AFSALA BANCORP INC
S-1/A, 1996-08-01
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: SRS LABS INC, 8-A12G, 1996-08-01
Next: R&G FINANCIAL CORP, S-1/A, 1996-08-01




     As filed with the Securities and Exchange Commission on August 1, 1996

                                                     Registration No. 333-06399

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                 AMENDMENT NO. 1
                                       TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

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

                              AFSALA BANCORP, INC.
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)
   
         Delaware                        6035                     Requested
- ----------------------------   --------------------------   --------------------
    
(State or Other Jurisdiction   (Primary Standard Industry     (I.R.S. Employer
of Incorporation or            Classification Code Number)  (Identification No.)
Organization)

                  161 Church Street, Amsterdam, New York 12010
                                 (518) 842-5700
    ------------------------------------------------------------------------
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)

                                   Mr. John  M. Lisicki
                           President and Chief Executive Officer
                                   AFSALA Bancorp, Inc.
                       161 Church Street, Amsterdam, New York  12010
                                      (518) 842-5700
- --------------------------------------------------------------------------------
            (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent for Service)

                       Please send copies of all communications to:
                                    John J. Spidi, Esq.
                                  Gregory J. Rubis, Esq.
                           MALIZIA, SPIDI, SLOANE & FISCH, P.C.
               1301 K Street, N.W., Suite 700 East, Washington, D.C.  20005

       APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As
    soon as practicable after this registration statement becomes effective.

      If any of the securities  being  registered on this form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933, check the following box [X]

      If this Form is filed to register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

      If this Form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

      The registrant hereby amends this  registration  statement on such date or
dates as may be necessary to delay its effective date until the registrant shall
file a further  amendment  which  specifically  states  that  this  registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.


<PAGE>




PROSPECTUS                   AFSALA BANCORP, INC.
              (Proposed Holding Company for Amsterdam Federal Bank)
             Anticipated Maximum of 1,265,000 Shares of Common Stock
                         $10.00 Purchase Price Per Share

      AFSALA Bancorp, Inc., a Delaware corporation (the "Company"),  is offering
between  935,000 and  1,265,000  shares  (subject to  adjustment up to 1,454,750
shares) of its common stock, par value $0.10 per share (the "Common Stock"),  in
a subscription  offering in connection with the conversion of Amsterdam  Federal
Savings and Loan  Association  (the  "Association")  from a federally  chartered
mutual savings and loan association to a federally  chartered stock savings bank
to be known as  Amsterdam  Federal  Bank (the "Bank") and the issuance of all of
the  Bank's   outstanding   capital  stock  to  the  Company   pursuant  to  the
Association's Plan of Conversion (the "Plan").  The Company may offer shares not
subscribed for in the subscription  offering in a public offering,  as described
below.  The  simultaneous  conversion  of the  Association  to stock  form,  the
issuance  of the  Bank's  outstanding  common  stock  to the  Company,  and  the
Company's  offer  and  sale of  Common  Stock  are  referred  to  herein  as the
"Conversion."  References  herein to the Bank refer to the Association in mutual
form and the Bank in stock form as the context may indicate.

      Non-transferable  rights  to  subscribe  for the  Common  Stock  have been
granted,  in order of  priority,  to the Bank's  deposit  account  holders  with
deposits  of at least $50 as of March 31,  1995  ("Eligible  Account  Holders"),
tax-qualified  employee plans of the Bank,  other deposit  account  holders with
deposits of at least $50 as of June 30,  1996  ("Supplemental  Eligible  Account
Holders"),  and certain other depositors and certain borrowers of the Bank as of
the voting  record date,  ________ __,  1996,  for a special  meeting of members
called to vote on the Conversion  ("Other  Members") in a subscription  offering
(the "Subscription Offering").  Pursuant to Office of Thrift Supervision ("OTS")
regulations,  these subscription rights are non-transferable.  Persons violating
this prohibition  against transfer may lose their right to purchase stock in the
Conversion  and be subject  to other  possible  sanctions.  Subject to the prior
rights of holders of  subscription  rights and market  conditions at or near the
completion of the Subscription  Offering,  the Company may also offer the shares
of Common Stock for sale through Capital Resources,  Inc. ("Capital  Resources")
in a public  offering to selected  persons to whom this  Prospectus is delivered
(the  "Public  Offering"  and when  referred to together  with the  Subscription
Offering,  the "Offerings").  Depending on market conditions and availability of
shares,  the  shares  of  Common  Stock may be  offered  for sale in the  Public
Offering on a best-efforts  basis by a selling group of selected  broker-dealers
to be managed by Capital Resources.  The Bank and the Company reserve the right,
in their absolute  discretion,  to accept or reject, in whole or in part, any or
all orders in the Public  Offering at the time of receipt of an order or as soon
as practicable following completion of the Public Offering.  See "The Conversion
- - Marketing Arrangements."

                                                        (Continued on next page)

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

      FOR  A  DISCUSSION  OF  CERTAIN  FACTORS  THAT  SHOULD  BE  CONSIDERED  BY
PROSPECTIVE  INVESTORS,  SEE  "RISK  FACTORS,"  BEGINNING  ON  PAGE  1  OF  THIS
PROSPECTUS. THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS AND ARE NOT INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION OR ANY OTHER GOVERNMENT
AGENCY.

      THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION,  OR ANY OTHER FEDERAL
AGENCY OR ANY STATE SECURITIES COMMISSION,  NOR HAS SUCH COMMISSION,  OFFICE, OR
OTHER  AGENCY OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE  ACCURACY OR
ADEQUACY OF THIS PROSPECTUS.  ANY  REPRESENTATION  TO THE CONTRARY IS A CRIMINAL
OFFENSE.

<TABLE>
<CAPTION>

=========================================================================================
                                  Purchase     Estimated Underwriting       Estimated
                                  Price(1)   Commissions and Expenses(2)  Net Proceeds(2)

- -----------------------------------------------------------------------------------------
<S>                              <C>               <C>                    <C>      
Per Share                        $10.00            $0.59 (3)              $    9.41 (3)
- -----------------------------------------------------------------------------------------
Total Minimum (1)                $ 9,350,000       $620,000               $ 8,730,000
- -----------------------------------------------------------------------------------------
Total Midpoint (1)               $11,000,000       $650,000               $10,350,000
- -----------------------------------------------------------------------------------------
Total Maximum(1)                 $12,650,000       $681,000               $11,969,000
- -----------------------------------------------------------------------------------------
Total Maximum, as adjusted (4)   $14,547,500       $716,000               $13,831,500
=========================================================================================
</TABLE>
   
(1)   Determined in accordance  with an  independent  appraisal,  dated June 14,
      1996, and confirmed as of July 26, 1996, by Capital Resources Group, Inc.,
      an affiliate of Capital Resources. The estimated pro forma market value of
      the  Common  Stock  ranges  from $9,350,000  to  $12,650,000   ("Estimated
      Valuation Range" or "EVR") or  between  935,000  and  1,265,000  shares of
      Common Stock at the purchase  price of $10.00 per share in the  Offerings.
      See "The Conversion - Stock Pricing."
    
