CATSKILL FINANCIAL CORP
10-Q, 1998-08-12
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: GENSYM CORP, 10-Q, 1998-08-12
Next: VITALCOM INC, 10-Q, 1998-08-12



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

                                    FORM 10-Q

           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
               SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended JUNE 30, 1998
                                                 -------------

                                       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 0-27650

                         CATSKILL FINANCIAL CORPORATION
                         ------------------------------
             (Exact name of registrant as specified in its charter)

               DELAWARE                                     14-1788465
    -------------------------------                     ------------------
    (State or other jurisdiction of                      (I.R.S. Employer
    incorporation or organization)                      Identification No.)

                       341 MAIN STREET, CATSKILL, NY 12414
               ---------------------------------------------------
               (Address of principal executive offices) (Zip Code)

                                  (518)943-3600
                                  -------------
              (Registrant's telephone number, including area code)


  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
filing requirements for the past 90 days. Yes [x]   No [ ]

  Indicate the number of shares  outstanding of each of the issuer's  classes of
common stock, as of the latest practicable date:

     Common Shares, $.01 par value                    4,436,115
     -----------------------------                 ---------------
           (Title of class)                 (outstanding at July 31, 1998)
<PAGE>
                         CATSKILL FINANCIAL CORPORATION
                                    FORM 10-Q
                                  June 30, 1998



INDEX
- -----

<TABLE>
<CAPTION>
PART I     FINANCIAL INFORMATION                                                               Page
- ------     ---------------------                                                               ----
<S>        <C>                                                                                 <C>
Item 1.    Consolidated Interim Financial Statements

           Consolidated Statements of Financial Condition as of June 30, 1998
           (Unaudited) and September 30, 1997 ...............................................    1

           Consolidated Statements of Income for the three months and nine months ended
           June 30, 1998 and 1997 (Unaudited) ...............................................    2

           Consolidated Statements of Changes in Shareholders' Equity for the nine months
           ended June 30, 1998 and 1997 (Unaudited) .........................................    3

           Consolidated Statements of Cash Flows for the nine months ended June 30, 1998
           and 1997 (Unaudited) .............................................................    4

           Notes to Unaudited Consolidated Interim Financial Statements .....................    5

Item 2.    Management's Discussion and Analysis of Financial Condition and Results of
           Operations .......................................................................    8

Item 3.    Quantitative and Qualitative Disclosures about Market Risk .......................   20

PART II.   OTHER INFORMATION
- --------   -----------------

Item 1.    Legal Proceedings ................................................................   23

Item 2.    Changes in Securities ............................................................   23

Item 3.    Default on Senior Securities .....................................................   23

Item 4.    Submission of Matters to a Vote of Security Holders ..............................   23

Item 5.    Other Information ................................................................   23

Item 6.    Exhibits and Reports on Form 8-K .................................................   23

           Signatures .......................................................................   24
</TABLE>
<PAGE>
                         CATSKILL FINANCIAL CORPORATION
                 Consolidated Statements of Financial Condition
                        (In thousands, except share data)

<TABLE>
<CAPTION>
                       Assets                       June 30, 1998    September 30, 1997
                       ------                       -------------    ------------------
                                                     (Unaudited)
<S>                                                   <C>                <C>      
Cash and cash equivalents                             $   2,485          $   2,274
Securities available for sale, at fair value            164,052            148,114
Investment securities, at amortized cost:                               
     (Estimated fair value of $3,110 at June 30,                        
     1998, and $8,112 at September 30, 1997)              3,065              8,055
Stock in Federal Home Loan Bank of NY, at cost            1,954              1,762
Loans receivable, net                                   132,358            124,337
Accrued interest receivable                               2,716              2,303
Premises and equipment, net                               2,550              2,367
Real estate owned, net                                      125                248
Other assets                                                261                159
                                                      ---------          ---------
         Total Assets                                 $ 309,566          $ 289,619
                                                      =========          =========
         Liabilities and Shareholders' Equity                          
         ------------------------------------                          

Liabilities:                                                            
   Deposits:                                                            
     Non-interest bearing                             $   8,570          $   4,370
     Interest bearing                                   200,874            196,542
                                                      ---------          ---------
         Total Deposits                                 209,444            200,912
   Short-term borrowings                                 15,880             11,385
   Long-term borrowings                                  10,000                 --
   Advance payments by borrowers for property                           
         taxes and insurance                              2,478                533
   Accrued interest payable                                 142                 59
   Official bank checks                                   1,806              3,861
   Accrued expenses and other liabilities                 1,594              1,092
                                                      ---------          ---------
         Total Liabilities                            $ 241,344          $ 217,842
                                                      ---------          ---------
Shareholders' Equity                                                    
   Preferred stock, $.01 par value; authorized                          
     5,000,000 shares                                        --                 --
   Common stock, $.01 par value; authorized                             
     15,000,000 shares; 5,686,750 shares issued                              
     at June 30, 1998 and September 30, 1997                 57                 57
   Additional paid-in capital                            54,900             54,811
   Retained earnings, substantially restricted           36,760             34,915
   Common stock acquired by ESOP                         (4,095)            (4,209)
   Unearned management recognition plan (MRP)            (1,515)            (1,856)
   Treasury stock, at cost (1,200,635 shares at                         
     June 30, 1998, and 848,244 shares at                               
     September 30, 1997)                                (19,146)           (12,862)
   Net unrealized gain (loss) on securities                             
     available for sale, net of taxes                     1,261                921
                                                      ---------          ---------
         Total Shareholders' Equity                      68,222             71,777
                                                      ---------          ---------
         Total Liabilities and Shareholders' Equity   $ 309,566          $ 289,619
                                                      =========          =========
</TABLE>

 See accompanying notes to unaudited consolidated interim financial statements.
 
                                      1
<PAGE>

                         CATSKILL FINANCIAL CORPORATION
                        Consolidated Statements of Income
                 (In thousands, except share and per share data)

<TABLE>
<CAPTION>
                                                      THREE MONTHS ENDED           NINE MONTHS ENDED
                                                           June 30,                     June 30,
                                                      1998         1997           1998           1997
                                                  -----------   -----------    -----------    -----------
                                                         (Unaudited)                   (Unaudited)
<S>                                               <C>           <C>            <C>            <C>
Interest and dividend income:                   
     Loans                                        $     2,596   $     2,496    $     7,681    $     7,542
     Securities available for sale                      2,606         2,411          7,754          6,332
     Investment securities                                 48           157            225            555
     Federal funds sold and other                           1             1              5            539
     Stock in Federal Home Loan Bank of NY                 36            27            101             64
                                                  -----------   -----------    -----------    -----------
          Total interest and dividend income            5,287         5,092         15,766         15,032
Interest expense:                               
     Deposits                                           2,213         2,172          6,642          6,408
     Short-term borrowings                                220            72            548             74
     Long-term borrowings                                  74            --            132             --
                                                  -----------   -----------    -----------    -----------
          Total interest expense                        2,507         2,244          7,322          6,482
                                                  -----------   -----------    -----------    -----------
Net interest income                                     2,780         2,848          8,444          8,550
Provision for loan losses                                  45            75            144            225
                                                  -----------   -----------    -----------    -----------
     Net interest income after provision        
     for loan losses                                    2,735         2,773          8,300          8,325
                                                  -----------   -----------    -----------    -----------
Noninterest income:                             
     Recovery of Nationar loss contingency                 --            --             --            100
     Service fees on deposit accounts                      73            62            206            177
     Net securities gains                                  37            10             90             15
     Other income                                          52            36            125            114
                                                  -----------   -----------    -----------    -----------
          Total noninterest income                        162           108            421            406
                                                  -----------   -----------    -----------    -----------
Noninterest expense:                            
     Salaries and employee benefits                       900           773          2,578          2,191
     Advertising and business promotion                    15            55            104            139
     Net occupancy on premises                             85            84            256            249
     Federal deposit insurance premiums                     6             7             20             14
     Postage and supplies                                  83            53            229            185
     Outside data processing fees                         102            89            299            270
     Equipment                                             46            49            129            140
     Professional fees                                     64            81            168            213
     Other real estate expenses, net                        1           (22)           (58)           (43)
     Other                                                167           155            486            478
                                                  -----------   -----------    -----------    -----------
          Total noninterest expense                     1,469         1,324          4,211          3,836
                                                  -----------   -----------    -----------    -----------
          Income before taxes                           1,428         1,557          4,510          4,895
Income tax expense                                        454           608          1,606          1,937
                                                  -----------   -----------    -----------    -----------
          Net income                              $       974   $       949    $     2,904    $     2,958
                                                  ===========   ===========    ===========    ===========
                                                
Basic earnings per common share                   $       .24   $       .21    $       .70    $       .62
Diluted earnings per common share                 $       .24   $       .21    $       .68    $       .62
                                                
Weighted Average Common Shares-Basic                4,002,738     4,455,098      4,139,721      4,753,424
Weighted Average Common Shares-Diluted              4,134,109     4,551,073      4,268,945      4,808,055
</TABLE>
 See accompanying notes to unaudited consolidated interim financial statements.

                                       2
<PAGE>

                         CATSKILL FINANCIAL CORPORATION
           Consolidated Statements of Changes in Shareholders' Equity
                  (In thousands, except share data) (Unaudited)
<TABLE>
<CAPTION>
                                                                                                            Net Unrealized 
                                                          Retained       Common       Unearned                Gain (Loss)
                                            Additional    Earnings,       Stock       Management  Treasury   on Securities
                                             Paid-in    Substantially  Acquired by   Recognition   Stock,     AFS, net of
                                   Common    Capital     Restricted       ESOP          Plan      at Cost     taxes Stock    Total
                                  --------   --------    ----------     --------     ----------  ---------  -------------  --------
<S>                               <C>        <C>          <C>           <C>           <C>        <C>            <C>        <C>
Balance at September 30, 1997     $  57      $54,811      $34,915       $(4,209)      $(1,856)   $(12,862)      $  921     $ 71,777
                                                                                                                          
Net Income                                                  2,904                                                             2,904
                                                                                                                          
Dividends paid on common stock                             (1,030)                                                           (1,030)
                                                                                                                          
Allocation of ESOP stock                                                                                                  
(11,363 shares)                                   89                        114                                                 203
                                                                                                                          
Purchase of common stock                                                                                                  
(356,792 shares)                                                                                   (6,351)                   (6,351)
                                                                                                                          
Exercise of stock options                                                                                                 
(4,401 shares issued, net)                                    (29)                                     67                        38
                                                                                                                          
Amortization of unearned                                                                                                  
MRP compensation                                                                          341                                   341
                                                                                                                          
Change in net unrealized gain                                                                                             
(loss) on securities AFS,                                                                                                 
net of taxes                                                                                                       340          340
                                  -----      -------      -------       -------       -------    --------       ------     --------
                                                                                                                          
Balance at June 30, 1998          $  57      $54,900      $36,760       $(4,095)      $(1,515)   $(19,146)      $1,261     $ 68,222
                                  =====      =======      =======       =======       =======    ========       ======     ========
                                                                                                                          
Balance at September 30, 1996     $  57      $54,864      $31,984       $(4,436)           --          --       $  (88)    $ 82,381
                                                                                                                          
Net income                                                  2,958                                                             2,958
                                                                                                                          
Dividends paid on common stock                               (668)                                                             (668)
                                                                                                                          
Allocation of ESOP stock                                                                                                  
(11,355 shares)                                   48                        114                                                 162
                                                                                                                          
Grant of restricted shares                                                                                                
under MRP (178,732 shares)                      (167)                                  (2,234)      2,401                        --
                                                                                                                          
Purchase of common stock                                                                                                  
(966,976 shares)                                                                                  (14,283)                  (14,283)
                                                                                                                          
Amortization of unearned MRP                                                                                              
compensation                                                                              303                                   303
                                                                                                                          
Change in net unrealized                                                                                                  
gain (loss) on securities AFS,                                                                                            
net of taxes                                                                                                       316          316
                                  -----      -------      -------       -------       -------    --------       ------     --------
                                                                                                                          
Balance at June 30, 1997          $  57      $54,745      $34,274       $(4,322)      $(1,931)   $(11,882)      $  228     $ 71,169
                                  =====      =======      =======       =======       =======    ========       ======     ========
</TABLE>

 See accompanying notes to unaudited consolidated interim financial statements.

                                       3
<PAGE>

                         CATSKILL FINANCIAL CORPORATION
                      Consolidated Statements of Cash Flows
                                 (In Thousands)

<TABLE>
<CAPTION>
                                                                                       Nine Months Ended
                                                                                            June 30,
                                                                                       1998          1997
                                                                                     ---------    ---------
<S>                                                                                  <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:                                                      (Unaudited)
  Net Income                                                                         $   2,904    $   2,958
  Adjustments to reconcile net income to net cash provided by operating
     activities:
  Depreciation                                                                             159          134
  Net accretion on securities                                                              (25)        (134)
  Provision for loan losses                                                                144          225
  MRP compensation expense                                                                 341          303
  ESOP compensation expense                                                                302          249
  Recovery of Nationar loss contingency                                                     --         (100)
  Gains on sale of other real estate owned                                                 (68)        (108)
  Gains on sales and calls of securities                                                   (90)         (15)
  Increase in other assets                                                                (515)        (646)
  Collection of deposits held at Nationar                                                   --          183
  Write-down on other real estate                                                           --           16
  Decrease in accrued expense and other liabilities                                     (1,796)      (1,206)
                                                                                     ---------    ---------
Net cash provided by operating activities                                                1,356        1,859
                                                                                     ---------    ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from maturity/calls/paydown of investment securities                            5,007        9,015
Net increase in loans receivable                                                        (8,417)      (1,697)
Capital expenditures, net                                                                 (342)        (618)
Purchase of stock in Federal Home Loan Bank                                               (192)        (603)
Purchase of AFS securities                                                             (63,855)    (101,880)
Proceeds from sale of securities available for sale                                     13,431        3,041
Proceeds from maturity/calls/paydown of AFS securities                                  35,151       55,726
Proceeds from sale of other real estate owned                                              443          531
                                                                                     ---------    ---------
Net cash used by investing activities                                                  (18,774)     (36,485)
                                                                                     ---------    ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from the exercise of stock options                                             38           --
Net increase in deposits                                                                 8,532        2,503
Net increase in advance payments by borrowers for
 property taxes and insurance                                                            1,945          681
Increase in short-term borrowings                                                        4,495        9,415
Increase in long-term borrowings                                                        10,000           --
Cash dividends on common stock                                                          (1,030)        (668)
Purchase of common stock for treasury                                                   (6,351)     (14,283)
                                                                                     ---------    ---------
Net cash provided (used) by financing activities                                        17,629       (2,352)
                                                                                     ---------    ---------
Net increase (decrease) in cash and cash equivalents                                       211      (36,978)
Cash and cash equivalents at beginning of period                                         2,274       39,712
                                                                                     ---------    ---------
Cash and cash equivalents at end of period                                           $   2,485    $   2,734
                                                                                     =========    =========
Supplemental disclosures of cash flow information:
Cash paid during the period for:
   Interest                                                                          $   7,255    $   6,483
   Taxes                                                                                 1,640        2,049
Transfer of loans to other real estate owned                                               252          452
Change in net unrealized gain (loss) on AFS securities, net of change in
deferred tax liability (benefit) of $227 and $211 respectively                             340          316
</TABLE>

  See accompanying notes to unaudited consolidated interim financial statements

                                       4
<PAGE>
                         CATSKILL FINANCIAL CORPORATION
                         Notes to Unaudited Consolidated
                          Interim Financial Statements

NOTE 1. BASIS OF PRESENTATION

    The unaudited consolidated interim financial statements include the accounts
    of  Catskill  Financial   Corporation   ("Company")  and  its  wholly  owned
    subsidiary,  Catskill Savings Bank ("Bank").  All intercompany  accounts and
    transactions  have  been  eliminated  in  consolidation.  Amounts  in  prior
    periods'   unaudited   consolidated   interim   financial   statements   are
    reclassified   whenever   necessary  to  conform  to  the  current  period's
    presentation.  In management's  opinion, the unaudited  consolidated interim
    financial  statements  reflect all adjustments of a normal recurring nature,
    and disclosures  which are necessary for a fair  presentation of the results
    for the interim periods presented and should be read in conjunction with the
    consolidated  financial  statements  and related notes  included in Catskill
    Financial's  1997 Annual Report to  Stockholders.  The results of operations
    for the interim  periods are not  necessarily  indicative  of the results of
    operations to be expected for the full fiscal year ended September 30, 1998.

NOTE 2. EARNINGS PER SHARE

    On December 31, 1997,  the Company  adopted the  provisions  of Statement of
    Financial  Accounting Standard ("SFAS") No. 128, "Earnings per Share," which
    establishes  standards for computing and presenting earnings per share. SFAS
    No. 128 supercedes Accounting Principles Board Opinion No. 15, "Earnings per
    Share" and related interpretations.  SFAS No. 128 requires dual presentation
    of basic and diluted  earnings per share on the face of the income statement
    for all entities with a complex capital  structure and specifies  additional
    disclosure  requirements.  Basic earnings per share excludes dilution and is
    computed by dividing income available to common stockholders by the weighted
    average  number  of  common  shares  outstanding  for the  period.  Unvested
    restricted  stock is considered  outstanding and included in the computation
    of basic  earnings per share as of the date they are fully  vested.  Diluted
    earnings  per share  reflects  the  potential  dilution  that could occur if
    securities  or other  contracts  to issue  common  stock were  exercised  or
    converted into common stock or resulted in the issuance of common stock that
    then  shared in the  earnings  of the entity,  such as the  Company's  stock
    options and unvested restricted stock. SFAS No. 128 requires  restatement of
    all prior period earnings per share data presented.  Unallocated ESOP shares
    are not included in the weighted average number of common shares outstanding
    for  either  the  basic or  diluted  earnings  per share  calculations.  The
    adoption  of SFAS No.  128 did not have a material  effect on the  Company's
    consolidated financial position or results of operations.

                                       5
<PAGE>
NOTE 2. EARNINGS PER SHARE - CONTINUED

    The following sets forth certain  information  regarding the  calculation of
    basic and  diluted  earnings  per share (EPS)  calculations  for the periods
    indicated:

<TABLE>
<CAPTION>
                                                                        Nine months ended June 30,
                                                                        --------------------------
                                                               1998                                      1997
                                               -----------------------------------      -------------------------------------
                                                             Weighted     Per-                           Weighted      Per-
                                                  Net         Average     Share            Net            Average      Share
                                                Income        Shares      Amount         Income           Shares       Amount
                                               ---------     ---------    ------        ---------        ---------     ------
                                                                (In thousands, except share and per share data)
<S>                                            <C>           <C>           <C>          <C>              <C>           <C>  
Basic EPS                                      $   2,904     4,139,721     $ .70        $   2,958        4,753,424     $ .62
Dilutive effect of potential common
  shares related to stock based
  compensation plans                                  --       129,224                         --           54,631
                                               ---------     ---------                  ---------        ---------
Diluted EPS                                    $   2,904     4,268,945     $ .68        $   2,958        4,808,055     $ .62
                                               =========     =========                  =========        =========
<CAPTION>
                                                                       Three months ended June 30,
                                                                       ---------------------------
                                                               1998                                      1997
                                               -----------------------------------      -------------------------------------
                                                             Weighted     Per-                           Weighted      Per-
                                                  Net         Average     Share            Net            Average      Share
                                                Income        Shares      Amount         Income           Shares       Amount
                                               ---------     ---------    ------        ---------        ---------     ------
                                                                (In thousands, except share and per share data)
<S>                                            <C>           <C>           <C>          <C>              <C>           <C>  
Basic EPS                                      $     974     4,002,738     $ .24        $     949        4,455,098     $ .21
Dilutive effect of potential common
  shares related to stock based
  compensation plans                                  --       131,371                         --           95,975
                                               ---------     ---------                  ---------        ---------
Diluted EPS                                    $     974     4,134,109     $ .24        $     949        4,551,073     $ .21
                                               =========     =========                  =========        =========
</TABLE>

                                       6
<PAGE>
NOTE 3. LONG-TERM BORROWINGS

    On  January  8,  1998,  the Bank  borrowed  $5.0  million at a rate of 5.07%
    (actual/360 days basis) under the FHLB's  convertible  advance program.  The
    borrowing  is secured  by GNMA  mortgage-backed  securities  with a carrying
    value  of  approximately  $5.4  million.  The  borrowing  has a  contractual
    maturity of ten (10) years,  however,  it also includes an option on January
    8, 2001, and quarterly thereafter,  in which the FHLB can call the debt. The
    securities used as collateral for this convertible advance are being held in
    safekeeping at the FHLB.

    In addition,  on June 16, 1998,  the Bank borrowed $5.0 million at a rate of
    4.95%  (actual/360  day basis)  from First  Union  Capital  Markets  under a
    callable reverse repurchase agreement. The borrowing is secured by FHLMC and
    FNMA mortgage backed  securities with a carrying value of $5.6 million.  The
    borrowing has a  contractual  maturity of ten (10) years,  however,  it also
    includes an option on June 16, 1999,  and monthly  thereafter in which First
    Union Capital  Markets can call the debt. The securities  used as collateral
    for this  repurchase  agreement are being held in safekeeping at First Union
    Capital Markets.

NOTE 4. IMPACT OF NEW ACCOUNTING STANDARDS

    In February 1998, the Financial  Accounting  Standards Board ("FASB") issued
    SFAS  No.   132,   "Employers'   Disclosures   about   Pensions   and  Other
    Postretirement  Benefits," which amends the disclosure  requirements of SFAS
    No. 87,  "Employers'  Accounting  for  Pensions,"  SFAS No. 88,  "Employers'
    Accounting for Settlements and Curtailments of Defined Benefit Pension Plans
    and for Termination  Benefits," and SFAS No. 106, "Employers' Accounting for
    Postretirement  Benefits Other Than Pensions." SFAS No. 132 standardizes the
    disclosure requirements of SFAS No. 87 and No. 106 to the extent practicable
    and recommends a parallel format for presenting  information  about pensions
    and other  postretirements  benefits.  This  Statement is  applicable to all
    entities and addresses disclosure only. The Statement does not change any of
    the measurement or recognition  provisions  provided for in SFAS No. 87, No.
    88, or No. 106. The Statement is effective for fiscal years  beginning after
    December 15, 1997. Management anticipates providing the required disclosures
    in the September 30, 1999, consolidated financial statements.

    In June 1998,  the FASB  issued  SFAS 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.  This
    Statement is  effective  for all fiscal  quarters of fiscal years  beginning
    after June 15, 1999.  Management is currently  evaluating the impact of this
    Statement on the Company's consolidated financial statements.

                                       7
<PAGE>
                         CATSKILL FINANCIAL CORPORATION
                                    FORM 10-Q
                                  June 30, 1998

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

                   PART I - FINANCIAL INFORMATION (continued)

ITEM 2.  MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

GENERAL

Catskill  Financial  Corporation  (the  "Company" or "Catskill  Financial")  was
formed in December  1995 to acquire all of the common stock of Catskill  Savings
Bank (the  "Bank")  upon its  conversion  from a mutual  savings bank to a stock
savings bank. On April 18, 1996, the Company  completed its initial public stock
offering,  issuing 5,686,750 shares of $.01 par value common stock at $10.00 per
share.  Net proceeds to the Company were $54.9 million after  conversion  costs,
and $50.4 million excluding the shares acquired by the Company's  Employee Stock
Ownership  Plan (the "ESOP"),  which were  purchased with the proceeds of a loan
from the Company.

The consolidated  financial  condition and operating  results of the Company are
primarily  dependent  upon  its  wholly  owned  subsidiary,  the  Bank,  and all
references  to the  Company  prior to April 18,  1996,  except  where  otherwise
indicated, are to the Bank.

The Bank has been and continues to be a community oriented financial institution
offering a variety of financial  services.  The Bank attracts  deposits from the
general public and uses such deposits,  together with other funds,  to originate
one to four family  residential  mortgages,  and, to a lesser  extent,  consumer
(including  home equity  lines of credit),  commercial,  and  multi-family  real
estate and other loans in its primary  market area.  The Bank's  primary  market
area is comprised of Greene County and southern Albany County in New York, which
are serviced  through four banking  offices,  the most recent  having  opened in
December  1996.  The Bank's  deposit  accounts are insured by the Bank Insurance
Fund ("BIF") of the Federal Deposit Insurance  Corporation  ("FDIC"),  and, as a
federal  savings bank, the Bank is subject to regulation by the Office of Thrift
Supervision ("OTS").

The Bank's profitability,  like many financial  institutions,  is dependent to a
large extent upon its net interest income,  which is the difference  between the
interest it receives on interest earning assets,  such as loans and investments,
and the interest it pays on interest bearing liabilities, principally deposits.

Results of operations are also affected by the Bank's provision for loan losses,
non-interest  expenses  such as salaries and employee  benefits,  occupancy  and
other  operating  expenses and to a lesser extent,  non-interest  income such as
service charges on deposit accounts.

Financial  institutions  in general,  including the Company,  are  significantly
affected  by  economic  conditions,  competition  and the  monetary  and  fiscal
policies of the federal  government.  Lending  activities  are influenced by the
demand for and supply of  housing,  competition  among  lenders,  interest  rate
conditions  and  funds  availability.  Deposit  balances  and cost of funds  are
influenced  by  prevailing  market  rates  on  competing  investments,  customer
preference  and the levels of personal  income and savings in the Bank's primary
market area.

                                       8
<PAGE>
FORWARD-LOOKING STATEMENTS

     When  used in this  Form 10-Q or future  filings  by the  Company  with the
Securities  and Exchange  Commission,  in the Company's  press releases or other
public  or  shareholder  communications,  or 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",   "believe",   or  similar   expressions  are  intended  to  identify
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigations Reform Act of 1995. In addition, certain disclosures and information
customarily provided by financial institutions, such as analysis of the adequacy
of the allowance for loan losses or an analysis of the interest rate sensitivity
of the Company's assets and  liabilities,  are inherently based upon predictions
of future events and circumstances.  Furthermore, from time to time, the Company
may  publish  other  forward-looking  statements  relating  to such  matters  as
anticipated financial performance, business prospects, and similar matters.

     The Private Securities Litigation Reform Act of 1995 provides a safe harbor
for  forward-looking  statements.  In order to comply with the terms of the safe
harbor,  the Company  notes that a variety of factors  could cause the Company's
actual results and experience to differ materially from the anticipated  results
or other  expectations  expressed in the Company's  forward-looking  statements.
Some of the risks and uncertainties that may affect the operations, performance,
development and results of the Company's business, the interest rate sensitivity
of its  assets and  liabilities,  and the  adequacy  of its  allowance  for loan
losses, include but are not limited to the following:

     a. Deterioration in local, regional, national or global economic conditions
which could result, among other things, in an increase in loan delinquencies,  a
decrease in property values, or a change in the housing turnover rate;

     b. changes in market interest rates or changes in the speed at which market
interest rates change;

     c.  changes  in  laws  and  regulations  affecting  the  financial  service
industry;

     d. changes in competition; and

     e. changes in consumer preferences.

     The Company  wishes to caution  readers not to place undue  reliance on any
forward-looking statements,  which speak only as of the date made, and to advise
readers that various factors,  including those described above, could affect the
Company's financial  performance and could cause the Company's actual results or
circumstances  for future periods to differ materially from those anticipated or
projected.

     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  the   occurrence  of  anticipated  or
unanticipated events or circumstances after the date of such statements.

FINANCIAL CONDITION

Total assets were $309.6 million at June 30, 1998, an increase of $20.0 million,
or 6.9% from the $289.6  million at September  30, 1997.  The increase in assets
was  primarily  in  securities,  and to a lesser  extent,  loans and was  funded
principally by increases in long-term and short-term borrowings and deposits.

                                       9
<PAGE>

Cash and cash equivalents were $2.5 million, an increase of $.2 million, or 8.7%
from the $2.3 million at September 30, 1997. The change was principally  from an
increase in vault cash due to the opening of a new full service branch.

Total  securities,  which  include  securities  held  to  maturity  ("HTM")  and
securities  available for sale ("AFS"),  excluding Federal Home Loan Bank stock,
were  $167.1  million,  an increase  of $10.9  million,  or 7.0% over the $156.2
million as of September  30, 1997.  The  increase in  securities  consisted of a
$15.9  million  increase  in AFS  securities,  primarily  due  to the  Company's
purchase  of  municipal   securities  which  provided  the  Company  higher  tax
equivalent  yields with longer call  protection  and one-year  treasury  indexed
teaser rate adjustable  mortgage-backed  securities  (ARM's).  In addition,  the
Company  experienced a $5.0 million  decrease in HTM  securities  from scheduled
maturities and calls. Consequently,  as of June 30, 1998, 98.2% of the Company's
investment  portfolio  excluding the Federal Home Loan Bank Stock was classified
as AFS, compared to 94.8% as of September 30, 1997.

Loans  receivable  were $134.3  million as of June 30, 1998, an increase of $8.1
million or 6.4% over the $126.2  million as of September 30, 1997. The following
table shows the loan portfolio  composition  as of the respective  balance sheet
dates:


                                            June 30,   September 30,
                                              1998         1997
                                           ---------    ---------
                                               (In thousands)
   Real Estate Loans                      
       One-to-four family                  $ 109,414    $ 102,232
       Multi-family and commercial             5,562        4,691
       Construction                              912        1,306
                                           ---------    ---------
           Total real estate loans           115,888      108,229
   Consumer Loans                             18,311       18,410
   Commercial Loans                              407           63
                                           ---------    ---------
           Gross Loans                       134,606      126,702
   Less: Net deferred loan fees                 (326)        (476)
                                           ---------    ---------
           Total loans receivable          $ 134,280    $ 126,226
                                           =========    =========

One-to-four  family  loans  increased  $7.2  million,  or 7.0%,  as the  Company
aggressively  promoted a 15 year fixed rate  mortgage  product  with a preferred
rate for borrowers who have their monthly payments automatically deducted from a
checking account with the Bank.

The increase in multi-family and commercial loans was principally represented by
loans to refinance a stripmall and a fitness  complex in the  Company's  primary
market area, while the decrease in construction loans principally  resulted from
seasonal  differences  as  existing  construction  loans  were  reclassified  as
one-to-four family loans once construction was completed and the loans converted
to an amortizing mortgage.

Commercial  loans  increased as the Company began  offering  unsecured  lines of
credit to its commercial deposit customers.

                                       10
<PAGE>

Non-performing  assets  at June  30,  1998  were $.7  million,  or .22% of total
assets,  compared to the $1.2 million or .40% of total  assets at September  30,
1997.  The table below sets forth the amounts and  categories  of the  Company's
non-performing assets.

                                            June 30,   September 30,
                                              1998         1997
                                             ------       ------
                                                (In thousands)

Non-performing loans:
    One-to-four family                       $  501       $  780
    Multi-family and commercial                  --           --
    Consumer                                     54          137
                                             ------       ------
        Total non-performing loans              555          917
                                             ------       ------
                                                        
Foreclosed assets, net:                                 
    One-to-four family                          125          225
    Multi-family and commercial                  --           23
                                             ------       ------
        Total foreclosed assets, net            125          248
                                             ------       ------
                                                        
        Total non-performing assets          $  680       $1,165
                                             ======       ======
                                                        
        Total non-performing loans
          as a % of total loans                 .41%         .73%
                                                        
        Total non-performing assets
          as a % of total assets                .22%         .40%

The decrease in  non-performing  loans at June 30, 1998 as compared to September
30, 1997 was  attributable  principally  to loan payouts and the  foreclosure of
three loans  which  resulted in the  Company  acquiring  title to the  mortgaged
property.  The net realizable value of the properties,  totalling $252,000,  was
transferred to other real estate,  and $56,000,  representing  the excess of the
carrying  value  of the  related  loan  over  the net  realizable  value  of the
property, was charged against the allowance for loan losses. In addition, during
the nine months  ended June 30, 1998,  the Company  sold eight  parcels of other
real estate which  reduced real estate owned by $375,000.  The  following  table
summarizes the activity in other real estate for the periods presented:

                                           Nine Months Ended June 30,
                                           --------------------------
                                               1998         1997
                                              -----        -----
                                                (In thousands)

Other real estate beginning of
  period                                      $ 248        $ 357
Transfer of loans to other real                           
  estate owned                                  252          452
Write-downs                                      --          (16)
Sales of other real estate, net                (375)        (423)
                                              -----        -----
Other real estate end of period               $ 125        $ 370
                                              =====        =====

                                       11
<PAGE>                                                    

The allowance for loan losses was $1.9 million,  or 1.43% of period end loans at
June 30, 1998, and provided coverage of non-performing loans of 346.3%, compared
to coverage of 206.0% as of September  30, 1997.  The following  summarizes  the
activity in the allowance for loan losses:

                                           Nine Months Ended June 30,
                                           --------------------------
                                               1998         1997
                                              -----        -----
                                                (In thousands)

Allowance at beginning of the period        $ 1,889       $ 1,833
    Charge-offs                                (121)         (230)
    Recoveries                                   10            34
                                            -------       -------
        Net charge-offs                        (111)         (196)
    Provision for loan losses                   144           225
                                            -------       -------
Allowance at end of the period              $ 1,922       $ 1,862
                                            =======       =======

Total  deposits  were  $209.4  million at June 30,  1998,  an  increase  of $8.5
million,  or 4.2% from the $200.9  million at September 30, 1997.  The following
table shows the deposit composition as of the respective balance sheet dates:

<TABLE>
<CAPTION>
                                 June 30, 1998                 September 30, 1997
                         -----------------------------   ------------------------------
                         (In thousands)  % of Deposits   (In thousands)   % of Deposits
<S>                        <C>               <C>           <C>               <C>  
Savings                    $ 79,946          38.2%         $ 79,448           39.6%
Money market                  5,684           2.7             7,115            3.5
NOW                          11,783           5.6            10,438            5.2
Non-interest demand           8,570           4.1             4,370            2.2
Certificates of deposits    103,461          49.4            99,541           49.5
                           --------         -----          --------          -----
                           $209,444         100.0%         $200,912          100.0%
                           ========         =====          ========          =====
</TABLE>

The growth in deposits was principally  related to the opening of our fourth and
fifth full service  branches in December 1996 and April 1998,  respectively,  as
deposits at other offices  decreased $.2 million since  September 30, 1997.  The
Company  experienced growth in checking accounts,  and certificates of deposits,
offset  somewhat by a reduction  in its money market  accounts.  The increase in
checking accounts resulted  principally from offering  employees cash incentives
for new accounts as well as promoting  certain loan products at a preferred loan
rate if the customer's  payment is directly charged to a checking  account.  The
increase  in CD's is  principally  from the  Company's  promotion  of a 15-month
product at a premium rate, to retain  maturing  longer-term  CD's and to satisfy
demand in the Company's market for higher yields.

The Company  increased its borrowings,  which are  principally  with the Federal
Home Loan Bank of New York  ("FHLB"),  to $25.9  million  at June 30,  1998,  an
increase of $14.5  million  from the $11.4  million at September  30, 1997.  The
additional  borrowings were used to fund the Company's stock repurchase  program
and the  growth in earning  assets as the  Company  continues  to  leverage  its
capital.  In  January  1998,  the  Company  began  converting  a portion  of its
short-term  borrowings to long-term  borrowings  principally through convertible
(callable) advances.  The borrowings are secured by mortgage-backed  securities,
and have  contractual  maturities of ten years,  however,  they include options,
which  give the lender  the right to call the debt  after a  specified  lock-out
period. The Company has entered into two such borrowings,  each in the amount of
$5 million, which have lock-outs of three and one year, respectively. Short-term
borrowings were $15.9 million at June 30, 1998, an increase of $4.5 million,  or
39.5%,  from the $11.4 million at September  30, 1997. As of June 30,

                                       12
<PAGE>
1998,  the Company still has additional  available  credit of $2.4 million under
its overnight  line and $10.3  million under its one month advance  program with
the FHLB.

Shareholders'  equity at June 30,  1998 was $68.2  million,  a decrease  of $3.6
million,  or 5.0% from the $71.8 million at September 30, 1997. The decrease was
principally  caused by the Company's  repurchase of 356,792 of its common shares
at a cost of $6.4  million,  somewhat  offset by the $1.9  million of net income
retained  after cash  dividends  and a $.3 million  change in the  Company's net
unrealized  gain (loss) on  securities  available  for sale,  net of taxes.  The
Company also recorded a $.6 million increase in shareholders'  equity due to the
amortization of restricted  stock awards,  the exercise of stock options and the
allocation of shares under the Company's ESOP.

Shareholders'  equity as a percent of total  assets  was 22.0% at June 30,  1998
compared to 24.8% at September 30, 1997.  Book value per common share was $15.72
excluding  unvested shares of the Company's  restricted stock plan ("MRP"),  and
was $17.35 excluding unallocated ESOP shares and unvested MRP shares.

COMPARISON  OF  OPERATING  RESULTS FOR THE THREE  MONTHS ENDED JUNE 30, 1998 AND
1997

GENERAL

For the three  months ended June 30,  1998,  the Company  recorded net income of
$974,000,  an increase of $25,000,  or 2.6%,  compared to the three month period
ended June 30, 1997. Basic and diluted earnings per share were $.24, an increase
of 14.3% compared to basic and diluted  earnings per share of $.21 for the three
months ended June 30, 1997.  For the three months ended June 30, 1998,  weighted
average common shares - basic were 4,002,738, down 452,360, or 10.2%, due to the
Company's share repurchase programs.

Annualized return on average assets for the three months ended June 30, 1998 and
1997, was 1.29% and 1.37%, respectively,  and return on average equity was 5.73%
and 5.29%, respectively.

NET INTEREST INCOME

Net interest  income on a full tax  equivalent  basis for the three months ended
June 30, 1998, was $2.9 million,  an increase of $95,000, or 3.3%, when compared
to the three  months ended June 30, 1997.  The increase was  principally  volume
related as the Company increased its average earning assets $20.1 million,  more
than  offsetting  the loss of net interest  income from the Company  funding its
stock repurchase program.  The Company funded the share repurchases,  along with
its growth in earning  assets,  principally  with  borrowings  and,  to a lesser
extent, deposit growth.

Interest  income for the three  months ended June 30, 1998 was $5.5 million on a
tax  equivalent  basis,  an increase of $358,000,  or 7.0%,  over the comparable
period last year.  The $20.1 million  increase in the average  volume of earning
assets had a direct  positive effect on interest income as the Company sought to
leverage its excess  capital,  offset  somewhat by a two basis point drop in the
yield on average earning assets.

Average  earning assets  increased in both the  securities and loan  portfolios,
which on average grew 9.8% and 4.3%,  respectively.  Loan growth was principally
due to the promotion of a 15 year fixed rate mortgage  product,  which increased
volume,  but adversely  impacted the loan  portfolio  yield since

                                       13
<PAGE>

the loans were written at rates below the average  portfolio yield. In addition,
the Company experienced higher loan prepayments, and refinancing of its existing
portfolio,  which  caused the yield on the loan  portfolio to decrease two basis
points to 7.99%.  Average mortgage backed  securities were $90.9 million for the
three months ended June 30, 1998, an increase of $6.1 million, or 7.2%, from the
comparable period.  The average yield on  mortgage-backed  securities was 6.63%,
down 48 basis points from the comparable  period.  The average yield declined 48
basis  points,  as the Company has been  purchasing  one year  Treasury  indexed
teaser rate ARM's, consequently 24.5% of the average mortgage-backed  securities
portfolio  represent  teaser rate ARM's.  The teaser ARM's were purchased during
the initial teaser rate period,  consequently  the initial average interest rate
and yield will be less than the fully indexed rate and yield. The Company had no
teaser ARM's in the comparable  period.  Management expects the average yield of
these ARM's to increase as they adjust to their fully indexed rate; however, the
actual  increase  will depend upon the level of the one-year  constant  maturity
treasury index when the rates adjust.  Average other  securities  increased $8.6
million, or 13.3%, as the Company purchased longer call protected bank qualified
municipal  securities to increase yields and reduce  reinvestment  risk if rates
decline.  The  average  yield on the other  securities  portfolio  for the three
months ended June 30, 1998,  was 7.31%,  an increase of 62 basis points from the
comparable period, as the Company replaced securities called and/or matured with
higher yielding municipals.  Municipal securities now represent 32.0% of average
other securities, compared to less than 1% in the comparable period.

Interest expense for the three months ended June 30, 1998, was $2.5 million,  an
increase of $263,000, or 11.7%. The change was principally due to an increase in
the  average  volume  of  interest  bearing  liabilities  as  the  Company  only
experienced an increase of 1 basis point in its cost of funds.  Average interest
bearing liabilities were $223.9 million, an increase of $23.1 million, or 11.5%,
as the Company borrowed in order to fund the Company's stock repurchase  program
and earning asset growth.  Average long-term borrowings were up $5.8 million, as
the Company began converting a portion of its short-term borrowings to long-term
borrowings,  principally through convertible (callable) advances.  There were no
long-term  borrowings in the comparable period.  Average  short-term  borrowings
were $15.5  million for the three months  ended June 30, 1998,  while there were
only $5.0 million of short-term borrowings in the comparable three month period.
In addition,  the Company's average CD's increased $6.0 million, or 6.2%, as the
Company's  customers  continue to move toward higher  costing CD's and away from
lower costing  deposits.  The one basis point  increase in the cost of funds was
caused by the increase in the level of borrowings and CD's,  which represent the
Company's  highest cost funding sources.  The Company was able to offset most of
the  increase in the change in funding  composition  by reducing its savings and
now deposit  rates.  The  average  rate paid on CD's also  increased  by 4 basis
points due to  competitive  pressures  and a special  15 month CD program  which
offered premium rates.

The Company's net yield on average earning assets was 4.01% for the three months
ended June 30, 1998,  down 15 basis points  compared to 4.16% for the comparable
period of the prior year. The decrease was  principally  caused by the Company's
stock  repurchase  program,  which reduced the level of no-cost funding sources,
and  consequently  increased  the amount of  average  earning  assets  funded by
interest  bearing  liabilities.  For the three months  ended June 30, 1998,  the
Company had $70.7 million of average  earning  assets with no funding  costs,  a
decrease of $3.0 million,  or 4.1%,  from the $73.7 million for the three months
ended June 30, 1997. The Company also experienced a 3 basis point decline in its
net spread,  as its cost of funds  increased  one basis point while its yield on
earning  assets  decreased  two basis  points.  The cost of funds  increase  was
principally  caused by the change in funding mix as average  borrowings,  one of
the Company's highest cost funding sources,

                                       14
<PAGE>

represented 9.5% of interest bearing liabilities for the three months ended June
30, 1998, compared to only 2.5% for the comparable three month period.

For more information on average balances, interest, yield and rate, please refer
to Table #1, included in this report.

PROVISION FOR LOAN LOSSES

The Company  establishes  an  allowance  for loan losses based on an analysis of
risk factors in its loan portfolio.  This analysis  includes  concentrations  of
credit,  past loan loss  experience,  current  economic  conditions,  amount and
composition  of loan  portfolio,  estimated  fair  market  value  of  underlying
collateral, delinquencies and other factors. Accordingly, the calculation of the
adequacy of the  allowance  for loan losses is not based  solely on the level of
non-performing loans.