(2)   Includes  financial  advisory  and  marketing  fees to be paid to  Capital
      Resources  that are  estimated to be  $158,000,  $188,000,  $219,000,  and
      $254,000,  at the  minimum,  midpoint,  maximum,  and maximum as adjusted,
      respectively,  of the EVR.  A  portion  of such fees and  expenses  may be
      deemed to be underwriting  fees and Capital  Resources may be deemed to be
      an  underwriter.   Also  includes  printing,  postage,  legal,  appraisal,
      accounting,  and filing  fees.  Actual net  proceeds and expenses may vary
      from estimated amounts.
(3)   Assumes  the  sale of the  midpoint  number  of  shares.  If the  minimum,
      maximum,  or 15% above the  maximum  number of shares are sold,  estimated
      expenses  per  share  would  be  $0.66,  $0.54,  or  $0.49,  respectively,
      resulting in estimated net proceeds per share of $9.34,  $9.46,  or $9.51,
      respectively.
(4)   Gives  effect to an  increase  in the number of shares  which  could occur
      without a  resolicitation  of subscribers or any right of cancellation due
      to an increase  in the  Estimated  Valuation  Range of up to 15% above the
      maximum  of the  Estimated  Valuation  Range  (for  an  issuance  of up to
      1,454,750  shares) to reflect  changes in market and financial  conditions
      following commencement of the Offerings or to fill in part or in whole the
      order of the ESOP. See "The Conversion - Stock Pricing."

                             CAPITAL RESOURCES, INC.
                 The date of this Prospectus is August __, 1996


<PAGE>



      The Bank's Employee Stock Ownership Plan ("ESOP") intends to subscribe for
up to 8% of the total number of shares of Common Stock issued in the Conversion.
However, the ESOP may acquire some or all of its shares in the open market after
the Conversion.  Shares sold above the maximum of the Estimated  Valuation Range
may be sold to the ESOP to fill its  subscription.  With  the  exception  of the
ESOP, no person,  together with  associates  and persons  acting in concert with
such person, may purchase in the aggregate more than 15,000 shares ($150,000) of
Common Stock sold in the Conversion. The minimum purchase is 25 shares. However,
the Bank and the Company in their sole  discretion  may increase or decrease the
purchase  limitation  without  notice  to  members  or  subscribers.   See  "The
Conversion - Limitations on Purchases of Shares."

      Capital Resources has been engaged to consult with and advise the Bank and
the Company in connection with the Conversion and with the sale of shares of the
Common  Stock in the  Offerings.  Capital  Resources  has agreed to use its best
efforts to assist the  Company  and the Bank in the sale of the Common  Stock in
the Subscription  Offering. In addition,  Capital Resources has agreed to manage
the Public  Offering,  if any.  Neither Capital  Resources nor any member of the
selling group of broker-dealers that would participate in a Public Offering will
have any  obligation  to  purchase  or accept any shares of Common  Stock in the
Conversion.  Capital Resources will be indemnified against certain  liabilities,
including  liabilities  that may arise  under  the  Securities  Act of 1933,  as
amended.  See "Pro Forma Data," "The  Conversion Plan of  Distribution,"  and "-
Marketing Arrangements."

      To subscribe for shares of Common Stock in the Subscription  Offering, the
Company must receive an executed  order form and  certification  form,  together
with full payment of $10.00 per share (or appropriate instructions authorizing a
withdrawal  from a  deposit  account  at the  Bank)  for all  shares  for  which
subscription  is made, at the Bank's  office,  by 12:00 noon,  Eastern  Standard
Time, on _____ __, 1996,  unless the Subscription  Offering is extended,  at the
discretion  of the  Board of  Directors,  up to an  additional  45 days with the
approval of the OTS, if necessary,  but without additional notice to subscribers
(the "Expiration Date").  Subscriptions paid by cash, check, bank draft or money
order will be placed in a segregated  account at the Bank and will earn interest
at the  Bank's  passbook  rate  from the date of  receipt  until  completion  or
termination of the  Conversion.  Payments  authorized by withdrawal from deposit
accounts at the Bank will  continue to earn  interest  at the  contractual  rate
until the Conversion is completed or  terminated;  these funds will be otherwise
unavailable  to the  depositor  until such  time.  Authorized  withdrawals  from
certificate  accounts  at the Bank for the  purchase  of  Common  Stock  will be
permitted  without  the  imposition  of early  withdrawal  penalties  or loss of
interest.  Orders or subscriptions of $25,000 or more must be paid by withdrawal
authorization (if applicable), certified check, cashier's check, or money order.

      To order Common Stock in the Public  Offering,  if any, an executed  stock
order and account  withdrawal  authorization  (if applicable) and  certification
must be received by Capital  Resources  prior to the  termination  of the Public
Offering.  The date by which orders must be received in the Public Offering,  if
any, will be set by the Company at the time of such offering  provided  that, if
the  Subscription  Offering or Public Offering is extended beyond  _________ __,
1996,  each person who has  submitted  an order will have the right to modify or
rescind his or her order. In the event of such an extension,  funds submitted by
persons to order shares will be returned  promptly  with interest to each person
unless he or she affirmatively indicates otherwise. See "The Conversion - Public
Offering."

      The Company has  received  preliminary  approval to have the Common  Stock
listed  on the  Nasdaq  Stock  Market  under  the  symbol  "AFED."  Prior to the
Offerings there has not been a public market for the Common Stock, and there can
be no assurance  that an active and liquid  trading  market for the Common Stock
will  develop or that resales of the Common Stock can be made at or above $10.00
per share (the "Purchase Price"). See "Market for the Common Stock."


<PAGE>




                             AMSTERDAM FEDERAL BANK

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












                                     [MAP]













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






THE  CONVERSION  IS  CONTINGENT  UPON THE  RECEIPT  OF ALL  REQUIRED  REGULATORY
APPROVALS,  APPROVAL OF THE PLAN BY THE MEMBERS OF THE BANK,  AND THE SALE OF AT
LEAST THE MINIMUM NUMBER OF SHARES OFFERED PURSUANT TO THE PLAN.