The  provision  for loan losses was $45,000 for the three  months ended June 30,
1998, a decrease of $30,000 from the  comparable  period of the prior year.  The
decrease is  principally  attributable  to a  reduction  in net  charge-offs  to
$29,000  for the three  months  ended June 30,  1998,  down  $20,000,  or 40.8%,
compared to the comparable  quarter of the prior year. In addition,  the Company
has reduced its non-performing loans $397,000,  or 41.7% since June 30, 1997, so
the allowance  represents  346.3% of  non-performing  loans at June 30, 1998, as
compared to 195.7% as of June 30, 1997.

NON-INTEREST INCOME

Non-interest  income was $162,000  for the three months ended June 30, 1998,  an
increase  of $54,000 or 50.0% from the three  months  ended June 30,  1997.  The
increase was  principally  higher  securities  gains and service  charge income.
Security  gains were $37,000,  an increase of $27,000,  as the Company  recorded
gains on  securities  called  at a  premium,  as well as net gains  realized  on
securities sold for balance sheet management purposes. Service fee income was up
$11,000,  or 17.7%,  principally  from the Company's  strategy of increasing the
number of non-interest bearing deposit accounts.

NON-INTEREST EXPENSE

Non-interest expense for the three months ended June 30, 1998 was $1,469,000, an
increase  of  $145,000,   or  11.0%,  over  the  comparable  period  last  year,
principally from increased personnel and supply costs,  somewhat offset by lower
advertising expenses.

Salaries and employee  benefits  for the quarter  ended June 30, 1998  increased
$127,000, or 16.4%, compared to the period ended June 30, 1997, principally from
higher staffing and ESOP compensation  costs as well as the implementation of an
executive supplemental  retirement plan. Staffing costs increased  approximately
$36,000  from  hiring  additional  staff  for our new full  service  supermarket
branch.  In  addition,  the Company  increased  its sales staff and  implemented
product specific sales incentive programs to target sales and reduce the cost of
its overall advertising program. ESOP compensation  increased $13,000, or 15.0%,
due to the higher  average market price of the Company's  stock.  In April 1998,
the  Company  implemented  an  Executive  Supplemental  Retirement  Plan,  which
restores retirement benefits otherwise capped by the Company's qualified pension
plan.  The  cost  of  the  new  defined   contribution   plan  increased   costs
approximately $20,000.

                                       15
<PAGE>

Postage and supplies  increased  $30,000,  or 56.6%, as the Company  experienced
start-up  costs and  other  promotional  costs  related  to its new  supermarket
branch, which opened in April 1998.  Advertising costs were down $40,000, as the
Company implemented a new sales incentive program, and substantially reduced its
print media advertising costs.

INCOME TAX EXPENSE

Income tax expense for the three  months ended June 30, 1998,  was  $454,000,  a
decrease of  $154,000,  or 25.3%,  from the  comparable  period  last year.  The
Company's effective tax rates for the three months ended June 30, 1998 and 1997,
were 31.79% and 39.05%, respectively.  The decreases were principally the impact
of the Company's  purchase of tax exempt  securities,  primarily  bank qualified
municipal securities.

COMPARISON OF OPERATING RESULTS FOR THE NINE MONTHS ENDED JUNE 30, 1998 AND 1997

GENERAL

For the nine months  ended June 30,  1998,  the Company  recorded  net income of
$2,904,000,  a decrease of $54,000 or 1.8%,  compared  to the nine month  period
ended  June  30,  1997.   The  decrease  was   principally   caused  by  certain
non-recurring items which increased net income in the nine months ended June 30,
1997, by approximately $117,000.  Basic and diluted earnings per share were $.70
and $.68 respectively for the nine months ended June 30, 1998, compared to basic
and diluted  earnings per share of $.62 for the nine months ended June 30, 1997.
Weighted  average common shares - basic for the nine months ended June 30, 1998,
were  4,139,721,  a decrease  of 613,703  or 12.9%  from the  4,753,424  for the
comparable period ended June 30, 1997. The decrease was principally attributable
to the share repurchase programs under which the Company, through June 30, 1998,
had  purchased  1,386,268  shares or 24.4% of the shares  issued in its  initial
public  offering.  The aggregate  cost to the Company was $21.7  million,  or an
average of $15.62 per common share repurchased.

Annualized  return on average assets for the nine months ended June 30, 1998 and
1997, was 1.32% and 1.42%, respectively,  and return on average equity was 5.54%
and 5.19%, respectively.

NET INTEREST INCOME

Net  interest  income on a full tax  equivalent  basis for the nine months ended
June 30, 1998, was $8.7 million, an increase of $151,000, or 1.8%, when compared
to the nine months  ended June 30,  1997.  The  increase  was  primarily  volume
related as the Company increased its average earning assets $14.3 million,  more
than offsetting the loss of net interest income due to the Company's  funding of
its  stock  repurchase  program.  The  Company  funded  the  cost  of the  share
repurchases, along with its growth in earning assets principally with borrowings
and, to a lesser extent, deposit growth.

Interest  income on a tax  equivalent  basis for the nine months  ended June 30,
1998, was $16.0 million,  an increase of $991,000,  or 6.6%, over the comparable
nine month period.  The increase was principally  volume  related,  with average
earning  assets  up  $14.3  million,  or  5.2%.  In  addition,  interest  income
benefitted  from a  deliberate  shift of asset mix, as the  Company  reduced its
average

                                       16
<PAGE>

federal funds and other short-term investments and increased its mortgage-backed
securities portfolio.  Average  mortgage-backed  securities represented 30.9% of
average  earning  assets for the nine months  ended June 30,  1998,  compared to
26.4% for the comparable  period of the prior year, while federal funds sold and
other declined from 5.0% to less than .1% of average  earning assets between the
periods. The average yield on mortgage-backed  securities during the nine months
ended June 30, 1998, was 6.83%, down 24 basis points from the comparable period,
but still higher than the yield of 5.34% earned on average federal funds sold in
the nine months ended June 30, 1997.  Mortgage-backed securities yields declined
24 basis points  principally  from the  Company's  purchase of $25.4  million of
Treasury indexed teaser rate ARM's, which yield much less than the fully indexed
rate. The Company's mortgage backed securities  portfolio had no teaser ARM's in
the comparable  period.  Management  expects the average yield of these ARM's to
increase  as they  adjust to their  fully  indexed  rate;  however,  the  actual
increase will depend upon the level of the one year constant  maturity  treasury
index  when the rates  adjust  and the  securities  prepayments.  Average  other
securities  increased $8.4 million,  or 13.5%.  In addition,  the yield on other
securities  increased  46  basis  points  to  7.15%,  as the  Company  has  been
purchasing  longer call protected  municipal  securities to increase  yields and
reduce reinvestment risk if rates decline.

Interest  expense for the nine months ended June 30, 1998, was $7.3 million,  an
increase of $840,000,  or 13.0%. The increase was principally  volume related as
the Company  increased average interest bearing  liabilities  $20.8 million,  or
10.6%.  The increases were to fund the Company's share  repurchase  program,  as
well as to fund earning asset growth.

Average  long-term  borrowings were up $3.5 million,  as the Company converted a
portion of its short-term borrowings to long-term borrowings principally through
convertible  (callable)  advances,  there were no  long-term  borrowings  in the
comparable  nine month period.  Average  short-term  borrowings  increased $11.0
million,  and now represent 5.9% of average  interest  bearing  liabilities.  In
addition,  the Company's  average CD's increased  $7.4 million,  or 7.8%, as the
Company's  customers  continue to move toward higher  costing CD's and away from
lower costing deposits,  such as savings and money market accounts.  The Company
also experienced an increase of 9 basis points in its cost of funds, principally
caused by an increase in the level of borrowings and CD's,  which  represent the
Company's highest cost funding sources.

The Company's net yield on average  earning assets was 4.05% for the nine months
ended June 30, 1998,  down 14 basis points  compared to 4.19% for the comparable
period of the prior year. The decrease was  principally  caused by the Company's
stock  repurchase  program,  which reduced the level of no-cost funding sources,
and  consequently  increased  the amount of  average  earning  assets  funded by
interest  bearing  liabilities.  For the nine months  ended June 30,  1998,  the
Company had $71.2 million of average  earning  assets with no funding  costs,  a
decrease of $6.5 million,  or 8.4%,  from the $77.7  million for the  comparable
nine month  period.  The Company did,  however,  increase its net spread 1 basis
points to 2.91%,  as the  Company's  change  in asset  mix  increased  yields on
earning assets more than  offsetting the increase in the cost of funds caused by
the change in funding mix to more borrowings, its highest cost funding source.

For more information on average balances, interest, yield and rate, please refer
to Table #2 included in this report.

                                       17
<PAGE>

PROVISION FOR LOAN LOSSES

The  provision  for loan losses was  $144,000 for the nine months ended June 30,
1998, a decrease of $81,000 from the comparable nine month period.  The decrease
was primarily the result of a $85,000, or 43.4%, reduction in net charge-offs to
$111,000.  In  addition,  the  Company  has  reduced  its  non-performing  loans
$397,000,  or 41.7% since June 30, 1997, so that the  allowance  now  represents
346.3% of  non-performing  loans at June 30,  1998,  as compared to 195.7% as of
June 30, 1997.

NON-INTEREST INCOME

Non-interest  income was $421,000  for the nine months  ended June 30, 1998,  an
increase of $15,000,  or 3.7%,  from the  comparable  period.  The  increase was
principally  higher securities gains and service charge income,  offset somewhat
by the reduction in Nationar  recoveries.  The increase in securities  gains was
principally  gains on  securities  called  at a  premium  along  with net  gains
realized on  securities  sold for various  balance  sheet  management  purposes.
Service charges increased  principally from the Company  promoting  non-interest
bearing accounts,  which has substantially  increased the number of accounts. In
the nine months ended June 30, 1997,  the Company  recovered  $100,000  from its
Nationar  reserve,  there were no such  recoveries in the nine months ended June
30, 1998.

NON-INTEREST EXPENSE

Non-interest expense for the nine months ended June 30, 1998, was $4,211,000, an
increase of $375,000, or 9.8%, over the comparable nine month period.  Increases
in personnel and supply costs were somewhat offset by reductions in professional
fees.

Salaries  and  employee  benefits  for the nine  months  ended  June  30,  1998,
increased  $387,000,  or 17.7%,  principally  from staffing new branches and the
increased cost of the Company's  stock based  compensation  plans.  Furthermore,
results for the nine months  ended June 30, 1997,  benefitted  from an insurance
refund, which reduced that period's medical insurance costs. During that period,
the Company changed  insurance  carriers and received a refund of $95,000 due to
favorable claims experience. There were no such refunds in the comparable period
ended June 30, 1998. Stock based compensation costs increased $91,000, or 16.5%.
ESOP compensation increased $53,000, or 21.3%, due to an increase in the average
market price of the Company's  common stock.  The cost of the MRP plan increased
$38,000,  principally because the plan was only outstanding for a portion of the
nine months ended June 30, 1997,  as the plan was approved at a special  meeting
of shareholders on October 24, 1996 ("special  meeting"),  and became effective,
immediately thereafter. Postage and supplies increased $44,000, or 23.8%, as the
Company  incurred  start-up  and  other  promotional  costs  related  to its new
supermarket branch.

Professional fees were $168,000,  a decrease of $45,000,  or 21.1%,  principally
from the costs associated with the special meeting held in the nine months ended
June 30, 1997; there was no such meeting in the nine months ended June 30, 1998.

INCOME TAX EXPENSE

Income tax expense for the nine months ended June 30, 1998,  was  $1,606,000,  a
decrease of $331,000,  or 17.1%,  from the  comparable  nine month  period.  The
Company's  effective tax rates for

                                       18
<PAGE>

the nine  months  ended  June  30,  1998  and  1997,  were  35.61%  and  39.57%,
respectively. The decrease in the effective tax rate and a portion of the income
tax expense is attributable to the Company's  purchase of tax exempt securities,
primarily bank qualified municipal  securities and preferred stock. In addition,
income tax expense was down due to the  $385,000,  or 7.8%,  reduction in income
before income taxes in the nine month period ended June 30, 1998.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity  is the ability to generate  cash flows to meet  present and  expected
future funding needs.  Management monitors the Company's liquidity position on a
daily basis to evaluate its ability to meet  expected and  unexpected  depositor
withdrawals and to make new loans and or investments.  The Company is seeking to
reduce its high level of liquidity, but continues to manage its balance sheet so
there has been no need for unanticipated sales of assets.

The primary sources of funds for operations are deposits, borrowings,  principal
and interest payments on loans,  mortgage backed securities and other securities
available for sale.

Net cash provided by operating  activities  was $1.4 million for the nine months
ended June 30, 1998, a decrease of $.5 million  from the  comparable  nine month
period last year. The change was principally  the reduction in accrued  expenses
and other liabilities caused by a decrease in official bank checks  outstanding.
Official bank checks decreased  principally as a result of the Company's payment
of real estate taxes for mortgage  borrowers  using  escrowed funds at September
30,  1997,  and is somewhat  offset by an increase in cash flows from  financing
activities,  as the Company  experienced  a net increase in advance  payments by
borrowers  for taxes and insurance of $1.2 million due to a change in school tax
payment dates.

Investing  activities used $18.8 million in the nine months ended June 30, 1998,
as the Company  continued to leverage its balance  sheet by  increasing  earning
assets,  principally  $10.2  million in  securities,  and $8.4 million in loans.
Financing   activities  provided  $17.6  million,  as  the  Company  experienced
increases in deposits, long-term borrowings,  short-term borrowings and advances
by borrowers for taxes,  somewhat  offset by the purchase of treasury  stock and
payment of cash dividends on its common stock.  For more details  concerning the
Company's cash flows, see "Consolidated Statements of Cash Flows."

An  important  source  of the  Company's  funds  is the  Bank's  core  deposits.
Management  believes that a substantial  portion of the Bank's $209.4 million of
deposits   are  a  dependable   source  of  funds  due  to  long-term   customer
relationships.  The Company does not currently use brokered deposits as a source
of funds, and as of June 30, 1998, deposit accounts having balances in excess of
$100,000 totaled $22.4 million, or less than 10.7%, of total deposits.  The Bank
is required to maintain  minimum  levels of liquid  assets as defined by the OTS
regulations.  The  requirement,  which may be varied by the OTS  depending  upon
economic  conditions and deposit  flows,  is based upon a percentage of deposits
and short-term borrowings. The OTS required minimum liquidity ratio is currently
4% and for the  month of June  1998,  the Bank  exceeded  that,  maintaining  an
average liquidity ratio of 8.96%.

The Company  anticipates  that it will have sufficient funds to meet its current
commitments. At June 30, 1998, the Company had commitments to originate loans of
$4.4 million.  In addition,  the

                                       19
<PAGE>

Company had undrawn  commitments  of $2.7 million on home equity and other lines
of credit. Certificates of deposits which are scheduled to mature in one year or
less at June 30, 1998,  totaled $74.2 million,  and  management  believes that a
significant portion of such deposits will remain with the Company.

Although there are no minimum capital ratio  requirements  for the Company,  the
Bank is required to maintain minimum regulatory capital ratios. The following is
a summary of the Bank's  actual  capital  amounts  and ratios at June 30,  1998,
compared to the OTS minimum capital requirements:

                          Actual              Minimum
                          ------              -------
                      Amount       %       Amount       %
                      ------      ---      ------      ---
                            (Dollars in Thousands)

Tangible Capital     $60,098     19.6%    $ 4,596     1.5%
Core Capital          60,098     19.6      12,257     4.0
Risk Based Capital    61,379     56.1       8,569     8.0
                                       
In April 1998, the Company notified the OTS of its intent to repurchase up to 5%
or 229,281 shares of its common stock outstanding.  The Company,  as of June 30,
1998, had  repurchased  99,500 shares under the current  program,  which expires
April 18, 1999.  The Company  itself has adequate  resources to  repurchase  the
remaining 129,781 shares without dividends from the Bank.  Furthermore,  at June
30, 1998,  the Bank could pay $25.5  million of  dividends to the Company  after
notifying the OTS in writing.

IMPACT OF YEAR 2000

The  Company's  progress  on its Year  2000  issue is  continuing.  The  Company
received  additional  guidance from its primary  service  provider,  including a
$25,000  cost to be passed  along to the  Company  as a  "validation"  fee.  The
testing program is quite extensive and will involve end-to-end testing, which is
expected to begin in November 1998. In addition,  the Company has now determined
that one of its modules will not be supported for Year 2000  compliance and will
require migrating to upgraded  versions.  Upgraded  programs are available,  but
management has not  negotiated  what these costs will be,  however,  it does not
expect  these  costs to have a  material  impact on its  consolidated  financial
condition or results of  operations.  The Company  expects its mission  critical
systems to be compliant by June 1999, and all others by September 1999.

                   PART I - FINANCIAL INFORMATION (continued)

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The  Company  believes  there have been no  material  changes  in the  Company's
interest rate risk  position  since  September  30, 1997.  Other types of market
risk, such as foreign  exchange rate risk and commodity price risk, do not arise
in the normal course of the Company's business activities.

                                       20
<PAGE>
               TABLE #1 AVERAGE BALANCES, INTEREST, YIELD AND RATE

    The following table presents,  for the periods  indicated,  the total dollar
    amount of  interest  income  from  average  interest-earning  assets and the
    resultant   yields,   as   well  as  the   interest   expense   on   average
    interest-bearing  liabilities,  expressed  both in dollars  and  rates.  Tax
    equivalent   adjustments   reflected  principally  on  municipal  securities
    totalled  $163,000 in the three month period ended June 30, 1998; there were
    no tax equivalent adjustments in the comparable period. All average balances
    are daily  average  balances.  Non-accruing  loans have been included in the
    table as loans  receivable with interest  earned  recognized on a cash basis
    only.  Securities  include both the securities  available for sale portfolio
    and the held to maturity  portfolio,  other than mortgage backed  securities
    which  are  shown  separately.  Mortgage  backed  securities  are  primarily
    classified as available for sale. Securities available for sale are shown at
    amortized cost.

<TABLE>
<CAPTION>
                                                                             THREE MONTH PERIODS ENDED
                                               -----------------------------------------------------------------------------------
                                                            June 30, 1998                               June 30, 1997
                                               ----------------------------------------     --------------------------------------
                                               Average                                      Average
                                               Balance      Interest         Yield/Rate     Balance        Interest      Yield/Rate
                                               -------      --------         ----------     -------        --------      ----------
                                                                          (Dollars in Thousands)
<S>                                           <C>           <C>                <C>          <C>             <C>            <C>
Interest-Earning Assets
  Loans receivable, net                       $129,976      $  2,596            7.99%       $124,578        $2,496         8.01%
  Mortgage-backed securities                    90,940         1,507            6.63%         84,819         1,507         7.11%
  Other securities                              73,637         1,346            7.31%         65,004         1,088         6.69%
  Federal funds sold and other                      50             1            8.11%            112             1         3.62%
                                              --------      --------                        --------         -----
  Total interest-earning assets                294,603         5,450            7.40%        274,513         5,092         7.42%
                                                            --------                                         -----
Allowance for loan losses                      (1,912)                                        (1,854)
Other assets, net                                9,130                                         5,832
                                              --------                                      --------
  Total Assets                                $301,821                                      $278,491
                                              ========                                      ========
Interest-Bearing Liabilities
  Savings deposits                            $ 79,426          $644            3.25%       $ 79,910          $697         3.50%
  Money market                                   5,978            47            3.15%          7,202            57         3.17%
  Now deposits                                  11,951            68            2.28%          9,625            59         2.46%
  Certificates of deposit                      102,710         1,440            5.62%         96,729         1,346         5.58%
  Short-term borrowings                         15,479           220            5.70%          5,024            72         5.75%
  Long-term borrowings                           5,833            74            5.09%             --
  Escrow and other                               2,532            14            2.22%          2,290            13         2.28%
                                              --------      --------                        --------         -----
  Total interest-bearing liabilities           223,909         2,507            4.49%        200,780         2,244         4.48%
                                                            --------                                         -----
Non-interest bearing                             6,623                                         4,157
Other liabilities                                3,074                                         1,621
Shareholders' equity                            68,215                                        71,933
                                              --------                                      --------
  Total Equity and Liabilities                $301,821                                      $278,491
                                              ========                                      ========
  Net interest income                                       $  2,943                                        $2,848
                                                            ========                                        ======
  Net interest rate spread                                                      2.91%                                      2.94%
                                                                                ====                                       ====
  Net yield on average 
    interest-earning assets                                                     4.01%                                      4.16%
                                                                                ====                                       ====
  Average interest earning
    assets to average interest
    bearing liabilities                         131.57%                                       136.72%
                                              ========                                      ========
  Earning Assets/Total Assets                    97.61%                                        98.57%
                                              ========                                      ========
</TABLE>

                                       21
<PAGE>

               TABLE #2 AVERAGE BALANCES, INTEREST, YIELD AND RATE

    The following table presents,  for the periods  indicated,  the total dollar
    amount of  interest  income  from  average  interest-earning  assets and the
    resultant   yields,   as   well  as  the   interest   expense   on   average
    interest-bearing  liabilities,  expressed  both in dollars  and  rates.  Tax
    equivalent   adjustments   reflected  principally  on  municipal  securities
    totalled $257,000 in the six month period ended June 30, 1998; there were no
    tax equivalent  adjustments in the comparable  period.  All average balances
    are daily  average  balances.  Non-accruing  loans have been included in the
    table as loans  receivable with interest  earned  recognized on a cash basis
    only.  Securities  include both the securities  available for sale portfolio
    and the held to maturity  portfolio,  other than mortgage backed  securities
    which  are  shown  separately.  Mortgage  backed  securities  are  primarily
    classified as available for sale. Securities available for sale are shown at
    amortized cost.

<TABLE>
<CAPTION>
                                                                              NINE MONTH PERIODS ENDED
                                               -----------------------------------------------------------------------------------
                                                            June 30, 1998                               June 30, 1997
                                               ----------------------------------------     --------------------------------------
                                               Average                                      Average
                                               Balance      Interest         Yield/Rate     Balance        Interest      Yield/Rate
                                               -------      --------         ----------     -------        --------      ----------
                                                                          (Dollars in Thousands)
<S>                                           <C>           <C>                <C>          <C>             <C>            <C>
Interest-Earning Assets
  Loans receivable, net                       $127,786      $ 7,681            8.01%       $125,090        $7,542           8.04%
  Mortgage-backed securities                    88,795        4,551            6.83%         72,180         3,828           7.07%
  Other securities                              70,641        3,786            7.15%         62,255         3,123           6.69%
  Federal funds sold and other                      74            5            9.03%         13,491           539           5.34%
                                              --------      -------                        --------        ------
  Total interest-earning assets                287,296       16,023            7.44%        273,016        15,032           7.34%
                                                            -------                                        ------
Allowance for loan losses                       (1,896)                                      (1,837)
Other assets, net                                9,174                                        6,435
                                              --------                                     --------
  Total Assets                                $294,574                                     $277,614
                                              ========                                     ========
Interest-Bearing Liabilities
  Savings deposits                            $ 78,773      $ 1,970            3.34%       $ 80,940        $2,116           3.50%
  Money market                                   6,438          153            3.18%          7,495           184           3.28%
  Now deposits                                  11,327          203            2.40%          9,320           171           2.45%
  Certificates of deposit                      101,430        4,281            5.64%         94,072         3,909           5.56%
  Short-term borrowings                         12,749          548            5.75%          1,715            74           5.77%
  Long-term borrowings                           3,486          133            5.10%             --
  Escrow and other                               1,897           34            2.40%          1,760            28           2.13%
                                              --------      -------                        --------        ------
  Total interest-bearing liabilities           216,100        7,322            4.53%        195,302         6,482           4.44%
                                                            -------                                        ------
Non-interest bearing                             5,361                                        3,794
Other liabilities                                2,979                                        2,272
Shareholders' equity                            70,134                                       76,246
                                              --------                                     --------
  Total Equity and Liabilities                $294,574                                     $277,614
                                              ========                                     ========

  Net interest income                                       $ 8,701                                        $8,550
                                                            =======                                        ======
  Net interest rate spread                                                     2.91%                                        2.90%
                                                                               ====                                         ====
  Net yield on average
    interest-earning assets                                                    4.05%                                        4.19%
                                                                               ====                                         ====
  Average interest earning
    assets to average interest
    bearing liabilities                         132.95%                                      139.79%
                                              ========                                     ========
  Earning Assets/Total Assets                    97.53%                                       98.34%
                                              ========                                     ========
</TABLE>

                                       22
<PAGE>

                         CATSKILL FINANCIAL CORPORATION
                                    FORM 10-Q

                                  JUNE 30, 1998

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

                           PART II - OTHER INFORMATION

Item 1.   Legal Proceedings

In the  ordinary  course of  business,  the  Company and the Bank are subject to
legal actions which involve  claims for monetary  relief.  Management,  based on
advice of counsel,  does not believe  that any  currently  known legal  actions,
individually or in the aggregate will have a material effect on its consolidated
financial condition or results of operation.

Item 2.   Changes in Securities

                  None

Item 3.   Defaults on Senior Securities

                  Not Applicable

Item 4.   Submission of Matters to a Vote of Security Holders

                  None

Item 5.   Other Information

                  None

Item 6.   Exhibits and Reports on Form 8-K

(a) Exhibits

      (10.1) Employment  agreement dated April 1, 1998, by and between  Catskill
             Financial Corporation and Wilbur J. Cross.

      (10.2) Employment  agreement dated April 1, 1998, by and between  Catskill
             Savings Bank and Wilbur J. Cross.

      (10.3) Catskill Financial  Corporation  Supplemental  Executive Retirement
             Plan.

      (10.4) Catskill Financial  Corporation  Supplemental  Executive Retirement
             Plan Trust.

      (11)   Computation of Net Income per Common Share

      (27)   Financial Data Schedule (included only in EDGAR filing)

                                       23

<PAGE>

                                   SIGNATURES

Pursuant  to the  requirements  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.


                                    CATSKILL FINANCIAL CORPORATION


Date: August 14, 1998               /s/ Wilbur J. Cross
                                    ------------------------------------
                                        Wilbur J. Cross
                                        Chairman of the Board, President
                                        and Chief Executive Officer
                                        (Principal Executive Officer)


Date: August 14, 1998               /s/ David J. DeLuca
                                    ------------------------------------
                                        David J. DeLuca
                                        Chief Financial Officer
                                        (Principal Financial and
                                        Accounting Officer)

                                       24


                                                                    Exhibit 10.1


                              EMPLOYMENT AGREEMENT

         This EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
this 1st day of April,  1998, by and between Catskill Financial  Corporation,  a
corporation  organized and operating under the laws of the State of Delaware and
having an office at 341 Main Street,  Catskill,  New York 12414 (the "Company"),
and Wilbur J.Cross, residing at 45 Prospect Avenue, Catskill, New York 12414.


         WHEREAS,  Mr. Cross currently serves the Company as President and Chief
Executive Officer; and


         WHEREAS, in order to secure Mr. Cross' continued services, the Board of
Directors of the Company (the "Board") has approved and authorized the execution
of this Agreement; and


         WHEREAS,  Mr.  Cross  is  willing  to  continue  to make  his  services
available to the Company on the terms and conditions set forth herein; and

         WHEREAS,  on or about even date,  Mr. Cross and  Catskill  Savings Bank
(the  "Bank")  entered  into  an  Employment  Agreement  (the  "Bank  Employment
Agreement"); and

         WHEREAS, the Company is a savings and loan holding company of which the
Bank is a wholly owned subsidiary.

         NOW,   THEREFORE,   in   consideration  of  the  mutual  covenants  and
obligations hereinafter set forth, the parties hereto hereby agree as follows:

         1. EMPLOYMENT. The Company hereby continues the employment of Mr. Cross
as its President and Chief Executive Officer,  and Mr. Cross hereby accepts such
continued  employment,  during the period and upon the terms and  conditions set
forth in this Agreement.

<PAGE>

         2.  EMPLOYMENT  PERIOD,  TERMS AND CONDITIONS.  The employment  period,
terms and conditions of this  Agreement  shall be identical to those in the Bank
Employment  Agreement  unless  explicitly  superseded  or expanded  upon by this
Agreement.

         3. COMPENSATION AND BENEFITS.  The compensation and benefits payable to
Mr. Cross under this Agreement and under the Bank Employment Agreement shall not
be: (a) duplicative but, rather, the Bank shall be primarily responsible for the
payments  called for in the Bank's  Employment  Agreement and the Company hereby
guarantees  performance  of such  obligations  by the Bank;  or (b)  limited  by
paragraph 8 of the Bank Employment Agreement.

         4. EXCISE TAX  INDEMNIFICATION.
         (a) This Section 4 shall apply if Mr.  Cross'  employment is terminated
in circumstances giving rise to liability for excise taxes under Section 4999 of
the Internal Revenue Code of 1986 (the "Code"). If this Section 4 applies, then,
if for any taxable year,  Mr. Cross shall be liable for the payment of an excise
tax under  Section 4999 of the Code with respect to any payment in the nature of
compensation  made by the  Company  or the Bank to (or for the  benefit  of) Mr.
Cross,  the Company shall pay to Mr. Cross an amount equal to X determined under
the following formula:

                  E x P
X =  _______________________________
     1-[(FI x (1 - SLI) + SLI + EM]

where
                  E = the rate at which the excise tax is
                      assessed under Section 4999 of the Code;

                  P = the amount with respect to which
                      such excise tax is assessed, determined
                      without regard to this Section 4;

                  FI = the highest marginal rate of income
                       tax applicable to Mr. Cross under the
                       Code for the taxable year in question;


                                       2
<PAGE>

                  SLI = the sum of the highest marginal rates
                        of income tax applicable to Mr. Cross
                        under all applicable state and local
                        laws for the taxable year in question;
                        and

                    M = the highest marginal rate of Medicare
                        tax applicable to Mr. Cross under
                        the Code for the taxable year in
                        question.

With  respect to any payment in the nature of  compensation  that is made to (or
for the benefit of) Mr. Cross under the terms of this  Agreement,  or otherwise,
and on which an excise tax under Section 4999 of the Code will be assessed,  the
payment  determined  under this  Section  4(a) shall be made to Mr. Cross on the
earlier of (i) the date the Company or the Bank is  required  to  withhold  such
tax, or (ii) the date the tax is required to be paid by Mr. Cross.

         (b) Notwithstanding  anything in this Section 4 to the contrary, in the
event that Mr.  Cross'  liability  for the excise tax under  Section 4999 of the
Code for a taxable year is  subsequently  determined  to be  different  than the
amount determined by the formula (X + P) x E, where X, P and E have the meanings
provided in Section  4(a),  Mr. Cross or the Company,  as the case may be, shall
pay to the other party at the time that the amount of such excise tax is finally
determined,  an appropriate  amount,  plus interest,  such that the payment made
under  Section  4(a),  when  increased  by the amount of the payment made to Mr.
Cross under this Section  4(b) by the Company,  or when reduced by the amount of
the payment made to the Company under this Section 4(b) by Mr. Cross, equals the
amount that should have properly been paid to Mr. Cross under Section 4(a).  The
interest  paid under this Section 4(b) shall be  determined at the rate provided
under Section  1274(b)(2)(B) of the Code. To confirm that the proper amount,  if
any, was paid to Mr. Cross under this Section 4, Mr. Cross shall  furnish to the
Company a copy of each tax return which  reflects a liability  for an excise tax
payment  made by the  Company,  at least 20 days  before  the date on which such
return is required to be filed with the Internal Revenue Service.

                                       3
<PAGE>

         (c) The  provisions  of this  Section 4 are  designed  to  reflect  the
provisions of applicable federal, state and local tax laws in effect on the date
of this Agreement.  If, after the date hereof,  there shall be any change in any
such laws,  this Section 4 shall be modified in such manner as Mr. Cross and the
Company may  mutually  agree upon if and to the extent  necessary to assure that
Mr. Cross is fully  indemnified  against the economic effects of the tax imposed
under Section 4999 of the Code or any similar federal, state or local tax.

           IN WITNESS  WHEREOF,  the  Company has caused  this  Agreement  to be
executed and Mr. Cross has hereto set his hand, all as of the day and year first
above written.

                                 /s/ Wilbur J. Cross
                                 -------------------------------------
                                     WILBUR J. CROSS
                                     Chairman/President/CEO

WITNESS:



                                 /s/ David L. Guldenstern
                                 -------------------------------------
                                     DAVID L. GULDENSTERN
                                     VP/Secretary


                                 CATSKILL FINANCIAL CORPORATION



                              By /s/ Allan Oren
                                 -------------------------------------
                                     Director

ATTEST:



/s/ David L. Guldenstern
- ----------------------------------
VP/Secretary

                                       4


                              EMPLOYMENT AGREEMENT

         This EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
this 1st day of April,  1998,  by and between  Catskill  Savings  Bank,  a stock
savings bank  organized  and  operating  under the laws of the United States and
having  its  executive  office  at 341 Main  Street,  Catskill,  New York  12414
(hereinafter  referred to as the  "Bank"),  and Wilbur J. Cross,  residing at 45
Prospect Avenue, Catskill, New York 12414.

         WHEREAS,  Mr.  Cross  is  currently  serving  as  President  and  Chief
Executive Officer of the Bank pursuant to an Employment Agreement dated April 1,
1996;

         WHEREAS,  certain  deficiencies  have  been  identified  in  such  1996
Employment Agreement which the parties agree are inequitable; and

         WHEREAS,  the Board of Directors of the Bank (the "Board")  believes it
is in the best interests of the Bank to enter into this Agreement with Mr. Cross
in order to correct such  deficiencies,  assure  continuity  and  reinforce  and
encourage  the continued  attention and  dedication of Mr. Cross to his assigned
duties without distraction; and

         WHEREAS,  the Board has approved and  authorized  the execution of this
Agreement and Mr. Cross is agreeable thereto.

         NOW,   THEREFORE,   in   consideration  of  the  mutual  covenants  and
obligations  of the  parties  hereto  hereinafter  set  forth,  it is  agreed as
follows:

<PAGE>

         1.  DEFINITIONS.

         (a) The term "Change in Control"  means:  (1) an event of a nature that
(i)  results  in a  change  in  control  of the  Bank or of  Catskill  Financial
Corporation,  the Delaware  corporation  which owns all of the Bank's stock (the
"Holding Company"),  within the meaning of the Home Owners' Loan Act of 1993 and
12 C. F. R. Part 574 as in effect on the date hereof;  or (ii) would be required
to be reported  in  response to Item 1 of the current  report on Form 8-K, as in
effect on the date  hereof,  pursuant  to Section 13 or 15(d) of the  Securities
Exchange Act of 1934 (the "Exchange  Act");  (2) any person (as the term is used
in Sections  13(d) and 14(d) of the Exchange  Act) is or becomes the  beneficial
owner (as defined in Rule 13d-3 promulgated under the Exchange Act), directly or
indirectly of securities of the Bank or the Holding Company  representing 25% or
more of the Bank's or the Holding  Company's then  outstanding  securities;  (3)
individuals who are members of the board of directors of the Bank or the Holding
Company on the date hereof (each the "Incumbent  Board") cease,  for any reason,
to constitute at least a majority  thereof,  provided that any person becoming a
director  subsequent to the date hereof whose election was approved by a vote of
at least  three-quarters  of the directors  comprising the Incumbent  Board,  or
whose nomination for election by the Holding Company's stockholders was approved
by  the  nominating  committee  serving  under  an  Incumbent  Board,  shall  be
considered a member of the Incumbent  Board;  or (4) a  reorganization,  merger,
consolidation, sale of all or substantially all of the assets of the Bank or the
Holding  Company  or a  similar  transaction  in which  the Bank or the  Holding
Company is not the  resulting  entity.  The term  "Change in Control"  shall not
include an

                                       2
<PAGE>

acquisition of securities by: (1) the trustee of an employee benefit plan of the
Bank or the Holding Company; (2) a corporation owned, directly or indirectly, by
the stockholders of the Holding Company in substantially the same proportions as
their ownership of stock of the Holding Company;  or (3) Mr. Cross, or any group
otherwise constituting a person in which Mr. Cross is a member.

         (b) The term "Commencement Date" means April 1, 1998.

         (c) The term "Date of Termination"  means the date upon which Mr. Cross
ceases to serve as President and Chief Executive Officer of the Bank.

         (d)  The  term  "Voluntary   Termination"   means  termination  of  the
employment by Mr. Cross by resignation upon 90 days written notice but shall not
include resignation following a Change in Control (see subparagraph 1(e) below),
or  material  breach  of  this  Agreement  (see   subparagraph  1(e)  below)  or
disability.

         (e) The  term  "Involuntarily  Termination"  means  termination  of the
employment  of Mr.  Cross by the Bank for any reason  other  than those  reasons
which  constitute   Termination  for  Cause  (see   subparagraph   1(f),(below).
Involuntarily  Termination  shall also include  termination of the employment by
Mr. Cross as a result of his resignation, upon 30 days written notice, following
a Change in  Control or  material  breach of this  Agreement  such as a material
diminution or  interference  with his duties,  responsibilities  and benefits as
President  and  Chief  Executive  Officer  of  the  Bank,   including   (without
limitation) any of the following  actions unless  consented to in writing by Mr.
Cross:  (1) a change in the  principal  workplace of Mr. Cross to a location (i)
outside of a 30 mile radius from the 341 Main Street, Catskill, New York or (ii)
other

                                       3
<PAGE>

than the Bank's executive  office;  (2) a material  demotion of Mr. Cross; (3) a
material reduction in the number or seniority of other Bank personnel  reporting
to Mr. Cross or a material  reduction in the number or frequency with which,  or
in the nature of the matters with respect to which, such personnel are to report
to Mr. Cross, other than as part of a Bank- or Holding Company-wide reduction in
staff;  (4) a  material  adverse  change  in  Mr.  Cross'  salary,  perquisites,
benefits,  contingent  benefits  or  vacation,  other than as part of an overall
program applied uniformly and with equitable effect to all members of the senior
management of the Bank or the Holding Company; (5) a material permanent increase
in the required  hours of work or the workload of Mr. Cross;  and (6) a material
reduction  in the support  services  and  facilities  available  to Mr. Cross in
connection with his performance of his duties and responsibilities.

         (f)  The  term   "Termination  for  Cause"  means  termination  of  the
employment  of Mr.  Cross  because  of his  personal  dishonesty,  incompetence,
willful  misconduct,  breach of a  fiduciary  duty  involving  personal  profit,
intentional  failure to perform  stated  duties,  willful  violation of any law,
rule, or regulation (other than traffic violations or similar offenses) or final
cease-and-desist  order,  or material breach of any provision of this Agreement.
Mr. Cross shall not be deemed to have been Terminated for Cause unless and until
there shall have been  delivered to him a copy of a resolution,  duly adopted by
the affirmative vote of not less than a majority of the entire membership of the
Board at a  meeting  of the  Board  called  and held  for  such  purpose  (after
reasonable  notice to Mr. Cross and an  opportunity  for him,  together with his
counsel, to be heard before the Board),  stating that, in the good faith opinion
of the Board,  Mr. Cross has 

                                       4
<PAGE>

engaged in conduct  described in this  subparagraph  1(f),  and  specifying  the
particulars thereof in detail.

         2. TERM.  The term of this  Agreement  shall be a period of three years
commencing on the Commencement Date, subject to earlier  termination as provided
herein. Beginning on the first anniversary of the Commencement Date, and on each
anniversary  thereafter,  the term of this  Agreement  shall be  extended  for a
period of one year in addition to the then-remaining term, provided that (1) the
Bank has not given notice in writing to Mr. Cross at least 90 days prior to such
anniversary that the term of this Agreement shall not be extended  further;  and
(2) prior to such  anniversary,  the  Board of the Bank  explicitly  reviews  ad
approves the extension.  Reference  herein to the term of this  Agreement  shall
refer to both such initial term and such extended terms.

         3. EMPLOYMENT.

         (a) Mr. Cross is employed as President and Chief Executive  Officer the
Bank and, except to the extent allowed under  subparagraph  3(b),  below,  shall
devote his full  business  time and attention to the business and affairs of the
Bank  and the  Holding  Company  and use  his  best  efforts  to  advance  their
interests.  He shall render such  administrative and management  services as are
customarily performed by persons situated in similar executive  capacities,  and
shall have such other  powers and duties,  not  inconsistent  with his title and
office,  as the Board may prescribe from time to time. Mr. Cross shall have such
authority as is necessary or  appropriate  to carry out his assigned  duties and
shall report directly to the Board.

                                       5
<PAGE>

         (b) Mr. Cross may engage in personal business and investment activities
for his own  account  and serve as a member of the  board of  directors  of such
business, community and charitable organizations as he may disclose, in advance,
to the Board from time to time so long as such  activities  and  services do not
materially  interfere with the performance of his duties under this Agreement or
involve  entities  which  either  compete  with  the  Bank or may be  reasonably
expected to  negatively  impact on the Bank's  standing  and  reputation  in the
community it serves.

         4. COMPENSATION.

         (a) SALARY.  The Bank agrees to pay Mr.  Cross  during the term of this
Agreement,  not less  frequently  than monthly,  the salary  established  by the
Board,  which shall be at least equal to Mr.  Cross'  salary in effect as of the
Commencement  Date.  The amount of Mr.  Cross'  salary  shall be reviewed by the
Board, at least annually  beginning not later than the first  anniversary of the
Commencement  Date.  Adjustments in salary or other compensation shall not limit
or reduce any other  obligation  of the Bank under this  Agreement.  Mr.  Cross'
salary in effect from time to time during the term of this  Agreement  shall not
thereafter be reduced.  At each anniversary of the commencement date following a
Change in Control,  Mr. Cross' salary shall be increased at least by multiplying
it by the  greater  of: (1) the  quotient  of (i) the U.S.  Department  of Labor
Consumer  Price  Index  for all  Urban  Consumers  (N.Y.-Northeastern  N.J.) for
January of the then current calendar year divided by (ii) the U.S. Department of
Labor Consumer Price Index for all Urban Consumers  (N.Y.-Northeastern N.J.) for
January of the immediately  preceding calendar year; and (2) the quotient of (i)
the average  annual rate of salary,  determined as of the first  business day of
such  calendar  year, of the officers of the Bank (other than Mr. Cross) who are

                                       6
<PAGE>

assistant  vice president or more senior  officers,  divided by (ii) the average
annual  rate  of  salary,  determined  as of  the  first  business  day  of  the
immediately preceding calendar year, of the officers of the Bank (other than Mr.
Cross) who are assistant vice presidents or more senior officers.

         (b) Discretionary  Bonuses.  Mr. Cross shall be entitled to participate
in an  equitable  manner with all other  executive  officers of the Bank in such
discretionary  bonuses  as are  authorized  and  declared  by the  Board  to its
executive employees.  No other compensation provided for in this Agreement shall
be deemed to substitute for Mr. Cross' right to participate in such bonuses when
and as declared by the Board.

         (c)   Expenses.   Mr.  Cross  shall  be  entitled  to  receive   prompt
reimbursement for all reasonable expenses incurred by him in performing services
under this Agreement in accordance  with the policies and procedures  applicable
to executive  officers of the Bank,  provided that he accounts for such expenses
as required under such policies and procedures.