<PAGE>





                                     SUMMARY

      The following summary does not purport to be complete, and is qualified in
its entirety by more detailed  information  and the Financial  Statements of the
Bank and the Notes thereto appearing elsewhere in this prospectus.

AFSALA Bancorp,  Inc.:                  The Company was organized under Delaware
                                        law in June 1996 at the direction of the
                                        Board  of   Directors  of  the  Bank  to
                                        acquire  all of the  capital  stock that
                                        the Bank will issue upon its  conversion
                                        from  the   mutual  to  stock   form  of
                                        ownership.  The  Company has not engaged
                                        in any significant business to date.

                                        Management  believes  that  the  holding
                                        company     structure    will    provide
                                        flexibility for possible diversification
                                        or  expansion  of  business  activities,
                                        although    there    are   no    current
                                        arrangements,     understandings,     or
                                        agreements     regarding     any    such
                                        opportunities. Subject to limitations on
                                        repurchases,    the   holding    company
                                        structure  will also  enable the Company
                                        to  repurchase  its  own  stock  without
                                        adverse  tax  consequences.  See "AFSALA
                                        Bancorp,  Inc."  and  "Business  of  the
                                        Company."

Amsterdam Federal Bank:                 The Bank, a federally  chartered  mutual
                                        savings and loan association, operates a
                                        traditional savings and loan association
                                        business,  attracting  deposit  accounts
                                        from the general  public and using those
                                        deposits,  together  with  other  funds,
                                        primarily  to  originate  and  invest in
                                        loans    secured    by     single-family
                                        residential  real  estate.  At March 31,
                                        1996,  the  Bank  had  total  assets  of
                                        $133.0 million, total deposits of $121.4
                                        million, and equity of $8.2 million. See
                                        "Amsterdam   Federal  Savings  and  Loan
                                        Association" and "Business of the Bank."

The Plan and Approval by Members:       The  Board  of  Directors  of  the  Bank
                                        unanimously  adopted  the  Plan on April
                                        26, 1996. Pursuant to the Plan, the Bank
                                        will  convert  from  a  federal   mutual
                                        savings  and  loan  association  into  a
                                        federal  stock  savings  bank  and  will
                                        become a wholly owned  subsidiary of the
                                        Company which will issue Common Stock in
                                        the Offerings. The Plan must be approved
                                        by the affirmative  vote of the majority
                                        of total  votes  eligible  to be cast by
                                        the    Bank's    members.    See    "The
                                        Conversion."

The Offerings and the Purchase:         Between 935,000 and 1,265,000  shares of
                                        Common Stock Price: are being offered at
                                        $10.00 per share in the  Offerings.  The
                                        maximum  number  of  shares  sold in the
                                        Offerings  may  be  increased  to  up to
                                        1,454,750      shares      without     a
                                        resolicitation  of  subscribers  in  the
                                        event of an  increase  in the pro  forma
                                        market  value of the  Bank to an  amount
                                        not more than 15% above the  maximum  of
                                        the  EVR.  See "The  Conversion  - Stock
                                        Pricing"  and "-  Number of Shares to be
                                        Issued in the Conversion."

Distribution of Common Stock            The shares of Common Stock will first be
and Purchase Priorities:                offered  in  the  Subscription  Offering
                                        according to the  following  priorities:
                                        (i) Eligible Account  Holders;  (ii) the
                                        ESOP; (iii) Supplemental Eligible

                                       (i)


<PAGE>
                                        Account Holders; and (iv) Other Members.
                                        The Company  may offer  shares of Common
                                        Stock for sale through Capital Resources
                                        in   a   Public   Offering.   See   "The
                                        Conversion  -  Public   Offering."   Any
                                        shares of Common Stock sold in excess of
                                        the maximum of the EVR may be first sold
                                        to the ESOP prior to satisfying unfilled
                                        orders from  Eligible  Account  Holders.
                                        See  "The   Conversion  -   Subscription
                                        Rights  and the  Subscription  Offering"
                                        and "- Public Offering."

Transferability of Right to             Depositors and certain borrowers may not
Purchase in the Offerings:              transfer or  enter into an  agreement to
                                        transfer  the  right  to  subscribe  for
                                        shares   of   Common    Stock   in   the
                                        Subscription Offering. Persons violating
                                        this  prohibition  against  transfer may
                                        lose their  right to  purchase  stock in
                                        the  Conversion  and may be  subject  to
                                        other  possible   sanctions.   See  "The
                                        Conversion - Restrictions on Transfer of
                                        Subscription Rights and Shares."

Purchase Limitations:                   The  purchase  limit  for a person  with
                                        subscription  rights is the  greater  of
                                        (i)  15,000  shares   ($150,000),   (ii)
                                        one-tenth  of one  percent  of the total
                                        offering,  or (iii) 15 times the product
                                        (rounded  down to the next whole number)
                                        obtained by multiplying the total number
                                        of shares  of Common  Stock to be issued
                                        by a fraction of which the  numerator is
                                        the amount of the qualifying  deposit of
                                        such person and the  denominator  is the
                                        total amount of  qualifying  deposits of
                                        all   such    persons   in   that   same
                                        subscription  right category,  but in no
                                        event shall this number be greater  than
                                        the 15,000 share maximum purchase limit.
                                        The  maximum  number of shares of Common
                                        Stock  that  may  be  subscribed  for or
                                        purchased in the Offerings by any person
                                        (or  persons  through a single  account)
                                        together  with any associate or group of
                                        persons acting in concert may not exceed
                                        15,000  shares,  except  for  the  ESOP,
                                        which  intends to subscribe for up to 8%
                                        of   the   Common   Stock   issued.   No
                                        assurances  may be given that the number
                                        of shares purchased by the ESOP will not
                                        change.   The  Bank  may,  in  its  sole
                                        discretion, without further notice to or
                                        solicitation of prospective  purchasers,
                                        increase    such    maximum     purchase
                                        limitation  to up to 5.0%  of the  total
                                        number of shares offered or decrease the
                                        maximum purchase limitation to as low as
                                        1.0% of the  maximum  number  of  shares
                                        offered.  No person may  purchase  fewer
                                        than 25 shares in the Offering. See "The
                                        Conversion - Limitations  on Purchase of
                                        Shares."