         5.   BENEFITS.

         (a)  PARTICIPATION  IN RETIREMENT AND EMPLOYEE BENEFIT PLANS. Mr. Cross
shall be  entitled to  participate  in all plans  relating  to pension,  thrift,
profit-sharing,   group  life  and  disability  insurance,  medical  and  dental
coverage,  education, cash bonuses, and other retirement or employee benefits or
combinations thereof, in which the Bank's executive officers participate.

                                       7
<PAGE>

         (b) Fringe Benefits. Mr. Cross shall be eligible to participate in, and
receive  benefits  under,  any  fringe  benefit  plans  which are or may  become
applicable to the Bank's executive officers.

         6.  VACATIONS,  LEAVE.  Mr.  Cross  shall be  entitled  to annual  paid
vacation in accordance with the policies  established by the Board for executive
officers and to voluntary  leaves of absence,  with or without pay, from time to
time,  at such times and upon such  conditions as the Board may determine in its
discretion.

         7.   TERMINATION OF EMPLOYMENT.

         (a)  INVOLUNTARY  TERMINATION.  The  Board  may  terminate  Mr.  Cross'
employment at any time. In the event of  Involuntary  Termination  other than in
connection with a Change in Control,  the Bank shall,  during  remaining term of
this  Agreement,  (1)  pay to Mr.  Cross,  his  salary  at the  rate  in  effect
immediately prior to the Date of Termination, payable in such manner and at such
times as such salary  would have been payable  under  Section 4 if Mr. Cross had
continued to be employed by the Bank, (2) provide to Mr. Cross substantially the
same life, health and disability  insurance  benefits as the Bank maintained for
its executive officers  immediately prior to the Date of Termination  reduced by
the amount of any such insurance  benefits provided to Mr. Cross by a subsequent
employer,  and (3) provide to Mr. Cross such other benefits, if any, to which he
and his family and  dependents  would have been entitled as a former  officer or
the family or  dependents of a former  officer under the employee  benefit plans
and programs  maintained  for the benefit of the Bank's  officers in  accordance
with the terms of such plans and  programs  in effect  immediately  prior to the
Date of Termination.

                                       8
<PAGE>

         (b) TERMINATION  FOR CAUSE. In the event of Termination for Cause,  the
Bank  shall (1) pay Mr.  Cross  his  salary  and  benefits  through  the Date of
Termination,  (2) pay him for  unused  vacation  days,  and (3) have no  further
obligations to him under this Agreement.

         (c) VOLUNTARY  TERMINATION.  Mr. Cross'  employment  may be voluntarily
terminated  by him at any time by  resignation.  In the event of such  Voluntary
Termination,  the Bank shall be obligated to (1) pay to Mr. Cross his salary and
benefits through the Date of Termination,  (2) pay him for unused vacation days,
and (3) have no further obligations to him under this Agreement.

         (d)  CHANGE IN  CONTROL.  In the event of  Involuntary  Termination  in
connection  with or within 12 months after a Change in Control,  the Bank shall,
subject to paragraph 8 of this  Agreement,  (1) pay to Mr. Cross an amount equal
to 299% of his "base amount" as defined in 26 U.S.C.  Section 28OG which payment
shall be made in the three equal  installments,  the first  within 10 days after
the Date of Termination,  the second on the fifth business day of January of the
next succeeding calendar year and the third on the fifth business day of January
of the second  succeeding  calendar  year,  (2) provide to Mr.  Cross during the
remaining  term of this  Agreement  substantially  the  same  life,  health  and
disability  insurance benefits as the Bank maintained for its executive officers
immediately prior to the Date of Termination,  and (3) provide to Mr. Cross such
other  benefits,  if any, to which he and his family and  dependents  would have
been  entitled  as a former  officer  or the  family or  dependents  of a former
officer under the employee benefit plans and programs maintained for the benefit

                                        9
<PAGE>

of the Bank's  officers in accordance  with the terms of such plans and programs
in effect immediately prior to the Date of Termination.

         (e)  DEATH;  DISABILITY.  In the  event of the  death of the Mr.  Cross
during  the term of this  Agreement,  within 60 days  following  such  death his
estate,  or such  person(s)  as he may  have  designated  in  writing,  shall be
entitled  to  receive  from  the  Bank a death  benefit,  payable  through  life
insurance  or  otherwise,  which is equal to two times Mr.  Cross' then  current
salary.  If Mr.  Cross  becomes  disabled as defined in the Bank's then  current
disability  plan, if any, or if he is otherwise unable to serve as President and
Chief Executive Officer, this Agreement shall continue in full force and effect,
except  that the salary  paid to Mr.  Cross  shall be reduced by any  disability
insurance  payments made to him on policies of insurance  maintained by the Bank
at its expense.  In  addition,  in the event of the death or  disability  of Mr.
Cross during the term of this Agreement, Mr. Cross and his family and dependents
(in the event of  disability)  and his  family and  dependents  (in the event of
death) shall be provided  with such benefits as they would have been entitled as
a former  officer  or the family or  dependents  of a former  officer  under the
employee  benefit  plans and programs  maintained  for the benefit of the Bank's
officers  in  accordance  with the terms of such  plans and  programs  in effect
immediately prior to the death or disability.

         (f)  TEMPORARY  SUSPENSION  OR  PROHIBITION.  If Mr. Cross is suspended
and/or  temporarily  prohibited from  participating in the conduct of the Bank's
affairs by a notice  served  under  Section  8(e)(3)  or (g)(1) of the FDIA,  12
U.S.C.  Section  1818(e)(3)  and  (g)(1),  the  Bank's  obligations  under  this
Agreement, other than those which have vested,

                                       10
<PAGE>

shall be  suspended  as of the date of  service,  unless  stayed by  appropriate
proceedings.  If the  charges in the notice are  dismissed,  the Bank may in its
discretion (1) pay Mr. Cross all or part of the compensation  withheld while its
obligations under this Agreement were suspended and (2) reinstate in whole or in
part any of its obligations which were suspended.

         (g) PERMANENT SUSPENSION OR PROHIBITION. If Mr. Cross is removed and/or
permanently  prohibited from  participating in the conduct of the Bank's affairs
by an order  issued  under  Section  8(e)(4)  or (g)(1)  of the FDIA,  12 U.S.C.
Section  1818(e)(4) and (g)(1), all obligations of the Bank under this Agreement
shall terminate as of the effective date of the order,  but vested rights of the
contracting parties shall not be affected.

         (h)  DEFAULT  OF THE BANK.  If the Bank is in  default  (as  defined in
Section  3(x)(1) of the  FDIA),  all  obligations  under  this  Agreement  shall
terminate  as of the date of default,  but this  provision  shall not affect any
vested rights of the contracting parties.

         (i)  TERMINATION BY REGULATORS.  All  obligations  under this Agreement
shall be terminated,  except to the extent  determined that continuation of this
Agreement is necessary for the  continued  operation of the Bank by the Director
of the Office of Thrift Supervision (the "Director") or his or her designee,  at
the time: (1) the Federal Deposit Insurance Corporation enters into an agreement
to provide assistance to or on behalf of the Bank under the authority  contained
in  Section  13(c)  of the  FDIA;  or (2) the  Director  or his or her  designee
approves a supervisory  merger to resolve  problems  related to operation of the
Bank; or (3) the Director or his or her designee determines the Bank to be in an

                                       11
<PAGE>

unsafe or unsound condition. Any rights of the parties that have already vested,
however, shall not be affected by any such action.

         8. CERTAIN REDUCTION OF PAYMENTS BY THE BANK. Notwithstanding any other
provision of this Agreement, if payments under this Agreement, together with any
other  payments  received or to be received by Mr.  Cross in  connection  with a
Change in Control  would  cause any amount to be  nondeductible  by the Bank for
federal income tax purposes  pursuant to 26 U.S.C.  Section 28OG,  then benefits
under  this  Agreement  shall be  reduced  (not  less than  zero) to the  extent
necessary so as to maximize  payments to Mr. Cross without causing any amount to
become  nondeductible  by the Bank. Mr. Cross shall  determine the allocation of
such reduction among payments to him.

         9. NO  MITIGATION.  Mr.  Cross shall not be  required  to mitigate  the
amount of any salary or other payment or benefit  provided for in this Agreement
by seeking other employment or otherwise, nor shall the amount of any payment or
benefit provided for in this Agreement be reduced by any compensation  earned by
Mr. Cross as the result of  employment  by another  employer  unless  explicitly
stated  herein,  by  retirement  benefits  after  the  Date  of  Termination  or
otherwise.

         10.  ATTORNEYS  FEES.  In the  event  the Bank  exercises  its right of
Termination for Cause, but it is determined by a court of competent jurisdiction
or by an  arbitrator  pursuant to Paragraph 17 that cause did not exist for such
termination,  or if it is determined by a court or arbitrator  that the Bank has
failed  to meet any of its  obligations  or  abide  by any of the  terms of this
Agreement,  Mr.  Cross  shall be entitled to  reimbursement  for all  reasonable
costs,  including  attorneys' fees,  incurred in challenging such termination or

                                       12
<PAGE>

enforcing such obligations or terms. Such reimbursement  shall be in addition to
all rights to which Mr. Cross is otherwise entitled under this Agreement.

         11. NO ASSIGNMENTS.

         (a) This  Agreement  is  personal to each of the  parties  hereto,  and
neither party may assign or delegate any of its rights or obligations  hereunder
without  first  obtaining  the  written  consent of the other  party;  provided,
however,  that the Bank shall require any successor or assign (whether direct or
indirect,   by  purchase,   merger,   consolidation  or  otherwise)  to  all  or
substantially  all of the business  and/or  assets of the Bank, by an assumption
agreement in form and substance  satisfactory to Mr. Cross, to expressly  assume
and agree to perform  this  Agreement  in the same manner and to the same extent
that  the  Bank  would  be  required  to  perform  it if no such  succession  or
assignment  had taken  place.  Failure of the Bank to obtain such an  assumption
agreement prior to the  effectiveness of any such succession or assignment shall
be a breach of this Agreement and shall entitle Mr. Cross to  compensation  from
the Bank in the same amount and on the same terms as the  compensation  pursuant
to Paragraph 7(d) hereof.  For purposes of  implementing  the provisions of this
Paragraph 11(a), the date on which any such succession  becomes  effective shall
be deemed the Date of Termination.

         (b) This Agreement and all rights of Mr. Cross hereunder shall inure to
the benefit of and be  enforceable  by his personal  and legal  representatives,
executors,   administrators,   successors,  heirs,  distributees,  devisees  and
legatees.  If the Mr. Cross should die while any amounts  would still be payable
to him hereunder if he had continued to live, all such amounts, unless otherwise
provided herein, shall be paid in accordance with the terms of this Agreement to

                                       13
<PAGE>

his devisee,  legatee or other designee or if there is no such designee,  to his
estate.

         12. NOTICE.  For the purposes of this Agreement,  notices and all other
communications  provided for in the  Agreement  shall be in writing and shall be
deemed to have been duly given when  personally  delivered  or sent by certified
mail, return receipt requested, postage prepaid, if to the Bank at its executive
office,  to the attention of the Board with a copy to the Secretary of the Bank,
or, if to Mr. Cross, to his home at the address stated above, unless notice of a
change of address has been given pursuant hereto.

         13.  AMENDMENTS.  No amendments or additions to this Agreement shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         14.  HEADINGS.  The headings used in this Agreement are included solely
for  convenience  and shall  not  affect,  or be used in  connection  with,  the
interpretation of this Agreement.

         15.  SEVERABILITY.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         16. WAIVER.  Failure,  by either party, to insist on strict  compliance
with any of the terms or conditions  hereof shall not be deemed a waiver of such
term or condition.

         17.  GOVERNING LAW. This Agreement shall be governed by the laws of the
United States to the extent applicable and otherwise by the laws of the State of
New York.

                                       14
<PAGE>

         18.  ARBITRATION.  Any  dispute  or  controversy  arising  under  or in
connection  with this Agreement  shall be settled  exclusively by arbitration in
Albany,  New York in  accordance  with the  rules  of the  American  Arbitration
Association then in effect. Judgment may be entered on the arbitrator's award in
any court having jurisdiction.

         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

Attest:                                              CATSKILL SAVINGS BANK



/s/ David L. Guldenstern                             By: /s/ Allan Oren
- ------------------------------                       ---------------------------
    VP/Secretary                                             DIRECTOR


WITNESS:



/s/ David L. Guldenstern                             /s/ Wilbur J. Cross
- ------------------------------                       ---------------------------
    VP/Secretary                                         WILBUR J. CROSS
                                                         Chairman/President/CEO


                                       15


                                                                    Exhibit 10.3

                       THE CATSKILL FINANCIAL CORPORATION
                     SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN
                      (As adopted effective April 1, 1998)

         This  Plan  is  adopted  by   CATSKILL   FINANCIAL   CORPORATION   (the
"Employer").

                                   WITNESSETH:

         WHEREAS,  the Employer  desires to  establish an unfunded  nonqualified
deferred  compensation  plan for a select group of its management  and/or highly
compensated  employees,  to  be  know  as  the  CATSKILL  FINANCIAL  CORPORATION
SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN (the "Plan");

         NOW,  THEREFORE,  the Plan is hereby adopted,  effective as of April 1,
1998, with the following benefits, terms and provisions:


                                    ARTICLE I
                                     PURPOSE

         The purpose of this Plan is to provide certain Employees  designated by
the  Employer as eligible to  participate  herein with a  supplemental  deferred
compensation plan which is nonqualified and unfunded.


                                   ARTICLE II
                                   DEFINITIONS

         Unless the context  clearly  otherwise  requires,  the following  terms
shall have the meanings given to them below:

         2.1 "Account"  means,  for each  Participant,  the bookkeeping  account
established  hereunder.  A  Participant's  Account  shall  be  comprised  of two
sub-accounts,   the   Participant's   Elective  Account  and  the  Participant's
Non-Elective Account.

         2.2  "Beneficiary"  means  a  person  to  whom a  share  of a  deceased
Participant's  Vested Benefit is payable,  pursuant to the provisions of Section
3.4(e).  For purposes of this Plan,  a  Participant's  Beneficiary  shall be the
Participant's spouse, if surviving,  and the Participant's  children equally, if
the  Participant  shall leave no spouse  surviving;  provided,  however,  that a
Participant may change his Beneficiary at any time upon notice in writing,  in a
form approved by the Committee, and delivered to the Committee.

<PAGE>

         2.3      "Code" means the Internal Revenue Code of 1986, as amended.

         2.4  "Committee"  means the Employer's  Compensation  Committee or such
other  committee  designated by the Employer to administer the Plan on behalf of
the Employer.

         2.5  "Compensation"  means, with respect to any Participant,  the total
remuneration  received by the Participant from the Employer during the Plan Year
prior to any reductions under this Plan.

         2.6 "Disability"  means a physical or mental condition of a Participant
resulting  from bodily  injury,  disease,  or mental  disorder which renders him
incapable of continuing  his usual and customary  employment  with the Employer.
The  Disability  of a Participant  shall be  determined by a licensed  physician
chosen  by the  Committee.  The  standard  of  determination  shall  be  applied
uniformly to all Participants.

         2.7 "Elective Account" means, for each Participant,  the portion of the
Participant's  Account  attributable to Compensation  electively deferred by the
Participant pursuant to Section 3.1 below.

         2.8 "Eligible  Employee" means an Employee who the Employer  designates
is  eligible  to  participate  in this Plan.  Each  Eligible  Employee  shall be
identified on Schedule A.

         2.9 "Employee" means any person who is employed by the Employer.

         2.10 "ERISA" means the Employee Retirement Income Security Act of 1974,
as amended.

         2.11 "Employer" means Catskill Financial Corporation, and any affiliate
which shall adopt this Plan and any successor which shall maintain this Plan.

         2.12 "Entry Date" means,  with  respect to any  Employee,  the date the
Employee  begins to participate in the Plan,  which date shall be not later than
30 days after the date the Employer  first  designates  the Employee as being an
Eligible Employee.

         2.13 "Non-Elective Account" means, for each Participant, the portion of
the Participant's  Account  attributable to non-elective  deferred  compensation
provided pursuant to Section 3.2 below.

         2.14 "Participant" means an Eligible Employee who has accrued a benefit
hereunder.  A person  who  becomes  a  Participant  shall  remain a  Participant
hereunder until he (or his  Beneficiary)  has received his entire Vested Benefit
in accordance with Section 3.4 below.

                                       2
<PAGE>

         2.15 "Plan" means this  instrument  and all amendments  thereto,  which
shall be known as the  Catskill  Financial  Corporation  Supplemental  Executive
Retirement Plan.

         2.16 "Plan  Year" means the  12-month  period  beginning  January 1 and
ending December 31st.

         2.17 "Qualified Plan" means the employee stock ownership plan sponsored
by the  Employer,  as amended from time to time,  which the Employer  intends to
qualify for favorable tax treatment under Code Section 401(a).

         2.18 "Retirement" means the date as of which a Participant  retires for
reasons other than death or  Disability,  whether such  retirement  occurs on or
after a Participant's  normal  retirement date  (attainment of age 65), or on or
after any early retirement date established by uniform nondiscriminatory rule of
the Committee.

         2.19  "Schedule  A" means the Schedule A,  attached  hereto and by this
reference made a part hereof,  as amended or  supplemented  from time to time by
the Employer.

         2.20 "Unforeseeable  Emergency" means, with respect to any Participant,
an unanticipated  emergency that is caused by an event beyond the control of the
Participant (or  Participant's  Beneficiary,  as the case may be) and that would
result in severe financial  hardship to the individual if an early  distribution
of benefits  hereunder  were not  permitted.  It is intended that the definition
provided in the preceding  sentence comply with the definition of "unforeseeable
emergency" provided for in Section 3.01 of Rev. Proc. 92-65.

         2.21  "Vested"  means  the   nonforfeitable   portion  of  any  account
maintained on behalf of a Participant.

         2.22  "Vested  Benefit"  means,  with respect to any  Participant,  the
Vested portion of the Participant's Account.

         2.23 "Year of Service"  shall have the same meaning  under this Plan as
defined in the  Qualified  Plan.  For vesting and all other  purposes,  Years of
Service  under this Plan  shall be  determined  in the same  manner as under the
Qualified Plan.


                                   ARTICLE III
                    DEFERRALS, INVESTMENTS AND DISTRIBUTIONS

         3.1 ELECTIVE DEFERRALS BY PARTICIPANTS.  The provisions of this Section
3.1  shall  apply  to  a  particular  Eligible  Employee  only  if  specifically
authorized by the Employer.

                                       3
<PAGE>

         (a) An Eligible  Employee may elect to defer annually the receipt of an
amount of Compensation  otherwise payable to him by the Employer in any calendar
year.

         (b) An  election  to defer  Compensation  shall be made by a notice  in
writing,  in a form approved by the Committee,  signed by the Eligible Employee,
and  delivered to the  Committee (1) prior to the January 1 of the calendar year
in which the Compensation to be deferred is otherwise payable to the Participant
or (2) prior to a Participant's  Entry Date for the Participant's  first year of
participation  and covering  Compensation  payable to the Participant after such
Entry Date. Such election form shall include the elections  described in Section
3.3 below  (relating  to deemed  investment  elections)  and  Section  3.4 below
(relating to the time and manner of payment).  Such election (and any subsequent
election)  will  continue  until  suspended  or  modified  in  writing in a form
approved by the  Committee and  delivered to the  Committee,  which new election
shall only apply to Compensation  otherwise payable to the Participant after the
end of the calendar year in which such  election is delivered to the  Committee.
Any deferral  election made by the Participant shall be irrevocable with respect
to any Compensation covered by such election, including the Compensation payable
in the calendar  year in which the election  suspending  or modifying  the prior
election is delivered to the Committee.

         (c) The amount of a  Participant's  Compensation  deferred  pursuant to
this Section 3.1 above shall be credited to the Participant's  Elective Account.
A  Participant  shall  always  be fully  (100%)  Vested  in his or her  Elective
Account.

         3.2 NON-ELECTIVE DEFERRALS BY EMPLOYER.

         (a) Subject to the eligibility requirements set forth in Section 3.2(b)
below, there shall be credited to each Participant's  Non-Elective Account for a
Plan Year such  amount,  if any, as shall be  determined  by the Employer in its
sole and absolute  discretion.  The  Employer  may,  under this Section  3.2(a),
declare non-elective deferred  compensation on an individual  Participant basis,
or on behalf of several  Participants as a class, for a single Plan Year or as a
recurring  benefit  for any  number  of Plan  Years,  all on such  terms  as the
Employer shall, in its sole and absolute discretion, determine.

         (b) A  Participant  shall be eligible  to receive a credit  pursuant to
Section 3.2(a) above only if the Employer,  in its sole and absolute discretion,
designates the Participant as being eligible for the credit.

                                       4
<PAGE>

         (c) Unless otherwise specified in Schedule A, the Vested portion of any
Participant's  Non-Elective  Account  shall be a percentage  of the total amount
credited to the Participant's  Non-Elective  Account  determined on the basis of
the  Participant's  number  of  Years  of  Service  according  to the  following
schedule:

                                        Vesting Schedule
                          Years of Service             Percentage

                              Less than 5                   0%
                                   5                      100%

         (d) The Employer may provide  benefit  restoration  benefits and/or any
other benefits to any Participant  under this Section 3.2(d) by setting forth in
Schedule A, the terms of such  benefits  and the  identity  of the  Participants
eligible  to receive  such  benefits.  Any  benefits  provided  pursuant  to the
preceding sentence shall be credited to the subject  Participant's  Non-Elective
Account, unless otherwise specified in Schedule A.