The Common Stock:                       Each share of Common Stock will have the
                                        same  relative  rights  as,  and will be
                                        identical  in all  respects  with,  each
                                        other  share  of  Common  Stock  in  the
                                        Offerings.   All  of  the   issued   and
                                        outstanding  voting  stock  of the  Bank
                                        will be held by the Company.  The Common
                                        Stock   of   the   Company    represents
                                        nonwithdrawable   capital,   is  not  an
                                        account of an insurable type, and is not
                                        insured by the OTS, the Federal  Deposit
                                        Insurance  Corporation   ("FDIC"),   the
                                        Savings   Association   Insurance   Fund
                                        ("SAIF"), or any other government agency
                                        or fund.  Upon  payment of the  Purchase
                                        Price  for the  Common  Stock,  all such
                                        shares    will   be   fully   paid   and
                                        nonassessable.   See   "Description   of
                                        Capital Stock."

                                      (ii)


<PAGE>
Dividends:                              The Board of  Directors  of the  Company
                                        does  not  currently  intend  to  pay  a
                                        dividend  following the Conversion,  but
                                        may consider doing so in the future.  If
                                        a dividend  is paid in a future  period,
                                        the   dividend   will  be   subject   to
                                        determination and declaration by the

                                        Board of Directors, which will take into
                                        account a number of  factors,  including
                                        the  financial  condition of the Company
                                        and  regulatory   restrictions   on  the
                                        payment of  dividends by the Bank to the
                                        Company,  on which dividends the Company
                                        eventually  may be primarily  dependent.
                                        There can be no assurance that dividends
                                        will  be  paid on the  Common  Stock  or
                                        that, if paid,  such  dividends will not
                                        be  reduced  or   eliminated  in  future
                                        periods. See "Dividends."

Expiration Date of Subscription         The Subscription Offering will terminate
Offering:                               at  12:00   noon,   Eastern   Time,   on
                                        September    __,    1996    unless   the
                                        Subscription  Offering is  extended,  at
                                        the   discretion   of   the   Board   of
                                        Directors,  up to an  additional 45 days
                                        with  the   approval   of  the  OTS,  if
                                        necessary, but without additional notice
                                        to  subscribers.  See "The  Conversion -
                                        Subscription Rights and the Subscription
                                        Offering."

Conditions to Closing of the            Consummation of the Offerings is subject
Offerings:                              to (i)  consummation  of the Conversion,
                                        which is  conditioned  on,  among  other
                                        things,  approval  of  the  Plan  by the
                                        members  of the Bank  and the OTS,  (ii)
                                        the  receipt  by the OTS of an update to
                                        the  Bank's  appraisal  of its pro forma
                                        market  value and  authorization  by the
                                        OTS to  sell  Common  Stock  within  the
                                        range  set  forth in the  update to that
                                        appraisal,  and  (iii)  the  sale  of  a
                                        minimum  of  935,000  shares  of  Common
                                        Stock.  See "The Conversion - Conditions
                                        and   Termination."   There  can  be  no
                                        assurances that all of these  conditions
                                        will be met.

Use of Proceeds:                        Net proceeds from the sale of the Common
                                        Stock  are   estimated   to  be  between
                                        approximately  $8.7  million  and  $13.8
                                        million   depending  on  the  number  of
                                        shares  of  Common  Stock  sold  and the
                                        estimated expenses of the Offerings. The
                                        Company intends to use approximately 50%
                                        of the net proceeds  from the  Offerings
                                        to   purchase   100%   of   the   to  be
                                        outstanding common stock of the Bank and
                                        retain  the  remainder  as  its  initial
                                        capitalization.  The  portion of the net
                                        proceeds  retained by the  Company  will
                                        initially be invested in U.S. government
                                        and    federal    agency     securities,
                                        high-grade,    short   term   marketable
                                        securities,  deposits  of,  or loans to,
                                        the Bank, or a  combination  thereof and
                                        ultimately  may be used to  support  the
                                        future    expansion    of    operations.
                                        Additionally,  the  Company  intends  to
                                        fund the ESOP  purchases  through a loan
                                        to the ESOP from net  proceeds  retained
                                        by the  Company.  The portion of the net
                                        proceeds from the Offerings exchanged by
                                        the Company  for all of the  outstanding
                                        capital  stock of the Bank  will be used
                                        for general corporate  purposes and will
                                        increase  the  Bank's  total  capital to
                                        support   expanded   lending,   internal
                                        growth  and  possible   external  growth
                                        through  acquisitions of branch offices,
                                        expansion into new lending markets,  and
                                        other    acquisitions.    Net   proceeds
                                        received by the Bank may also be used to
                                        make contributions to repay the ESOP

                                      (iii)

<PAGE>
                                        loans and will  initially be invested in
                                        high-grade,    short   term   investment
                                        securities. See "Use of Proceeds."

Management Purchases:                   Directors,     officers,    and    their
                                        associates,   collectively   intend   to
                                        subscribe   for   approximately   68,500
                                        shares of Common  Stock at the  Purchase
                                        Price.  See "The  Conversion - Shares to
                                        be Purchased by  Management  Pursuant to
                                        Subscription Rights."

Potential Management Benefits:          ESOP.  The ESOP is  expected to purchase
                                        up to 8% of the  shares of Common  Stock
                                        sold in the  Conversion,  which  will be
                                        awarded to employees  without payment by
                                        such persons of cash consideration.  See
                                        "Management  of  the  Bank  -  Executive
                                        Compensation - Employee Stock  Ownership
                                        Plan."

                                        Restricted  Stock Plan.  Within one year
                                        following   the    completion   of   the
                                        Conversion,  subject to stockholder  and
                                        Board  of  Director  approvals  and  OTS
                                        review,  the  Bank  intends  to  adopt a
                                        restricted  stock plan (the "RSP") which
                                        would  acquire an amount of Common Stock
                                        equal to 4.0% of the shares  sold in the
                                        Conversion.  Assuming a $10.00 per share
                                        grant  price and the  issuance of Common
                                        Stock at the  midpoint  of the EVR,  the
                                        value  to   participants   could   total
                                        approximately $440,000 in the aggregate.
                                        No officer  may  receive  more than 25%,
                                        and  directors who are not employees may
                                        not receive more than 5% individually or
                                        30%  in   the   aggregate,   of   shares
                                        purchased  by the RSP.  See  "Pro  Forma
                                        Data"  and  "Management  of  the  Bank -
                                        Proposed  Future Stock  Benefit  Plans -
                                        Restricted    Stock    Plan"    and   "-
                                        Restrictions on Benefit Plans."

                                        Stock  Option  Plan.   Within  one  year
                                        following   the    completion   of   the
                                        Conversion,  subject to stockholder  and
                                        Board  of  Director   approval  and  OTS
                                        review,  the Bank intends to establish a
                                        Stock Option Plan (the  "Option  Plan"),
                                        whereby   options   may  be  granted  to
                                        purchase   additional   authorized   but
                                        unissued  shares  of Common  Stock  that
                                        equal in the  aggregate up to 10% of the
                                        stock    sold    in   the    Conversion.
                                        Alternatively,  such Common Stock may be
                                        purchased  in  the  open  market  by the
                                        Company.   See  "Pro  Forma   Data"  and
                                        "Management   of  the  Bank  -  Proposed
                                        Future Stock  Benefit Plans Stock Option
                                        Plan."
   