         3.3.  EARNINGS ON ACCOUNTS.  A Participant shall be entitled to elect a
return  on the  value  of  his  Account  based  on the  returns  of one or  more
investment  options  then  authorized  by the  Committee  for  this  Plan.  Each
Participant shall make an election of return at the time he makes an election to
defer compensation hereunder.  Each Participant's Account shall be credited with
gains or losses based on the  performance of the investment  options  elected by
such  Participant  pursuant to uniform  nondiscriminatory  rules  adopted by the
Committee.

         3.4 DISTRIBUTIONS.

         (a) At  the  time a  Participant  elects  to  defer  such  Compensation
pursuant to Section 3.1 above, the Participant  shall designate the time and the
manner  for  the  payment  of  the  amounts  to be  thereby  allocated  to  such
Participant's  Elective  Account with respect to such deferral of  Compensation.
Except as otherwise  provided  below,  payment of the portion of a Participant's
Elective  Account  attributable  to such deferral  shall commence upon the fixed
date  designated  by  the  Participant,  subject  to  such  restrictions  and/or
limitations as may be imposed by the Committee.

         (b) Subject to any elections a Participant may make pursuant to Section
3.4(c) below, the Vested portion of the Participant's Non-Elective Account shall
be paid to the  Participant in quarterly  installments  over a five year period,
with the first quarterly installment being due within 30 days following the date
the Participant's  employment with the Employer  terminates.  The amount of each
quarterly  installment  shall be determined by multiplying the Vested portion of
the Participant's  Non-Elective Account by a fraction, the numerator of which is
one (1) and the denominator of which is the number of installments  remaining to
be  paid  from  the  Participant's  Non-Elective  Account.  Notwithstanding  the

                                       5
<PAGE>

foregoing,  the  amount  of any  quarterly  installment  paid  to a  Participant
pursuant to this Section 3.4(b) shall in no event be less than $5,000.

         (c) A  Participant  may  elect,  in  such  form  and  manner  as may be
prescribed by the Committee, that all or any portion of the Participant's Vested
Benefit be  distributed  commencing  on one or more dates in lieu of the date(s)
initially selected or required hereunder, and/or in one or more forms of payment
in lieu of the form(s) initially selected or required  hereunder,  provided that
any such  election  is made at least 24 months  prior to the  earlier of (1) the
date such  payments  would  otherwise  commence  (other  than on  account  of an
Unforeseeable  Emergency) or (2) the date the Participant's  employment with the
Employer terminates.

         (d) A  Participant  may also  elect,  to the  extent  permitted  by the
Committee,  that an amount up to the entire amount of the  Participant's  Vested
Benefit be distributable in the case of an  Unforeseeable  Emergency.  Any early
distribution  approved  by the  Committee  under  this  Subsection  (d) shall be
limited to the amount necessary to meet the Unforeseeable Emergency.

         (e) If a Participant  should die before his entire  Vested  Benefit has
been paid in accordance with the provisions of this Plan, the remaining  balance
of such Vested Benefit shall be distributable to the  Participant's  Beneficiary
in a  single  lump  sum  payment  within  30  days  following  the  date  of the
Participant's death, if practicable, but in no event more than 90 days following
the date of death.

         (f) Notwithstanding  anything herein to the contrary, the Committee, in
its sole  discretion,  may delay the  distribution of any amounts payable to any
Participant  or Beneficiary to the extent (but only to the extent) the Committee
determines  that payment of such amount would not be  deductible by the Employer
for federal  income tax  purposes  solely by reason of the  application  of Code
Section  162(m)   (relating  to  limitations  on  deductions   with  respect  to
remuneration in excess of $1,000,000 paid to certain executives); provided that,
to the extent payment of any amount is so delayed, such payment shall be made at
the earliest time the Committee determines that the deduction for federal income
tax purposes of such  payment by the Employer  would not be limited by reason of
Code Section 162(m).  Nothing in this Section shall affect the obligation of the
Employer  to make  payments  of  amounts  the  deductibility  of which is not so
limited by Code Section 162(m).

         (g) If any  amounts  deferred  pursuant  to this  Plan  are  found in a
"determination"  (within  the  meaning  of Code  Section  1313(a))  to have been
includable in the gross income by a Participant prior to payment of such amounts
from the Participant's Account, such amounts shall be immediately payable to the
Participant   or  the   Participant's   Beneficiary,   as  the   case   may  be,
notwithstanding anything contained herein to the contrary.

                                       6
<PAGE>

         3.5 CHANGE OF CONTROL PROVISIONS.

             (a) For  purposes  of this  Section  3.5,  the  phrase  "Change  of
Control" shall have the same meaning as defined in the Qualified Plan.

             (b) Notwithstanding any provision contained herein to the contrary:

                 (1) a Participant's Account shall be fully (100%) Vested upon a
Change of Control.

                 (2) the Committee, in its sole and absolute direction, may, but
is not required  to, elect that all Vested  Benefits be payable at the time of a
Change  of  Control  or at any other  time,  regardless  of  whether a Change of
Control occurs, by making an irrevocable  election under this Section in writing
and delivering it to the Employer.


                                   ARTICLE IV
                               PLAN ADMINISTRATION

         4.1 COMMITTEE.

             (a) The Plan shall be administered by the Committee.

             (b) The  Committee  shall act by a majority  of its  members at the
time in office and such action may be taken  either by a vote at a meeting or in
writing without a meeting.  The Committee may authorize in writing any person to
execute any document or documents on its behalf, and any interested person, upon
receipt of notice of such  authorization  directed to it, may thereafter  accept
and rely  upon  any  document  executed  by such  authorized  person  until  the
Committee shall deliver to such interested  person a written  revocation of such
authorization.

             (c) A member of the Committee  who is also a Participant  shall not
vote or act upon any matter relating specifically to himself.

         4.2 POWERS, DUTIES, ETC. OF THE COMMITTEE.

             (a) The Committee  shall have sole and final  authority to construe
the provisions of the Plan and to determine all questions of fact that may arise
under the Plan and any such construction or determination  shall be conclusively
binding upon all persons interested in the Plan.

             (b) Subject to the terms of the Plan,  the  Committee may establish
rules and procedures  satisfactory to it for the  administration of the Plan and
the transaction of its business.

                                       7
<PAGE>

             (c) All  payments of benefits or expenses of the Plan shall be made
by the Employer at the direction of the Committee.

             (d)  The  Committee  may  delegate  to  any  individuals  or  other
committees its responsibilities hereunder.

             (e) The Committee, and the members thereof, shall not be liable for
any action taken or omitted or any  determination or construction  made by it in
good faith  relating to the Plan,  and the  Employer  shall  indemnify  and hold
harmless the Committee,  and the members  thereof,  from and against any cost or
expense  (including  counsel  fees)  or  liability  (including  any sum  paid in
settlement of a claim with the approval of the Committee) arising out of any act
or omission in connection with the Plan, unless arising out of any such person's
own fraud or bad faith.

                                    ARTICLE V
                             AMENDMENT; TERMINATION

         5.1 AMENDMENT.  The Employer's  Board of Directors shall have the right
at any time to amend the Plan in whole or in part,  by an  instrument in writing
or by a resolution duly adopted by the Board of Directors. However, no amendment
shall reduce any benefit to a Participant that has already accrued.

         5.2 TERMINATION.  The Employer's Board of Directors  reserves the right
to  terminate  the  Plan  at any  time.  Upon  termination  of this  Plan,  each
Participant's Account shall become fully Vested, and distribution of the amounts
credited  to  each  such  account  shall  be  made  immediately   following  the
termination in single lump sum payments. No additional amounts shall be credited
to the Accounts of Participants,  following  termination of this Plan other than
interest  and other  earnings or losses  attributable  to the month  immediately
preceding the month of termination.

                                   ARTICLE VI
                                  MISCELLANEOUS

         6.1 FUNDING. The benefit which is provided by the Plan shall be paid by
the  Employer to a  Participant  out of its general  assets and no assets of the
Employer shall be designated to fund the benefit provided herein or deemed to be
assets  to be used for that  purpose,  it being  understood  that the Plan is an
unfunded  plan for tax  purposes  and for  Title I of  ERISA.  The Plan does not
confer on any  Participant or Beneficiary a beneficial  interest in any asset of
the Employer. The rights of Participants and Beneficiaries under this Plan shall
be limited to those of unsecured  general  creditors  of the Company.  This Plan
constitutes  a mere  promise by the  Employer  to make  benefit  payments in the
future.  The  Employer  may,  however,  establish  a trust  pursuant  to a trust
agreement  and make  contributions  thereto for the purpose of  assisting  it in

                                       8
<PAGE>

meeting  its  obligations  hereunder.  Any such trust  agreement  shall  contain
provisions to the following effect:

                       (a)     In the event of the  insolvency  of the Employer,
                       the trust fund will be available to pay the claims of any
                       creditor of the  Employer to whom a  distribution  may be
                       made in  accordance  with  state and  federal  bankruptcy
                       laws.  The Employer  shall be deemed to be "insolvent" if
                       the  Employer  is  subject to a pending  proceeding  as a
                       debtor  under  the  Federal   Bankruptcy   Code  (or  any
                       successor  statute) or any state  bankruptcy code. In the
                       event  the  Employer  becomes  insolvent,  the  Board  of
                       Directors  and Chief  Executive  Officer of the  Employer
                       shall  notify  the  trustee  of  the  event  as  soon  as
                       practicable.  Upon  receipt  of  such  notice,  or if the
                       trustee   receives  other  written   allegations  of  the
                       Employer's  insolvency,  the trustee  shall cease  making
                       payments of benefits from the trust fund,  shall hold the
                       trust fund for the benefit of the  Employer's  creditors,
                       and shall take such steps that are necessary to determine
                       within 30 days whether the Employer is insolvent.  In the
                       case  of  the  trustee's  actual  knowledge  of or  other
                       determination of the Employer's  insolvency,  the trustee
                       will deliver  assets of the trust fund to satisfy  claims
                       of the  Employer's  creditors  as  directed by a court of
                       competent jurisdiction.

                       (b)     The  trustee  shall  resume  payments of benefits
                       under the trust  agreement  only  after the  trustee  has
                       determined  that the Employer is not  insolvent (or is no
                       longer insolvent,  if the trustee  previously  determined
                       the Employer to be insolvent) or upon receipt of an order
                       of a  court  of  competent  jurisdiction  requiring  such
                       payment. If the trustee  discontinues payment of benefits
                       pursuant to subsection (a) above and subsequently resumes
                       such   payment,   the  first  payment  on  account  of  a
                       Participant or Beneficiary  following such discontinuance
                       shall  include  an  aggregate  amount  equal  to (1)  the
                       difference between (A) the payments which would have been
                       made on account of such Participant or Beneficiary by the
                       Employer during such period of discontinuance and (B) the
                       amount of payments which were actually made on account of
                       such  Participant or  Beneficiary by the Employer  during
                       such period,  plus (2) interest on such  difference  at a
                       rate  equivalent  to the net rate of return earned by the
                       trust fund during such period.

         6.2 BENEFITS NOT ASSIGNABLE.  Benefits  provided under the Plan may not
be anticipated,  assigned (either at law or in equity),  alienated or subject to
attachment,  garnishment,  levy,  execution or other legal or equitable process,
and may not otherwise be transferred  (except by will or the laws of descent and
distribution).  The  designation  of a Beneficiary  or  Beneficiaries  shall not
constitute a transfer.

         6.3 PLAN NOT A CONTRACT  OF  EMPLOYMENT.  The Plan is not a contract of
employment, and the terms of employment of any Employee shall not be affected in
any way by the Plan or related  instruments  except as specifically  provided in

                                       9
<PAGE>

the Plan or such related instruments. The establishment of the Plan shall not be
construed as conferring any legal rights upon any Employee for a continuation of
employment,  nor  shall it  interfere  with  the  right  of the  Employer  or an
affiliate to discharge any Employee.  Each  Participant  and all persons who may
have or claim any right by reason of their  participation  in the Plan  shall be
bound by the terms of the Plan and all agreements entered into pursuant hereto.

         6.4 FACILITY OF BENEFIT PAYMENT.  Whenever, in the Committee's opinion,
a person entitled to receive any payment of a benefit hereunder is under a legal
disability  or is  incapacitated  in any way so as to be unable  to  manage  his
financial  affairs,  the  Committee  may direct the Employer to make payments to
such  person or to his legal  representative  or to a relative or friend of such
person for his  benefit,  or to direct the Employer to apply the payment for the
benefit of such person in such manner as the Committee considers advisable.  Any
payment  of a  benefit  or  installment  thereof  made in  accordance  with  the
provisions  of this Section 6.4 shall be a complete  discharge of any  liability
for the making of such payment under the Plan.

         6.5 CONSTRUCTION.

             (a) The Plan is intended to qualify as a plan maintained  primarily
for the  purpose  of  providing  deferred  compensation  for a  select  group of
management or highly compensated  employees within the meaning of Section 201(2)
of ERISA.  It is also  intended  to comply  with the  requirements  set forth in
Section  3 of Rev.  Proc.  92-65.  The Plan  shall be  liberally  construed  and
interpreted  accordingly.  Otherwise,  the laws of the  State of New York  shall
control the interpretation and performance of the terms of the Plan.

             (b) If any  provision of the Plan, or the  application  of any such
provision to any person or  circumstances,  shall be invalid  under any Federal,
State  or  local  law,  rule or  regulation,  neither  the  application  of such
provision  to  persons  or  circumstances  other  than  those as to  which  such
provision  is invalid  nor any other  provisions  of the Plan shall be  affected
thereby.

             (c) The headings and subheadings in the Plan have been inserted for
convenience of reference only, and are to be ignored in any  construction of the
provisions thereof.

             (d) The  masculine  pronoun  wherever used herein shall include the
feminine and the singular  number shall  include the plural,  unless a different
meaning is plainly required by the context.

         6.6.  WITHHOLDING.  All payments made hereunder shall be subject to any
applicable income tax, employment tax or other tax withholding requirements.

                                       10
<PAGE>

         6.7 EFFECTIVE DATE. This Plan shall take effect as of April 1, 1998.

         IN WITNESS  WHEREOF,  this Plan has been executed by a duly  authorized
agent of the Employer this 19TH day of MAY, 1998.


         EMPLOYER:                          CATSKILL FINANCIAL CORP.


                                            By: /s/ Allan Oren
                                            ------------------------------------
                                            As its: Director


                                       11
<PAGE>

                                   SCHEDULE A

                                       to

                       THE CATSKILL FINANCIAL CORPORATION
                     SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN
                      (As Adopted Effective April 1, 1998)


         1.       ELIGIBLE EMPLOYEE.  Each of the following individuals shall be
an "Eligible Employee" under the Plan:

                       Wilbur J. Cross, President and CEO

         2.       NONELECTIVE  DEFERRALS.  The following  non-elective  deferred
compensation is provided pursuant to Section 3.2(a) of the Plan:

                               None at this time.

         3.       BENEFIT RESTORATION AND/OR OTHER BENEFITS.

                  (a)    The following  benefits  shall be provided to Wilbur J.
                         Cross, President and CEO, pursuant to Section 3.2(d) of
                         the Plan:

                         (i)  During  calendar  year 1998,  the  Employer  shall
                              credit to the Participant's  Non-Elective  Account
                              the sum of $60,000.

                         (ii) During  calendar  year 1999,  the  Employer  shall
                              credit to the Participant's  Non-Elective  Account
                              an additional sum of $80,000.

                         (iii)During  the period  beginning  January 1, 2000 and
                              ending March 31, 2000,  the Employer  shall credit
                              to  the  Participant's   Non-Elective  Account  an
                              additional sum of $20,000.

                         All benefits accrued under the Plan attributable to the
                         credits  granted to the  Participant  pursuant  to this
                         Item 3(a) shall be fully (100%) Vested at all times.

                                       12


                         CATSKILL FINANCIAL CORPORATION
                  SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN TRUST


         THIS AGREEMENT (hereinafter referred to as the "Trust Agreement"), made
this 21st day of April , 1998 by and between CATSKILL FINANCIAL  CORPORATION,  a
corporation  organized and existing under the laws of the State of Delaware (the
"Company") and having its principal  offices at 341 Main Street,  Catskill,  New
York  12414,  and the  trustee  identified  on the  signature  page  hereof (the
"Trustee"). Any reference herein to the "Bank" shall mean CATSKILL SAVINGS BANK,
a federally chartered stock savings bank.

                              W I T N E S S E T H:

         WHEREAS, the Company has established the Catskill Financial Corporation
Supplemental Executive Retirement Plan (the "Plan") for the exclusive benefit of
certain management employees of the Company and designated affiliates; and

         WHEREAS,  the  Trustee  is  not a  party  to  the  Plan  and  makes  no
representations  with respect thereto, and all representations and recitals with
respect to the Plan shall be deemed to be those of the Company; and

         WHEREAS,  the Company  wishes to establish a trust (the "Trust") and to
contribute to the Trust assets that shall be held therein, subject to the claims
of the Company's creditors in the event of the Company's  Insolvency,  as herein
defined,  until paid to Plan participants and their beneficiaries in such manner
and at such times as specified in the Plan; and

         WHEREAS,  it is the  intention  of the  parties  that this Trust  shall
constitute an unfunded  arrangement  and shall not affect the status of any Plan
as  an  unfunded  plan   maintained  for  the  purpose  of  providing   deferred
compensation  for a select group of management or highly  compensated  employees
for purposes of Title I of the Employee  Retirement Income Security Act of 1974,
as amended  ("ERISA"),  if the Plan were "an employee  benefit  plan" subject to
ERISA;

         WHEREAS,  it is the intention of the Company to make  contributions  to
the Trust to provide  itself  with a source of funds to assist it in the meeting
of its liabilities  under the Plan,  provided that the assets of the Trust shall
be  subject  to the  claims  of the  Company's  creditors  in the  event  of the
Company's  Insolvency,  as herein defined,  until paid to Plan  participants and
their beneficiaries in the time and manner specified in the Plan;

         NOW,  THEREFORE,  the parties do hereby  establish  the Trust and agree
that the Trust shall be comprised, held and disposed of as follows:


<PAGE>

                                    SECTION 1

                             ESTABLISHMENT OF TRUST


                  (a)      (i)      The Company hereby  deposits with Trustee in
trust  $100,  which  shall  become  the  principal  of  the  Trust  to be  held,
administered and disposed of by Trustee as provided in this Trust Agreement.

                           (ii)     The   Trustee   hereby   accepts   a   trust
consisting of the initial deposit referred to in the preceding sentence and such
cash or other  property  acceptable to the Trustee as shall be paid or delivered
to the Trustee from time to time, together with the earnings,  income, additions
and  appreciation  thereon and thereto (all of which is  hereinafter  called the
"Fund").

                  (b) The Trust hereby  established  shall be  irrevocable.  The
Company may, but shall not be required to, apply to the Internal Revenue Service
(the "IRS") for a Private  Letter Ruling  regarding the status of the Trust as a
"grantor  trust" under sections 671 through 679 of the Internal  Revenue Code of
1986, as amended (the  "Code"),  in  accordance  with Section 15 hereof.  In the
event the Company  makes such a request,  it shall furnish to the Trustee a copy
of such Private Letter Ruling promptly upon the Company's receipt thereof.

                  (c) The Trust is intended to be a grantor trust,  of which the
Company is the grantor,  within the meaning of subpart E, part I,  subchapter J,
chapter 1, subtitle A of the Code, and shall be construed accordingly.

                  (d) The  principal  of the Trust,  and any  earnings  thereon,
shall be held  separate  and apart from other  funds of the Company and shall be
used  exclusively  for the uses and  purposes of Plan  participants  and general
creditors as herein set forth. Plan participants and their  beneficiaries  shall
have no preferred claim on, nor any beneficial ownership interest in, any assets
of the Trust.  Any rights created under the Plan and this Trust  Agreement shall
be  mere  unsecured   contractual   rights  of  Plan   participants   and  their
beneficiaries  against the Company. Any assets held by the Trust will be subject
to the claims of the Company's  general creditors under federal and state law in
the event of Insolvency, as defined in Section 3 herein.

                  (e) The Company,  in its sole discretion,  may at any time, or
from time to time, make  additional  deposits of cash or other property in trust
with Trustee to augment the principal to be held,  administered  and disposed of
by Trustee as provided  in this Trust  Agreement.  Neither  Trustee nor any Plan
participant  or  beneficiary  shall  have any  right to compel  such  additional
deposits, or any other contribution to the Trust.

                                       2
<PAGE>

                  (f)       (i)  Upon a Change of Control, the Company shall, as
soon as  possible,  but in no event later than 30 days  following  the Change of
Control, as defined herein, make an irrevocable  contribution to the Trust in an
amount  that is  sufficient  to pay each Plan  participant  or  beneficiary  the
benefits to which Plan  participants  or their  beneficiaries  would be entitled
pursuant  to the terms of the Plan as of the date on which the Change of Control
occurred.

                           (ii)  Within  30 days  following  the end of the Plan
year(s) ending after the Trust has become irrevocable  pursuant to Section 1(b),
the Company shall be required to irrevocably  deposit  additional  cash or other
property to the Trust in an amount  sufficient to pay each Plan  participant  or
beneficiary  the  benefits  payable  pursuant to the terms of the Plan as of the
close of such Plan year(s).

                           (iii) Any  contribution  required  hereunder shall be
deemed sufficient if the aggregate of such contributions and the
other assets of the Fund, determined as of the date of the contributions,  is at
least  equal  to the  actuarially  determined  value of the  aggregate  benefits
accrued  under  the  Plan,  determined  as  of  the  same  date.  Any  actuarial
determination  required  under  the  preceding  sentence  shall  be  made by the
Company, in its sole discretion.

                           (iv) The Trustee shall have the right and power, but
shall be under no duty, to determine  whether the amount of any  contribution is
in  accordance   with  any  Plan  or  to  collect  or  enforce  payment  of  any
contribution.  The Trustee shall not be responsible  for computing or collecting
any contribution or other amounts due under the Plan or the Trust.