Independent Valuation:                  Capital Resources Group, Inc.  ("Capital
                                        Resources   Group"),    an   independent
                                        appraisal  firm, has determined that the
                                        estimated  pro forma market value of the
                                        Bank was within an EVR from $9.4 million
                                        to  $14.5  million  with a  midpoint  of
                                        $11.0  million as of June 14, 1996  and
                                        confirmed  as  of  July  26,  1996.  The
                                        independent  valuation  will be  updated
                                        immediately prior to the consummation of
                                        the  Offerings.  See "The  Conversion  -
                                        Stock  Pricing"  and "- Number of Shares
                                        to be Issued in the Conversion."
    
Risk Factors:                           See "Risk  Factors" for a discussion  of
                                        the  following  factors  which should be
                                        considered  by  prospective   investors:
                                        potential  impact of changes in interest
                                        rates;  disparity in insurance  premiums
                                        and special  assessment;  lack of growth
                                        in the Bank's market areas; anti-

                                      (iv)
<PAGE>



                                        takeover  provisions;   voting  control;
                                        possible  dilutive  effect  of  RSP  and
                                        stock options and effect of purchases by
                                        the RSP and ESOP;  regulatory oversight;
                                        possible  recapture of bad debt reserve;
                                        possible adverse income tax consequences
                                        of  the   distribution  of  subscription
                                        rights;    return   on   equity    after
                                        Conversion;  and lack of  liquidity  for
                                        the Common Stock.

Market for Common Stock:                Neither  the  Company  nor the  Bank has
                                        ever issued capital stock. Consequently,
                                        there is no  established  market for the
                                        Common  Stock at this  time.  Given  the
                                        relatively  small size of the  offering,
                                        there can be no assurance that an active
                                        and liquid trading market for the Common
                                        Stock   will   develop   or   that,   if
                                        developed,  it  will  continue,  nor  is
                                        there   any   assurance   that   persons
                                        purchasing  shares  will be able to sell
                                        at  a  price   equal  to  or  above  the
                                        Purchase  Price.  See  "Market  for  the
                                        Common Stock."

                                       (v)


<PAGE>






                       SELECTED FINANCIAL AND OTHER DATA

      Set forth  below are  summaries  of  historical  financial  and other data
regarding the Bank. This information is derived in part from, and should be read
in  conjunction  with,  the  Financial  Statements  and  Notes to the  Financial
Statements of the Bank presented  elsewhere in this Prospectus.  The information
at or for the periods  ended March 31, 1996 and 1995,  is unaudited  and, in the
opinion of management, all adjustments (consisting of normal recurring accruals)
necessary for a fair  presentation of the results for the unaudited periods have
been made. The results of operations for the six months ended March 31, 1996 are
not  necessarily  indicative  of the results that may be expected for the entire
year or any other period.

Selected Financial Data

      The  following  table  sets  forth  certain  information   concerning  the
financial position of the Bank at the dates indicated:

<TABLE>
<CAPTION>
                            At
                         March 31,                       At September 30,
                         ---------   ------------------------------------
                           1996            1995       1994        1993       1992        1991
                           ----            ----       ----        ----       ----        ----
                                               (Dollars in Thousands)

<S>                        <C>         <C>        <C>         <C>        <C>         <C>     
Total assets..........     $133,046    $127,962   $113,882    $105,038   $ 93,578    $ 81,297
Loans receivable, net.       67,729      65,447     58,623      52,813     51,274      47,727
Securities available for
  sale, at fair value:
  Collateralized
  mortgage obligations        2,912           0          0           0          0           0
  Other securities....       15,273       2,563          0           0          0           0
Investment securities, 
held to maturity:
  Mortgage-backed
  securities..........       11,395      12,348     12,711      15,118     18,979      18,644
  Collateralized mortgage
  obligations.........            0       3,049      3,166       3,245      6,584       1,625
  Other securities....       19,614      31,326     30,223      21,478      8,823       3,687
Federal Home Loan Bank
  of New York stock...          566         566        509         572        572         542
Deposits..............      121,443     116,073    102,016      94,672     84,591      74,240
Federal Home Loan Bank
  of New York long term
  borrowings..........        2,072       2,303      2,791       2,728      2,122         825
Total equity..........        8,195       7,914      7,302       6,646      5,955       5,385

Full service offices..            4           4          2           2          2           2

</TABLE>






                                      (vi)


<PAGE>





Summary of Operations

      The following  table  summarizes the Bank's results of operations for each
of the periods indicated:
<TABLE>
<CAPTION>

                             Six Months Ended
                                 March 31,                      Year Ended September 30,
                            -------------------     ------------------------------------------------ 
                               1996       1995       1995       1994       1993      1992       1991
                              ------     ------     ------     ------     ------    ------     -----
                                                         (In Thousands)

<S>                           <C>        <C>        <C>        <C>        <C>       <C>        <C>   
Interest and dividend income  $4,443     $3,826     $8,041     $6,886     $6,764    $7,109     $7,019
Interest expense..........     2,650      2,047      4,528      3,592      3,741     4,589      4,964
                               -----      -----      -----      -----      -----     -----      -----
  Net interest income.....     1,793      1,779      3,513      3,294      3,023     2,520      2,055
Provision for loan losses.        80         85        165        293        217       116        148
                              ------     ------      -----      -----      -----     -----      -----
  Net interest income after
   provision for loan losses   1,713      1,694      3,348      3,001      2,806     2,404      1,907
                               -----      -----      -----      -----      -----     -----      -----
   
Non-interest income.......       197        100        275        221        187       141        135
Non-interest expense......     1,453      1,278      2,731      2,245      1,938     1,684      1,446
                               -----      -----      -----      -----      -----     -----      -----
    
  Income before income
   tax expense............       457        516        892        977      1,055       861        596

Income tax expense........       139        169        284        321        364       291        239
                               -----      -----      -----      -----      -----     -----      -----
    Net income............    $  318     $  347     $  608     $  656     $  691    $  570     $  357
                               =====      =====      =====      =====      =====     =====      =====
</TABLE>




                                          (vii)


<PAGE>





Key Operating Ratios

      The table below sets forth certain performance and financial ratios of the
Bank for the periods indicated.

<TABLE>
<CAPTION>

                                                    At or For                                                                     
                                                     the Six
                                                  Months Ended
                                                   March 31,            At or For the Year Ended September 30,
                                               -----------------    --------------------------------------------
                                               1996(1)   1995(1)    1995      1994      1993      1992      1991
                                               -------   -------    ----      ----      ----      ----      ----
                                      
Performance Ratios:
Return on average assets (net income
<S>                                           <C>       <C>       <C>       <C>       <C>       <C>       <C>  
   
  divided by average total assets)......        0.49%     0.60%     0.51%     0.60%     0.69%     0.64%     0.46%
Return on average equity (net income
  divided by average equity) ...........        7.88      9.30      8.00      9.41     10.97     10.05      6.83
    
Net interest rate spread ...............        2.55      2.97      2.78      2.89      2.74      2.87      2.65
Net interest margin ....................        2.90      3.24      3.08      3.17      3.19      2.99      2.80
Yield on average earning assets
  for the period ended .................        7.18      6.97      7.06      6.62      7.13      8.44      9.56
Rate on average interest-bearing
  liabilities ..........................        4.63      4.00      4.28      3.73      4.39      5.58      6.92
Average interest-earning assets to
  average interest-bearing liabilities .      107.99    107.27    107.59    107.96    111.41    102.27    102.22
Efficiency ratio (2) ...................       73.02     68.01     72.15     63.58     60.00     62.94     66.09
   
Expense ratio (3) ......................        2.24      2.21      2.28      2.01      1.91      1.89      1.86
    
Asset Quality Ratios:
Non-performing loans to total assets ...        0.59      0.47      0.47      0.64      1.01      0.89      1.16
Non-performing loans to total loans ....        1.14      0.90      0.90      1.23      2.00      1.61      1.96
Allowance for loan losses to
  non-performing loans .................       96.04    124.34    113.57     85.62     39.04     37.58     48.36
Allowance for loan losses to total
  loans receivable .....................        1.10      1.12      1.02      1.05      0.78      0.61      0.95
Non-performing assets to total
  assets, at period end ................        0.59      0.47      0.47      0.64      1.08      0.89      1.16

Capital Ratios:
Equity to total assets at period end ...        6.16      6.38      6.18      6.41      6.33      6.36      6.62

   
Average equity to average total assets .        6.22      6.44      6.34      6.36      6.29      6.39      6.75
    

</TABLE>
- ------------------------
(1)  Ratios for six month periods are stated on an annualized basis. Such ratios
     and results are not necessarily  indicative of results that may be expected
     for the full year.
(2)  Total non-interest expense,  excluding  other real  estate  owned  expense,
     as  a  percentage  of  net interest  income and total non-interest  income,
     excluding net gain (loss) on securities transactions.
(3)  Total non-interest expense,  excluding  other real  estate  owned  expense,
     as a percentage of average total assets.

                                       (viii)

<PAGE>

   
                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION
                    RECENT SELECTED FINANCIAL AND OTHER DATA

     Set forth  below are  summaries  of  historical  financial  and other  data
regarding the Bank. This information is derived in part from, and should be read
in  conjunction  with,  the Financial  Statements  and Notes thereto of the Bank
presented  elsewhere in this  Prospectus.  The information at or for the periods
ended June 30, 1996 and 1995,  is unaudited  and, in the opinion of  Management,
all adjustments  (consisting of normal recurring  accruals) necessary for a fair
presentation  of the  results  for the  unaudited  periods  have been made.  The
results of operations  for the three and nine months ended June 30, 1996 are not
necessarily  indicative  of the results that may be expected for the entire year
or any other period.

Selected Financial Data

         The  following  table sets forth  certain  information  concerning  the
financial position of the Bank at the dates indicated:

<TABLE>
<CAPTION>
                                                                          At                        At
                                                                       June 30,                September 30,
                                                                         1996                      1995
                                                                         ----                      ----
                                                                              (Dollars in Thousands)
<S>                                                                     <C>                     <C>      
Total assets...............................................             $137,317                $ 127,962
Loans receivable, net......................................               69,086                   65,447
Securities available for sale, at fair value:
  Collateralized mortgage obligations......................                3,361                        0
  Other securities.........................................               13,677                    2,563
Investment securities, held to maturity:
  Mortgage-backed securities...............................               11,672                   12,348
  Collateralized mortgage obligations......................                    0                    3,049
  Other securities.........................................               21,605                   31,326
Federal Home Loan Bank of New York stock...................                  566                      566
Deposits...................................................              125,334                  116,073
Federal Home Loan Bank of New York long
  term borrowings..........................................                1,950                    2,303
Total equity...............................................                8,353                    7,914

Full service offices.......................................                    4                        4

</TABLE>



                                      (ix)

<PAGE>





Summary of Operations

         The following  table  summarizes  the Bank's  results of operations for
each of the periods indicated:
<TABLE>
<CAPTION>

                                                   Three Months Ended                     Nine Months Ended
                                                        June 30,                              June 30,
                                            --------------------------------       -----------------------------
                                                  1996              1995                1996             1995
                                                 ------            ------              ------           ------
                                                                    (In Thousands)
<S>                                              <C>               <C>                 <C>              <C>   
Interest and dividend income..........           $2,306            $2,061              $6,749           $5,886
Interest expense......................            1,315             1,196               3,965            3,242
                                                  -----             -----               -----            -----
  Net interest income.................              991               865               2,784            2,644
Provision for loan losses.............               55                40                 135              125
                                                  -----             -----               -----            -----
  Net interest income after
   provision for loan losses..........              936               825               2,649            2,519
                                                  -----             -----               -----            -----
Non-interest income...................               91                83                 288              183
Non-interest expense..................              753               695               2,206            1,973
                                                  -----             -----               -----            -----
  Income before income
   tax expense........................              274               213                 731              729
Income tax expense....................               91                64                 230              233
                                                  -----             -----               -----            -----
    Net income........................           $  183            $  149              $  501           $  496
                                                  =====             =====               =====            =====
</TABLE>



Regulatory Capital Requirements

         Set forth below are the Bank's  regulatory  capital  ratios at June 30,
1996, as compared to the minimum regulatory capital  requirements imposed by the
OTS.