                                    SECTION 2

              PAYMENTS TO PLAN PARTICIPANTS AND THEIR BENEFICIARIES


                  (a)      (i)   The Company shall deliver to Trustee a schedule
(the "Payment  Schedule")  that indicates the amounts payable in respect of each
Plan  participant  (and his or her  beneficiaries),  that  provides a formula or
other instructions acceptable to Trustee for determining the amounts so payable,
the form in which such amount is to be paid (as provided for or available  under
the Plan) and the time of  commencement  for payment of such amounts.  Except as
otherwise provided herein,  Trustee shall make payments to the Plan participants
and their beneficiaries in accordance with such Payment Schedule.

                           (ii)  The Payment  Schedule shall be delivered to the
Trustee  following the execution of this Trust  Agreement and an updated Payment
Schedule  shall be furnished  at least  annually  thereafter.  Each such Payment
Schedule shall include, without limitation,  (A) the names, addresses,  dates of

                                       3
<PAGE>

birth,  social  security  numbers and the amount and form of accrued  benefit of
each Plan  participant  and  beneficiary in the Plan; (B) the amount and form of
projected benefits under the Plan of each participant and beneficiary,  assuming
such  participant  would retire or die as of the last day of such calendar year;
(C) a schedule of the estimated yearly cash payments under the Plan; and (D) any
other information regarding the Plan which the Trustee may reasonably request.

                  (b)      (i)   To the extent that  amounts are paid under this
Section 2 by the Trustee directly to any Plan  participant or beneficiary,  such
amounts  shall be  reduced by the  Trustee in an amount  equal to the income and
employment tax withholding  required by law with respect to such  participant or
beneficiary,  as  determined  by the Company and  promptly  communicated  to the
Trustee.  The Trustee shall inform each Plan participant and beneficiary to whom
payment  is made  of the  amount  withheld  from  payment  and  the  purpose  of
withholding  such amount.  Such withheld amounts shall be paid by the Trustee to
the  Company,  which  shall remit such  withheld  amounts to, and shall file the
appropriate withholding reports with, the appropriate  governmental agencies. In
making any determination  whether the Company has properly determined,  reported
and/or  withheld  the  appropriate  taxes,  the  Trustee  may rely on a  written
certification, under penalties of perjury, signed by the Chief Executive Officer
of the  Company or by another  officer of the  Company  authorized  by the Chief
Executive Officer to sign such certification in his behalf.

                           (ii)  To the extent that  amounts are paid under this
Section 2 by the Trustee directly to any Plan participant or beneficiary and the
Company fails to direct the Trustee with respect to the appropriate amount to be
withheld by the Trustee with respect to the applicable withholding requirements,
the Trustee shall use its best efforts to determine, in its sole discretion, the
appropriate amount of income and employment tax withholding required by law with
respect to the payment to such participant or beneficiary,  and shall reduce any
payments by the amount of tax withholding required. The Trustee shall inform the
Company and each Plan participant and beneficiary to whom payment is made of the
amount  withheld from payment and the purpose of  withholding  such amount.  The
amount  withheld by the Trustee  shall be paid by the Trustee to the Company and
the Company shall remit such withheld amounts to, and shall file the appropriate
withholding reports with, the appropriate  governmental agencies.  Provided that
the Trustee has withheld the amounts  directed by the Company or, in the absence
of such  direction  from  the  Company,  used  its  best  efforts  to  determine
applicable  withholding  under  this  Section,  it shall have no  liability  for
failure to withhold  amounts  sufficient to meet  applicable  requirements,  and
shall be held harmless by the Company against such liability.

                           (iii) Unless otherwise agreed to by the Trustee,  the
Company shall be responsible for all tax  information  reporting with respect to
payments made to Plan participants and beneficiaries hereunder.

                                       4
<PAGE>

                  (c)      (i)   The entitlement of a Plan participant or his or
her  beneficiaries to benefits under the Plan shall be determined by the Company
or such  party as it shall  designate  under  the  Plan,  and any claim for such
benefits  shall be considered  and reviewed  under the procedures set out in the
Plan.

                           (ii)  The Trustee shall have no authority over and no
responsibility for the disposition of claims for benefits under the Plan and, in
the absence of an order to the  contrary of a court of  competent  jurisdiction,
may rely conclusively on the most recent Payment Schedule furnished to it by the
Company  in  making  or  refraining  from  making  payments  from  the  Trust to
individuals who are or purport to be Plan  participants or their  beneficiaries.
The Trustee  shall not make  payments  hereunder to any person until it receives
instructions from the Company in a form reasonably satisfactory to the Trustee.

                  (d)      (i)   The  Company  may  make   payment  of  benefits
directly to Plan  participants or their  beneficiaries  as they become due under
the terms of the Plan.  The Company shall notify Trustee of its decision to make
payment  of  benefits  directly  prior  to  the  time  amounts  are  payable  to
participants or their beneficiaries. In addition, if the principal of the Trust,
and any earnings  thereon,  are not  sufficient  to make payments of benefits in
accordance  with the terms of the Plan,  the  Company  shall make the balance of
each such  payment as it falls due. The Trustee  shall notify the Company  where
principal and earnings are not sufficient.

                           (ii)  The  Trustee   shall  have  no   liability   or
responsibility for duplicate payments made prior to its receipt from the Company
of notice of the Company's intention to make direct payment.

                  (e) The Company  may direct that  payments be made before they
would otherwise be due if, based on a change in the federal tax or revenue laws,
a  published  ruling or similar  announcement  issued by the IRS,  a  regulation
issued by the  Secretary  of the  Treasury,  a decision by a court of  competent
jurisdiction  involving a participant or a beneficiary,  or a closing  agreement
made under  Section  7121 of the Code that is approved by the IRS and involves a
participant  or a beneficiary,  it determines  that a participant or beneficiary
has or will  recognize  income for federal  income tax purposes  with respect to
amounts that are or will be payable under the Plan before they are to be paid.


                                    SECTION 3

         TRUSTEE RESPONSIBILITY REGARDING PAYMENTS TO TRUST BENEFICIARY
                          WHEN THE COMPANY IS INSOLVENT


                  (a)      (i)   The Trustee  shall cease payment of benefits to
Plan  participants  and their  beneficiaries  if the Company is  Insolvent.  The
Company shall be considered  "Insolvent" for purposes of this Trust Agreement if

                                       5

<PAGE>

(A) the Company is unable to pay its debts as they  become due,  (B) the Company
is  subject  to a  pending  proceeding  as a  debtor  under  the  United  States
Bankruptcy  Code or the  equivalent  thereof or (C) the Company is subject to an
order or  regulation  issued  pursuant to section  18(k) of the Federal  Deposit
Insurance Act, as amended, prohibiting payments from the Plan.

                           (ii)  For  purposes  of  this  Trust   Agreement,   a
condition which results in the Company's being Insolvent shall be
referred to as the Company's "Insolvency."

                           (iii)  While the  Company is  Insolvent,  the Trustee
shall make payments from the Trust only to or for the benefit of the
Company's  general creditors and only upon the direction of a court of competent
jurisdiction  or, in the event that a trustee,  receiver,  conservator  or other
similar  official  shall be appointed to oversee the Company's  affairs during a
period of Insolvency, upon the direction of such trustee, receiver,  conservator
or other similar official.

                  (b) At all times  during the  continuance  of this  Trust,  as
provided in Section 1(d) hereof,  the principal and income of the Trust shall be
subject to claims of general  creditors of the Company  under  federal and state
law as set forth below.

                           (i)   The Board of Directors and the Chief  Executive
Officer of the Company  shall have the duty to inform  Trustee in writing of the
Company's  Insolvency.  If a person  claiming  to be a creditor  of the  Company
alleges in writing to Trustee  that the  Company has become  Insolvent,  Trustee
shall   determine   whether  the  Company  is   Insolvent   and,   pending  such
determination,   Trustee   shall   discontinue   payment  of  benefits  to  Plan
participants or their beneficiaries.

                           (ii)  (A)     Unless Trustee has actual  knowledge of
the Company's  Insolvency,  or has received  notice from the Company or a person
claiming to be a creditor alleging that the Company is Insolvent,  Trustee shall
have no duty to inquire  whether  the Company is  Insolvent.  Trustee may in all
events  rely  on such  evidence  concerning  the  Company's  solvency  as may be
furnished  to Trustee and that  provides  Trustee  with a  reasonable  basis for
making a determination concerning the Company's solvency.

                                 (B)   The  Trustee   shall be  deemed to have a
reasonable  basis  for  determining  that the  Company  is  Insolvent  if it has
received  (1) a certified  copy of a  bankruptcy  or  insolvency  petition  with
respect to the Company or a general assignment by the Company for the benefit of
its creditors,  (2) a Certificate of Commencement of Case (or similar  document)
acknowledging either (aa) that a petition for the commencement of a voluntary or
involuntary  case  pursuant  to Titles 7 or 11 of the United  States  Bankruptcy
Code,  as  amended,  was duly filed by or against  the  Company  with the United
States  Bankruptcy Court, or (bb) the taking of possession of the Company of all
or substantially all of its assets by a receiver,  custodian, trustee or similar

                                       6
<PAGE>

official,  (3) a certified  copy of an order  pursuant  to section  18(k) of the
Federal Deposit Insurance Act, as amended,  prohibiting payments pursuant to the
Plan ("Regulatory  Order"), or (4) a written  certification,  under penalties of
perjury,  signed by the Chief Executive  Officer of the Company or a majority of
the members of the Board, that the Company is Insolvent.

                           (iii) If at any time the Trustee has determined  that
the Company is Insolvent, Trustee shall discontinue payments to
Plan participants or their  beneficiaries and shall hold the assets of the Trust
for the  benefit  of the  Company's  general  creditors.  Nothing  in this Trust
Agreement  shall in any way  diminish any rights of Plan  participants  or their
beneficiaries  to pursue their  rights as general  creditors of the Company with
respect to benefits due under the Plan or otherwise.

                           (iv)     (A) The Trustee  shall resume the payment of
benefits to Plan participants or their  beneficiaries in accordance with Section
2 hereof only after Trustee has determined that the Company is not Insolvent (or
is no longer Insolvent).

                                    (B) The  Trustee  shall be  deemed to have a
reasonable  basis for determining  that the Company is no longer Insolvent if it
has  received:  (1) a  judgement,  decree  or  order  of a  court  of  competent
jurisdiction  dismissing a case filed with respect to the Company  under Title 7
or 11 of the United States Bankruptcy Code; or (2) a judgement,  decree or order
of a court of competent  jurisdiction  overturning a Regulatory Order; or (3) if
the Trustee  determined the Company to be Insolvent based on a certification  of
the Chief Executive  Officer or the Board, a subsequent  written  certification,
under penalties of perjury, signed by the Chief Executive Officer of the Company
or a  majority  of the  members  of the  Board  that the  Company  is no  longer
insolvent.

                           (v)      The Board and Chief Executive Officer of the
Company shall  certify to the Trustee,  at the  Trustee's  request,  whether the
Company is  Insolvent.  Any such  certification  may be requested by the Trustee
from time to time and at any time,  and shall be made  promptly  by the Board or
Chief  Executive  Officer  under the  penalties  of perjury.  Any  certification
received  by the  Trustee  under  this  subparagraph  shall  also  be  deemed  a
reasonable  basis from the  Trustee's  determination  of  Insolvency  under this
Section 3.

                  (c)  Provided  that there are  sufficient  assets,  if Trustee
discontinues  the payment of benefits from the Trust  pursuant to this Section 3
and  subsequently  resumes  such  payments,  the first  payment  following  such
discontinuance  shall include the  aggregate  amount of all payments due to Plan
participants or their  beneficiaries  under the terms of the Plan for the period
of such  discontinuance,  less the aggregate amount of any payments made to Plan
participants  or their  beneficiaries  by the  Company  in lieu of the  payments
provided for  hereunder  during any such period of  discontinuance.  The Trustee
shall have an obligation to offset payments hereunder by direct payments made to
Plan  participants  and their  beneficiaries by the Company during the period of
discontinuance  described  in the  preceding  sentence  only to the  extent  the
Company directs the Trustee to make such offset.

                                       7
<PAGE>

                                   SECTION 4

                            PAYMENTS TO THE COMPANY

         Except as  provided  in  Section 3 hereof,  after the Trust has  become
irrevocable,  the  Company  shall  have no right or power to direct  Trustee  to
return to the Company or to divert to others any of the Trust assets  before all
payments of benefits have been made to Plan participants and their beneficiaries
pursuant to the terms of the Plan.


                                    SECTION 5

                              INVESTMENT AUTHORITY

                  (a) Subject to subsections  (b) and (c) of this Section 5, the
Trustee shall have exclusive  authority and discretion to manage and control the
assets  of the  Fund as  specified  in this  Section  5,  and  pursuant  to such
authority  and  discretion  may  exercise  from time to time and at any time the
power:

                           (i)      To invest  and  reinvest  the Fund,  without
distinction  between  principal  and  income,  in the group,  family or class of
mutual funds or other securities specified in writing by the Company which shall
constitute the exclusive permitted investments of the Fund;

                           (ii)     To  exercise,  personally  or by  general or
limited  proxy,  the  right  to vote any  securities  held in the  Fund;  and to
exercise,  personally or by power of attorney,  any other right  appurtenant  to
securities held by the Fund;

                           (iii)    To  exercise  or  sell  any   conversion  or
subscription or other rights appurtenant to any securities held in the Fund;

                           (iv)     To invest and reinvest any property, real or
personal,  in the Fund in any other form or type of investment not  specifically
mentioned in this  subsection (a), so long as such form or type of investment is
a form or type of investment  approved by the Chief  Financial  Officer or Chief
Executive  Officer of the  Company  and a  direction  is made by the  Company to
invest in such property.

                  (b)      (i)     The   Trustee   may  invest  in   securities
(including  stock or  rights to  acquire  stock)  or  obligations  issued by the
Company or the Bank.  All rights  associated  with  assets of the Trust shall be
exercised by the Trustee or the person  designated by the Trustee,  and shall in
no event be  exercisable by or rest with Plan  participants  except that voting,
tender,  appraisal,  dissenter  and other  similar  rights with respect to Trust
assets shall be exercised  by the Company.  In the absence of timely  directions

                                       8
<PAGE>

from the Company,  the Trustee shall have no duty to exercise  such rights,  and
shall have no liability for refraining from exercising such rights.

                           (ii)     Any  investment by the Trustee in securities
or  obligations  of the  Company or the Bank  shall be subject to prior  written
approval of the Company.

                           (iii)    The Company shall have the right at anytime,
and from time to time in its sole discretion, to substitute assets of equal fair
market value for any asset held by the Trust.  This right is  exercisable by the
Company in a nonfiduciary capacity without the approval or consent of any person
in a fiduciary capacity.

                  (c) The Trustee shall exercise its powers under this Section 5
in a manner  consistent  with such  direction  by the  Company and shall have no
liability  whatsoever for any loss, cost or expense occasioned by any investment
in accordance with this section.

                  (d) To the extent  permitted by law, the Trustee  shall not be
liable for any act or omission of the Company hereunder and, except as set forth
hereunder, the Trustee shall not be under any obligations to invest or otherwise
manage the assets of the Plan. Without limiting the generality of the foregoing,
the  Trustee  shall not be liable by  reason of its  taking or  refraining  from
taking any action  hereunder at the direction of the Company;  the Trustee shall
be under no duty to question or to make  inquiries as to any  direction or order
or failure to give  direction  or order by the Company and the Trustee  shall be
under no duty to make any  review of  investments  acquired  for the Fund at the
direction or order of the Company and shall be under no duty at any time to make
any recommendation with respect to disposing of or continuing to retain any such
investment.

                  (e) Without  limiting  the  generality  of the  provisions  of
Section 8 hereof,  the  Company  agrees,  to the  extent  permitted  by law,  to
indemnify  the  Trustee  and  hold it  harmless  from an  against  any  claim or
liability  that may be  asserted  against it,  otherwise  than on account of the
Trustee's  own gross  negligence  or  willful  misconduct  or  violation  of any
provision of law, by reason of the Trustee's  taking or  refraining  from taking
any action in accordance with this Section 5.

                  (f) Subject to the other  provisions of this Trust  Agreement,
the  Trustee  shall have the power and  authority  to be  exercised  in its sole
discretion  at any time and from time to time to issue and place  orders for the
purchase or sale of securities directly with qualified brokers or dealers.  Such
orders may be placed with such qualified brokers and/or dealers who also provide
investment  information or other research or statistical services to the Trustee
in its capacity as a fiduciary or investment manager for other clients.

                                       9
<PAGE>

                                    SECTION 6

                              DISPOSITION OF INCOME

         During the term of this Trust, all income received by the Trust, net of
expenses and taxes, shall be accumulated and reinvested.


                                    SECTION 7

                                    ACCOUNTS


                  (a)      (i)      The Trustee shall keep accurate and detailed
records of all receipts,  investments  and  disbursements  under this Agreement.
Such  person or  persons  as the  Company  shall  designate  shall be allowed to
inspect the books of account relating to the Fund upon request at any reasonable
time during the business hours of the Trustee

                           (ii)     Within  120  days  after  the  close of each
calendar year,  Trustee shall transmit to the Company,  and certify the accuracy
of, a written  statement of the assets and  liabilities of the Fund at the close
of that calendar year, showing the current value of each asset at that date, and
a written account of all the Trustee's  transactions relating to the Fund during
the period from the last previous accounting to the close of that calendar year.
(For purposes of this section, the date of the Trustee's  resignation or removal
as provided in Section 10 hereof or the date of the  termination  of the Plan as
provided in Section 11 hereof shall be deemed to be the close of a calendar year
with respect to the Trustee's  resignation or the  terminated  Plan, as the case
may be).

                           (iii)    Unless the Company shall have filed with the
Trustee written exceptions or objections to any such statement or account within
180 days after  receipt  thereof,  the Company  shall be deemed to have approved
such  statement and account;  and in such case, or upon the written  approval by
the Company of any such  statement  and  account,  the Trustee  shall be forever
released and  discharged  with respect to all matters and things  expressly  set
forth in such statement and account as though it had been settled by decree of a
court of competent  jurisdiction in an action or proceeding to which the Company
and all persons having any beneficial interest in the Fund were parties.

                  (b) Nothing  contained in this  Agreement or in the Plan shall
deprive the Trustee of the right to have judicial settlement of its accounts. In
any  proceeding  for a judicial  settlement  of the Trustee's  accounts,  or for
instructions in connection with the Fund, the only other necessary party thereto
in addition to the Trustee  shall be the Company.  If the Trustee so elects,  it
may bring in as a party or parties  defendant  any other  person or persons.  No
person  interested in the Fund, other than the Company,  shall have the right to
compel an  accounting,  judicial or  otherwise,  by the  Trustee,  and each such
person  shall be bound by all  accountings  by the  Trustee to the  Company,  as

                                       10
<PAGE>

herein  provided,  as if the  account  had been  settled by decree of a court of
competent  jurisdiction  in an action or  proceeding  to which such person was a
party.


                                    SECTION 8

                            RESPONSIBILITY OF TRUSTEE

                  (a)  The  Trustee  shall   discharge  its  duties  under  this
Agreement with the care,  skill,  prudence and diligence under the circumstances
then  prevailing that a prudent person acting in like capacity and familiar with
such matters would use in the conduct of an  enterprise of a like  character and
with like aims; provided,  however, that the Trustee shall incur no liability to
any person for any action  taken  pursuant to a  direction,  request or approval
given by the Company which is contemplated by, and in conformity with, the terms
of the Plan or this Agreement and is given in writing by the Company. The duties
and obligations of the Trustee shall be limited to those expressly  imposed upon
it by this Agreement, notwithstanding any reference herein to the Plan.

                  (b) The  Trustee  shall have no duty to commence or defend any
legal  action  arising in  connection  with the Trust unless it shall first have
been indemnified, in manner and substance satisfactory to it, against its costs,
expenses and liabilities  (including,  without  limitation,  attorneys' fees and
expenses) relating thereto.

                  (c) The Trustee may consult with  counsel,  who may be counsel
for the Company or for the Trustee in its individual capacity,  and shall not be
liable  for any  actions  taken or  omitted in  accordance  with the  opinion of
counsel.  The Company agrees,  to the extent  permitted by law, to indemnify and
hold the Trustee  harmless from and against any  liability  that it may incur in
connection  with the  Fund,  unless  arising  from  the  Trustee's  own  grossly
negligent or willful breach of the provisions of Section 8(a). The Trustee shall
not be required to give any bond or other security for the faithful  performance
of its duties under this Agreement,  except as required by law. The Trustee,  in
its  corporate  capacity,  shall not be liable for claims of any  persons in any
manner regarding the Plan; such claims shall be limited to the Trust Fund.

                  (d)      (i)      The Trustee shall have,  without  exclusion,
all powers  conferred on trustees by applicable law, unless  expressly  provided
otherwise herein;  provided,  however, that if an insurance policy is held as an
asset of the Trust,  Trustee  shall have no power to name a  beneficiary  of the
policy other than the Trust,  to assign the policy (as distinct from  conversion
of the policy to a different form) other than to a successor  Trustee or to loan
to any person the proceeds of any borrowing against such policy.