<TABLE>
<CAPTION>

                                            Requirement                        Actual                            Excess
                                        --------------------            ----------------------            --------------------
                                                                     (Dollars in Thousands)
<S>                                     <C>            <C>              <C>             <C>               <C>            <C>  
Tangible capital...............         $2,061         1.50%            $8,411           6.12%            $6,350         4.62%
Core capital...................         $4,122         3.00%            $8,411           6.12%            $4,289         3.12%
Risk-based capital.............         $4,685         8.00%            $9,103          15.54%            $4,418         7.54%

</TABLE>



                                       (x)

<PAGE>





Key Operating Ratios

         The table below sets forth certain  performance and financial ratios of
the Bank for the periods indicated.
<TABLE>
<CAPTION>
                                                                  At or For                           At or For
                                                                  the Three                           the Nine
                                                                Months Ended                        Months Ended
                                                                   June 30,                           June 30,
                                                             ------------------                ---------------------
                                                          1996(1)             1995(1)         1996(1)            1995(1)
                                                           ----             ----              ----               ----
Performance Ratios:
Return on average assets (net income
<S>                                                        <C>              <C>                <C>               <C>  
  divided by average total assets).............              0.55%            0.49%              0.51%             0.56%
Return on average equity (net income
  divided by average equity)...................              8.83             7.73               8.19              8.77
Net interest rate spread.......................              2.76             2.67               2.62              2.86
Net interest margin............................              3.10             3.00               2.97              3.15
Yield on average earning assets
  for the period ended.........................              7.21             7.14               7.19              7.01
Rate on average interest-bearing
  liabilities..................................              4.45             4.47               4.57              4.15
Average interest-earning assets to
  average interest-bearing liabilities.........            108.33           107.95             108.09            107.50
Efficiency ratio (2)...........................             69.59            73.08              71.81             69.72
Expense ratio (3)..............................              2.25             2.29               2.24              2.24

Asset Quality Ratios:
Non-performing loans to total assets...........              0.54             0.42               0.54              0.42
Non-performing loans to total loans............              1.06             0.79               1.06              0.79
Allowance for loan losses to
  non-performing loans.........................            109.07           145.51             109.07            145.51
Allowance for loan losses to total
  loans receivable.............................              1.15             1.16               1.15              1.16
Non-performing assets to total
  assets, at period end........................              0.56             0.42               0.56              0.42

Capital Ratios:
Equity to total assets at period end...........              6.08             6.35               6.08              6.35
Average equity to average total assets.........              6.18             6.35               6.21              6.41

</TABLE>
- ------------------------
(1)      Ratios for three and nine  month  periods  are stated on an  annualized
         basis.  Such  ratios and  results  are not  necessarily  indicative  of
         results that may be expected for the full year.
(2)      Total non-interest expense,  excluding other real estate owned expense,
         as a percentage of net interest income and total  non-interest  income,
         excluding net gain (loss) on securities transactions.
(3)      Total non-interest expense,  excluding other real estate owned expense,
         as a percentage of average total assets.

                                      (xi)

<PAGE>





                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                   OF RECENT SELECTED FINANCIAL AND OTHER DATA

Financial Condition

         Total assets  increased  by $9.3  million or 7.3% to $137.3  million at
June 30, 1996 from $128.0  million at September  30, 1995,  primarily  due to an
increase  in loans  receivable  of $3.6  million,  or 5.6%,  an increase in term
deposits  with the Federal Home Loan Bank  ("FHLB") of New York of $3.0 million,
or 200.0%, and an increase in federal funds sold of $1.3 million, or 38.8%.

         The Bank's deposits increased by $9.2 million or 8.0% to $125.3 million
at June 30, 1996 from $116.1  million at September  30, 1995.  This increase was
primarily due to new deposits  generated  from the recently  opened  supermarket
branches in October 1994 and May 1995, as well as general  growth in the deposit
portfolio.

         The Bank's  securities  available for sale  increased  $14.5 million to
$17.0  million  at  June  30,  1996  as  the  Bank   reassessed  its  securities
classifications  under  SFAS  No.  115.  As  of  December  31,  1995,  the  Bank
reclassified securities with an amortized cost of $16.6 million from the held to
maturity  classification  to  the  available  for  sale  classification.  See "-
Liquidity  and  Capital  Resources"  and Note  1(f) of the  Notes  to  Financial
Statements. The Bank's investment securities held to maturity decreased by $13.4
million  to $33.3  million  at June 30,  1996  primarily  because  of this  same
securities reclassification.

         The Bank's equity increased by $439,000 or 5.6% to $8.4 million at June
30, 1996 from $7.9 million at September 30, 1995. The increase was primarily the
result of earnings for the nine months  ended June 30, 1996.  Equity at June 30,
1996 was also affected by a $57,000 net unrealized loss on securities  available
for sale,  net of tax,  primarily  because  of the  reclassification  of certain
securities  from the held to maturity  classification  to the available for sale
classification discussed above.

Comparison  of  Operating  Results for the Three  Months Ended June 30, 1996 and
1995.

         Net  Income.  Net  income  increased  by $34,000 or 23.0% for the three
months ended June 30, 1996 to $183,000  from $149,000 for the three months ended
June 30, 1995.  This  increase was  primarily due to an increase in net interest
income,  partially  offset by an increase in the provision for loan losses and a
$58,000 or 8.3% increase in non-interest expenses.

         Net Interest  Income.  Net interest income  increased by  approximately
$126,000  or 14.6% to  $991,000  for the three  months  ended  June 30,  1996 as
compared  to the same  period in 1995.  The  increase  was  primarily  due to an
increase in the net interest  margin to 3.10% in the three months ended June 30,
1996,  as  compared  to 3.00% in the same  period  in 1995,  in  addition  to an
increase  in the  balance of average  interest  earning  assets  between the two
periods.

         Interest earning assets primarily consist of loans receivable,  federal
funds sold,  securities  (securities available for sale combined with securities
held to  maturity),  and  interest  bearing  deposits  in the FHLB of New  York.
Interest bearing liabilities  primarily consist of interest bearing deposits and
other borrowings from the FHLB of New York.

         The interest rate spread,  which is the difference between the yield on
average  interest  earning  assets and the percentage  cost of average  interest
bearing liabilities, increased to 2.76% for the three months ended June 30, 1996
from 2.67% for the three months  ended June 30,  1995.  The increase in interest
rate  spread is  primarily  the  result of an  increase  in the yield on average
interest  earning  assets from 7.14% in the three months ended June 30, 1995, to
7.21% in the same period in 1996,  combined  with a slight  decrease in the rate
paid on average  interest  bearing  liabilities  from 4.47% in the three  months
ended June 30, 1995, to 4.45% for the same period in 1996.


                                      (xii)

<PAGE>





         Interest and Dividend Income. Interest and dividend income increased by
approximately  $245,000 or 11.9% to $2.3 million for the three months ended June
30,  1996 from $2.1  million  for the three  months  ended  June 30,  1995.  The
increase  was  largely the result of an  increase  in average  interest  earning
assets  during the three  months  ended June 30,  1996,  as compared to the same
period in 1995,  as well as an increase in the yield earned on average  interest
earning assets as noted above.