                                       11
<PAGE>

                           (ii)     The Trustee shall have,  and in its sole and
absolute  discretion  may  exercise  from  time to  time  and at any  time,  the
following   administrative  powers  and  authority  with  respect  to  the  Fund
consistent with the provisions of Section 5:

                                    (A) To continue to hold any  property of the
Fund whether or not  productive of income;  to reserve from  investment and keep
unproductive  of  income,  without  liability  for  interest,  cash  temporarily
awaiting  investment and such cash as it deems  advisable or as the Company from
time to time may  specify in order to meet the  administrative  expenses  of the
Fund or anticipated distributions therefrom;

                                    (B) To hold  property of the Fund in its own
name or in the name of a nominee or nominees,  without  disclosure of the Trust,
or in bearer form so that it will pass by delivery,  but no such  holding  shall
relieve the Trustee of its  responsibility  for the safe  custody of the Fund in
accordance with the provisions of the Agreement; the Trustee's books and records
shall at all times show that such property is part of the Fund; and,  subject to
Section 8(c), the Trustee shall be absolutely  liable for any loss occasioned by
the acts of its nominee or nominees with respect to the securities registered in
the name of the nominee or nominees;

                                    (C) To employ in the  management of the Fund
suitable  agents,  without  liability for any loss occasioned by any such agents
selected by the Trustee with the care,  skill,  prudence and diligence under the
circumstances  then  prevailing that a prudent man acting in a like capacity and
familiar  with such matters  would use in the conduct of an enterprise of a like
character and with like aims.

                                    (D) To do all other  acts  that the  Trustee
may deem necessary or proper to carry out any of the powers set forth in Section
5 hereof or otherwise in the best interests of the Fund.

                  (e) Notwithstanding any powers granted to the Trustee pursuant
to this Trust  Agreement or to  applicable  law, the Trustee  shall not have any
power that could give this Trust the  objective  of carrying  on a business  and
dividing the gains  therefrom,  within the meaning of section  301.7701-2 of the
Procedure and Administrative Regulations promulgated pursuant to the Code.

                  (f) Unless the Trustee participates knowingly in, or knowingly
undertakes to conceal, an act or omission of the Company or any other fiduciary,
knowing  such act or omission to be a breach of  fiduciary  responsibility,  the
Trustee shall be under no liability for any loss of any kind which may result by
reason of such act or omission.

                  (g) If a  dispute  arises  as to the  payment  of any funds or
delivery of any assets by the Trustee,  the Trustee may withhold such payment or
delivery until the dispute is determined by a court of competent jurisdiction or
finally settled in writing by the parties concerned.

                                       12
<PAGE>

                                    SECTION 9

                   TAXES, COMPENSATION AND EXPENSES OF TRUSTEE


                  (a)      (i)      The Company  shall  pay any Federal,  state,
local or other taxes  imposed or levied with respect to the corpus and/or income
of the Fund or any part thereof under existing or future laws

                           (ii)     All taxes  that may be  levied  or  assessed
upon, or in respect of, the Fund shall be paid from the Fund.  The Trustee shall
notify the Company of any proposed or final  assessments of taxes and may assume
that any such taxes are lawfully levied or assessed,  unless the Company advises
it in writing to the contrary  within 15 days after  receiving  the above notice
from the  Trustee.  In such case,  the  Trustee,  if requested by the Company in
writing,  shall  contest  the  validity  of  such  taxes  in any  manner  deemed
appropriate  by the Company;  the Company may itself contest the validity of any
such  taxes,  in which  case the  Company  shall so notify the  Trustee  and the
Trustee shall have no  responsibility or liability  respecting such contest.  If
either party to this Agreement  contests any such proposed levy or  assessments,
the other party shall  provide such  information  and  cooperation  as the party
conducting the contest shall reasonably request.

                  (b) The Trustee, without direction from the Company, shall pay
from the Fund from time to time such reasonable compensation for its services as
trustee as shall be agreed upon with the Company,  the  reasonable and necessary
expenses and compensation of counsel and other agents employed or engaged by the
Trustee  pursuant to Section  8(d)(ii)(C) and all other reasonable and necessary
expenses of managing  and  administering  the Fund  (which the  Trustee,  in its
discretion,  determines to be necessary or appropriate) that are not paid by the
Company.


                                   SECTION 10

                       RESIGNATION AND REMOVAL OF TRUSTEE


                  (a) The  Trustee  may resign at any time by written  notice to
the  Company,  which  shall be  effective  60 days after  receipt of such notice
unless the Company and the Trustee agree otherwise.

                  (b) The  Company,  by  action of its  Board,  may  remove  the
Trustee  at any time upon 60 days  written  notice,  or upon  shorter  notice if
acceptable  to the Trustee.  In the event it resigns or is removed,  the Trustee
shall have a right to have its accounts settled as provided in Section 7 hereof.

                                       13
<PAGE>

                  (c) (i) Upon resignation or removal of Trustee and appointment
of a successor  Trustee,  all assets shall  subsequently  be  transferred to the
successor Trustee.  The transfer shall be completed within 60 days after receipt
of notice of  resignation,  removal or transfer,  unless the Company extends the
time limit.

                           (ii)      The Trustee  may  reserve  such sums as the
Trustee shall deem necessary to defray its expenses in settling its accounts, to
pay any of its  compensation  due and unpaid and to discharge any  obligation of
the Fund for which the  Trustee may be liable.  If the sums so reserved  are not
sufficient  for these  purposes,  the  Trustee  shall be entitled to recover the
amount of any deficiency  from either the Company or the successor  Trustee,  or
both.  When the Fund shall have been  transferred and delivered to the successor
Trustee and the accounts of the Trustee have been settled as provided in Section
7  hereof,  the  Trustee  shall be  released  and  discharged  from all  further
accountability or liability for the Fund and shall not be responsible in any way
for the further disposition of the Fund or any part thereof.

                  (d)     (i)        If  Trustee   resigns  or  is  removed,   a
successor  shall be  appointed,  in  accordance  with Section 11 hereof,  by the
effective date of resignation or removal under  subsection (b) above. If no such
appointment  has  been  made,   Trustee  may  apply  to  a  court  of  competent
jurisdiction for appointment of a successor or for instructions. All expenses of
Trustee  incurred  in  connection  with  the  proceeding  shall  be  allowed  as
administrative expenses of the Trust.

                           (ii)      Each  successor  trustee shall have all the
powers and  duties  conferred  upon the  Trustee  in this  Trust  Agreement  and
"Trustee",  as used in this Agreement,  shall be deemed to include any successor
Trustee.


                                   SECTION 11

                            APPOINTMENT OF SUCCESSOR


                  In the event of the  resignation or removal of the Trustee,  a
successor Trustee shall be appointed by the Company. Such appointment shall take
effect upon delivery to the Trustee of an instrument so appointing the successor
and an  instrument  of  acceptance  executed  by such  successor,  both of which
instruments shall be duly acknowledged by a notary public.  The delivery of such
instruments  shall take place within sixty (60) days after notice of resignation
or removal, as applicable, of the Trustee shall have been given.

                                       14
<PAGE>

                                   SECTION 12

                            AMENDMENT OR TERMINATION


                  (a)  This  Trust   Agreement  may  be  amended  by  a  written
instrument  duly  executed  and  acknowledged  by the Trustee  and the  Company.
Notwithstanding  the foregoing,  no such amendment shall conflict with the terms
of the Plan or shall make the Trust revocable after it has become irrevocable in
accordance with Section 1(b) hereof.

                  (b)      (i)       The  Trust  shall not  terminate  until the
date on which Plan  participants and their  beneficiaries are no longer entitled
to benefits  pursuant to the terms of the Plan.  Upon  termination of the Trust,
any assets remaining in the Trust shall be returned to the Company.

                           (ii)      Notwithstanding   the  foregoing,   if  not
sooner terminated,  the Trust shall terminate  automatically on the twenty-first
(21st)  anniversary  of the  death  of  the  last  to  die of all of the  lineal
descendants of Rose Fitzgerald Kennedy,  daughter of John Francis Fitzgerald and
Josephine Mary Hannon  Fitzgerald,  who are living and in being on the effective
date of this Trust Agreement.

                           (iii)     Notwithstanding  the  foregoing,  until the
Trust has become  irrevocable as provided in Section 1(b) hereof,  the Trust may
be terminated at any time by the Company.

                           (iv)      In case the Plan is terminated, in whole or
in part, the Trustee (subject to the provisions of Sections 10 and 11 hereof and
reserving such sums as the Trustee shall deem necessary in settling its accounts
and to discharge any obligation of the Fund for which the Trustee may be liable)
shall apply and distribute any subfund  attributable to such terminating Plan in
accordance with the written directions of the Company.  Upon such termination of
the  Plan in  whole  or in  part,  the  Trustee  shall  have a right to have its
accounts settled as provided in Section 7 hereof. When a subfund shall have been
so applied or  distributed  and the  accounts of the Trustee  shall have been so
settled,  the  Trustee  shall  be  released  and  discharged  from  all  further
accountability  or  liability   respecting  such  subfund,   and  shall  not  be
responsible in any way for the further disposition of such subfund.

                                       15
<PAGE>

                                   SECTION 13

                                  MISCELLANEOUS


                  (a) Any  provision of this Trust  Agreement  prohibited by law
shall be ineffective to the extent of any such prohibition, without invalidating
the remaining provisions hereof.

                  (b)   Benefits   payable  to  Plan   participants   and  their
beneficiaries  under  this  Trust  Agreement  may not be  anticipated,  assigned
(either at law or in equity),  alienated,  pledged,  encumbered  or subjected to
attachment, garnishment, levy, execution or other legal or equitable process.

                  (c)      (i)  This Trust  Agreement  shall be  governed by and
construed in  accordance  with the laws of the State of New York  applicable  to
contracts to be performed wholly within the State of New York.

                           (ii) Nothing in this Agreement  shall be construed to
subject either the Trust created hereunder or the Plan to ERISA.

                          (iii) Any reference  herein to ERISA or the Code shall
include such law as in effect on the effective date hereof, subsequent amendment
thereto and any succeeding law.

                  (d) The titles to Sections of this Agreement are placed herein
for  convenience of reference  only, and the Agreement is not to be construed by
reference thereto.

                  (e) This Agreement  shall bind and inure to the benefit of the
successors and assigns of the Company and the Trustee, respectively.

                  (f)  This   Agreement   may  be  executed  in  any  number  of
counterparts, each of which shall be an original but all of which together shall
constitute  but one  instrument,  which  may be  sufficiently  evidenced  by any
counterpart executed by all parties hereto.

                  (g) Any  corporation  into which the Trustee is merged with or
with  which it is  consolidated,  or any  corporation  resulting  from a merger,
reorganization  or  consolidation,  to which  the  Trustee  is a  party,  or any
corporation to which all or substantially  all the trust business of the Trustee
is transferred  shall become the successor  trustee under the Agreement  without
the  execution or filing of any further  instrument  or the  performance  of any
further act.

                                       16
<PAGE>

                  (h) The Company or anyone acting on its behalf may at any time
employ the Trustee in its corporate (and not its fiduciary) capacity as agent to
perform any act, keep any records or accounts, or make any computations required
by the Company.  Any such agency relationship shall be established by a separate
agreement  between  the  Company  and the  Trustee,  and the  existence  of such
agreement and any actions  performed by the Trustee under such  agreement  shall
not affect its responsibilities as Trustee under this Agreement.


                                   SECTION 14

                   ADMINISTRATION OF THE PLAN; COMMUNICATIONS

                  (a) The Company shall administer the Plan as provided therein,
and the Trustee shall not be responsible in any respect for  administering  such
Plan nor shall the Trustee be  responsible  for the adequacy of the Fund to meet
and discharge all payments and liabilities under such Plan. The Trustee shall be
fully  protected in relying upon any written notice,  instruction,  direction or
other communication  signed by an officer of the Company duly authorized to give
communications  to the Trustee.  The Company from time to time shall furnish the
Trustee with the names and specimen  signatures of such duly authorized officers
of the  Company and shall  promptly  notify the  Trustee of the  termination  of
office of any officer of the Company and the appointment of a successor thereto.
Until notified to the contrary,  the Trustee shall be fully protected in relying
upon the most recent list of duly authorized  officers of the Company  furnished
to it by the Company.

                  (b) Any action  required by any provision of this Agreement to
be taken by the Board shall be evidenced by a resolution of the Board, certified
to the Trustee by the  Secretary or an Assistant  Secretary of the Company under
its corporate  seal.  The Trustee  shall be fully  protected in relying upon any
resolution  so certified to it. Unless other  evidence with respect  thereto has
been specifically prescribed in this Agreement,  any other action of the Company
under any provision of this  Agreement,  including any approval of or exceptions
to the  Trustee's  accounts,  shall be evidenced by a  certificate  signed by an
officer of the Company,  duly authorized to give  communications to the Trustee,
and the Trustee shall be fully protected in relying upon such  certificate.  The
Trustee  may  accept a  certificate  signed by an officer  of the  Company  duly
authorized to give  communications to the Trustee as proof of any fact or matter
that it deems necessary or desirable to have  established in the  administration
of the  Trust  (unless  other  evidence  of such  fact or  matter  is  expressly
prescribed herein), and the Trustee shall be fully protected in relying upon the
statements in the certificate.

                  (c) Notwithstanding anything herein contained to the contrary,
the Trustee  shall be  entitled  conclusively  to rely upon any written  notice,
instruction,  direction,  certificate or other communication reasonably believed
by it to be genuine and to be signed by the proper  person or  persons,  and the

                                       17
<PAGE>

Trustee shall be under no duty to make  investigation or inquiry as to the truth
or accuracy of any statement contained therein.

                  (d) Until notice be given to the contrary,  communications  to
the     Trustee     shall    be    sent    to    it    at    its    office    at
___________________________________        Attention:       ___________________;
communications  to the  Company  shall be sent to it at its  office  at 341 Main
Street, Catskill, New York 12414 Attention: Wilbur J. Cross, CEO.


                                   SECTION 15

                                   IRS RULING


         The  Company  may apply for a Private  Letter  Ruling from the IRS with
respect  to the  federal  income  tax  consequences  of the  Trust.  If the IRS,
following a request by the Company,  declines to issue a favorable ruling to the
effect that the Company  will be treated for Federal  income tax purposes as the
owner of the Fund  pursuant  to Sections  671 through 679 of the Code,  that the
income  of the Fund will be  treated  as  income  of the  Company,  and that the
funding of, and  realization of income by, the Fund will not result in income to
the participants or beneficiaries prior to the date that such funds are actually
distributed or made available to participants or beneficiaries hereunder, all of
the assets then held in the Fund shall  forthwith  be returned to the Company in
kind and this Agreement shall be null and void and have no force and effect.

                                       18

<PAGE>

                                   SECTION 16

                         DEFINITION OF CHANGE OF CONTROL


                  (a) "Change of Control" shall have the same meaning under this
Trust as defined in the Company's employee stock ownership plan.

                  (b) The  Trustee  shall  not be  responsible  for  determining
whether a Change of Control occurs.  Such determination  shall be made solely by
the Company,  and the Company  shall  promptly  notify the Trustee in writing in
such an event.  The Company  shall,  under the  penalties  of perjury,  promptly
certify to the  Trustee  at any time,  and from time to time,  at the  Trustee's
request,  whether a Change of  Control  has been  deemed to have  occurred.  The
Trustee  shall be fully  protected in relying upon such  certification,  and the
Company shall  indemnify  Trustee for any act or omission taken pursuant to such
certification.

                                   SECTION 17

                                 EFFECTIVE DATE


         The effective date of this Trust Agreement shall be April 1, 1998.

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed in their respective names by their duly authorized officers under their
corporate seals as of the day and year first above written.

                                         CATSKILL FINANCIAL CORP.

                                         By: /s/ David L. Guldenstern
                                            ------------------------------------
                                             As its: VP/Secretary


                                            /s/ Allan D. Oren
                                            ------------------------------------
                                                Allan D. Oren, Trustee

                                            /s/ Edward P. Stiefel
                                            ------------------------------------
                                                Edward P. Stiefel, Trustee

                                           /s/ Richard A. Marshall
                                            ------------------------------------
                                               Richard A. Marshall, Trustee

                                       19

<PAGE>

STATE OF NEW YORK          )
                           : ss.:
COUNTY OF  GREENE          )


         On this 21st day of May , 1998,  before  me  personally  came  David L.
Guldenstern , to me known,  who, being by me duly sworn, did depose and say that
he resides at Wildwing  Pk.  Catskill,  NY, that he is the  VP/Secretary  of the
CATSKILL FINANCIAL CORPORATION,  the company described in and which executed the
foregoing  instrument;  that he knows  the seal of said  company;  that the seal
affixed to said  instrument is such  company's  seal;  that it was so affixed by
order of the Board of  Directors  of said  company;  and that he signed his name
thereto by like order.


                                             /s/ Gloria Leone
                                             -----------------------------------
                                                 Notary Public


STATE OF NEW YORK          )
                           : ss.:
COUNTY OF  GREENE          )


         On this 19th day of May , 1998,  before  me  personally  came  ALLAN D.
OREN,  to me known,  who,  being by me duly  sworn,  did  depose and say that he
resides  at  Abeel  Dr.  Catskill,  NY , and  that  he  executed  the  foregoing
instrument as a Trustee.


                                             /s/ David L. Guldenstern
                                             -----------------------------------
                                                 Notary Public

STATE OF NEW YORK          )
                           : ss.:
COUNTY OF ALBANY           )

         On this 21st day of May , 1998,  before me  personally  came  EDWARD P.
STIEFEL,  to me known,  who, being by me duly sworn,  did depose and say that he
resides at Catskill,  NY , and that he executed the  foregoing  instrument  as a
Trustee.

                                             /s/ Dale B. Pinckney
                                             -----------------------------------
                                                 Notary Public


                                       20
<PAGE>

STATE OF NEW YORK          )
                           : ss.:
COUNTY OF ALBANY           )


         On this 21st day of May , 1998,  before me  personally  came RICHARD A.
MARSHALL,  to me known,  who, being by me duly sworn, did depose and say that he
resides at Delmar,  NY , and that he  executed  the  foregoing  instrument  as a
Trustee.


                                             /s/ Dale B. Pinckney
                                             -----------------------------------
                                                 Notary Public


                                       21



                                                                      Exhibit 11

                         CATSKILL FINANCIAL CORPORATION
                   COMPUTATION OF NET INCOME PER COMMON SHARE
                 (In thousands, except share and per share data)


<TABLE>
<CAPTION>
                                               Three Months Ended June 30,   Nine Months Ended June 30,
                                               ---------------------------   --------------------------
                                                   1998         1997             1998         1997
                                                ----------   ----------       ----------   ----------
<S>                                             <C>          <C>              <C>          <C>
Net income per common share - basic                                         
- -----------------------------------                                         

   Net income applicable to common shares       $      974   $      949       $    2,904   $    2,958

   Weighted average common shares outstanding    4,002,738    4,455,098        4,139,721    4,753,424

   Net income per common share - basic          $      .24   $      .21       $      .70   $      .62
                                                ==========   ==========       ==========   ==========
                                                                            
Net income per common share - diluted                                       
- -------------------------------------                                       

   Net income applicable to common shares       $      974   $      949       $    2,904   $    2,958

   Weighted average common shares outstanding    4,002,738    4,455,098        4,139,721    4,753,424

   Dilutive common stock options (1)               131,371       95,975          129,224       54,631
                                                ----------   ----------       ----------   ----------
   Weighted average common shares                                           
     and common share equivalents outstanding    4,134,109    4,551,073        4,268,945    4,808,055
                                                ==========   ==========       ==========   ==========
                                                                            
   Net income per common share - diluted        $      .24   $      .21       $      .68   $      .62
                                                ==========   ==========       ==========   ==========
</TABLE>
                                                                         
(1) Dilutive common stock options (includes  granted,  but unvested,  restricted
stock under the Company's MRP plan and options granted,  but unexercised,  under
its stock  option plan) are based on the  treasury  stock  method using  average
market price.  The treasury stock method  recognizes the use of assumed proceeds
upon the exercise of options, and the amount of unearned compensation attributed
to future services under the Company's  restricted stock plan, including any tax
benefits,  to purchase the  Company's  common stock at the average  market price
during the period.


<TABLE> <S> <C>


<ARTICLE>                                            9
<CIK>                         0001005512
<NAME>                        CATSKILL FINANCIAL CORPORATION
<MULTIPLIER>                                         1
<CURRENCY>                                         USD
       
<S>                             <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                          SEP-30-1998
<PERIOD-START>                             OCT-01-1997
<PERIOD-END>                               JUN-30-1998    
<EXCHANGE-RATE>                                      1
<CASH>                                           2,485
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    164,052
<INVESTMENTS-CARRYING>                           3,065
<INVESTMENTS-MARKET>                             3,110
<LOANS>                                        134,280
<ALLOWANCE>                                      1,922
<TOTAL-ASSETS>                                 309,566
<DEPOSITS>                                     209,444
<SHORT-TERM>                                    15,880
<LIABILITIES-OTHER>                              6,020
<LONG-TERM>                                     10,000
                                0
                                          0
<COMMON>                                            57
<OTHER-SE>                                      68,165
<TOTAL-LIABILITIES-AND-EQUITY>                 309,566
<INTEREST-LOAN>                                  7,681
<INTEREST-INVEST>                                7,979
<INTEREST-OTHER>                                   106
<INTEREST-TOTAL>                                15,766
<INTEREST-DEPOSIT>                               6,642
<INTEREST-EXPENSE>                               7,322
<INTEREST-INCOME-NET>                            8,444
<LOAN-LOSSES>                                      144
<SECURITIES-GAINS>                                  90
<EXPENSE-OTHER>                                  4,211
<INCOME-PRETAX>                                  4,510
<INCOME-PRE-EXTRAORDINARY>                       4,510
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,904
<EPS-PRIMARY>                                      .70
<EPS-DILUTED>                                      .68
<YIELD-ACTUAL>                                    4.05
<LOANS-NON>                                        555
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  1,963
<ALLOWANCE-OPEN>                                 1,889
<CHARGE-OFFS>                                      121
<RECOVERIES>                                        10
<ALLOWANCE-CLOSE>                                1,922
<ALLOWANCE-DOMESTIC>                             1,452
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            470
                                               


</TABLE>


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