         Interest  Expense.  Interest on deposits,  escrow  accounts and Federal
Home  Loan  Bank of New York long term  borrowings  increased  by  approximately
$119,000 or 10.0% to $1.3  million for the three months ended June 30, 1996 from
$1.2  million  for the three  months  ended June 30,  1995.  This  increase  was
substantially due to an increase in average interest bearing  liabilities during
the three months  ended June 30,  1996,  as compared to the same period in 1995,
offset  slightly  by a decrease  in the rates paid on average  interest  bearing
liabilities as noted above.

         Provision for Loan Losses. The Bank's management  continually  monitors
and adjusts its  allowance  for loan losses  based upon its analysis of the loan
portfolio.  The  allowance is increased  by a charge to the  provision  for loan
losses,  the amount of which  depends  upon an  analysis of the  changing  risks
inherent in the Bank's loan portfolio.  The Bank has historically  experienced a
limited  amount of loan  charge-offs.  However,  there can be no assurance  that
additions  to the  allowance  for loan  losses  will not be  required  in future
periods or that actual  losses  will not exceed  estimated  amounts.  The Bank's
ratio of  non-performing  loans to total  assets was 0.54% and 0.47% at June 30,
1996 and September 30, 1995, respectively. The provision for loan losses for the
three months ended June 30, 1996  increased  $15,000 to $55,000 from $40,000 for
the three months ended June 30, 1995. For a discussion of the factors considered
by the Bank in determining  the provision for loan losses,  see "Business of the
Bank - Non- Performing and Problem Assets - Allowance for Loan Losses."

         Non-Interest  Income.  Non-interest  income increased to $91,000 during
the three  months  ended June 30, 1996 from  $83,000 for the three  months ended
June 30, 1995. The increase in non-interest income is primarily  attributable to
increased  service  charges on deposit  accounts of $18,000 for the three months
ended June 30, 1996 when  compared to the three months ended June 30, 1995.  The
increase in service  charges on deposit  accounts is primarily  the result of an
increase in the number of deposit accounts.

         Non-Interest Expense. Non-interest expense increased $58,000 or 8.2% to
$753,000 for the three  months  ended June 30, 1996 from  $695,000 for the three
months ended June 30, 1995. This increase is primarily the result of an increase
in compensation and benefits expense and occupancy and equipment expenses due to
the new supermarket branch opened in May 1995.

     Provision  for Income  Taxes.  Provision  for  income  taxes  increased  by
approximately  $27,000 or 42.2% to $91,000 for the three  months  ended June 30,
1996 from $64,000 for the three  months  ended June 30,  1995.  The increase was
primarily the result of the increase in net income before taxes.


Comparison  of  Operating  Results for the Nine  Months  Ended June 30, 1996 and
1995.

         Net Income.  Net income increased by $5,000 or 1.1% for the nine months
ended June 30, 1996 to $501,000 from $496,000 for the nine months ended June 30,
1995.  This increase was  primarily due to increases in net interest  income and
non-interest  income,  which were almost  entirely  offset by  increases  in the
provision for loan losses and non-interest expenses.

         Net Interest Income.  Net interest income increased by $140,000 or 5.3%
to $2.8  million for the nine months ended June 30, 1996 as compared to the same
period in 1995.  The  increase  was  primarily  due to an  increase  in  average
interest  earning assets for the nine months ended June 30, 1996, as compared to
the same  period in 1995,  offset by a decline in the net  interest  margin from
3.15% in the nine  months  ended  June 30,  1995 to 2.97% in the same  period of
1996.

         The  interest  rate spread  declined to 2.62% for the nine months ended
June 30, 1996 from 2.86% for the nine months ended June 30, 1995. The decline in
interest rate spread is primarily the result of increases in the cost

                                     (xiii)

<PAGE>


of interest  bearing  liabilities  being greater than increases in the yields on
interest earning assets during these periods.



         Interest and Dividend Income. Interest and dividend income increased by
approximately  $863,000 or 14.7% to $6.7  million for the nine months ended June
30, 1996 from $5.9 million for the nine months ended June 30, 1995. The increase
was largely the result of an increase in average  interest earning assets during
the nine months ended June 30, 1996,  as compared to the same period in 1995, as
well as an increase in the yield earned on average  interest  earning  assets to
7.19% for the nine months ended June 30, 1996, as compared to 7.01% for the same
period in 1995.

         Interest Expense. Interest on deposits, escrow accounts and FHLB of New
York long term borrowings  increased by approximately  $723,000 or 22.3% to $4.0
million for the nine months  ended June 30, 1996 from $3.2  million for the nine
months  ended June 30,  1995.  This  increase  was due to an increase in average
interest  bearing  liabilities  during the nine months ended June 30,  1996,  as
compared to the same period in 1995, as well as an increase in the rates paid on
average interest bearing  liabilities during the nine months ended June 30, 1996
to 4.57%, as compared to 4.15% for the same period in 1995.

         Provision for Loan Losses. The Bank's ratio of non-performing  loans to
total  assets  was 0.54%  and 0.47% at June 30,  1996 and  September  30,  1995,
respectively.  The  provision for loan losses for the nine months ended June 30,
1996 increased  $10,000 to $135,000 from $125,000 for the nine months ended June
30, 1995. For a discussion of the factors  considered by the Bank in determining
the provision for loan losses,  see "Business of the Bank -  Non-Performing  and
Problem Assets - Allowance for Loan Losses."

         Non-Interest Income. Non-interest income increased $105,000 or 57.4% to
$288,000  during the nine months ended June 30, 1996 from  $183,000 for the nine
months ended June 30, 1995.  The  increase in  non-interest  income is primarily
attributable to increased  service  charges on deposit  accounts of $114,000 for
the nine months ended June 30, 1996 when  compared to the nine months ended June
30, 1995. The increase in service  charges on deposit  accounts is primarily the
result of an  increase  in the  number of deposit  accounts,  as well as general
increases to the Bank's deposit account service fees.

         Non-Interest Expense.  Non-interest expense increased $233,000 or 11.8%
to $2.2  million for the nine months  ended June 30, 1996 from $2.0  million for
the nine months ended June 30, 1995.  The increase was  primarily  the result of
added expenses  associated with the new  supermarket  branches opened in October
1994 and May 1995.





                                      (xiv)

    



<PAGE>



                                  RISK FACTORS

      Before investing in shares of the Common Stock offered hereby, prospective
investors should carefully  consider the matters  presented below in addition to
those discussed elsewhere in this prospectus.

Potential Impact of Changes in Interest Rates

      The Bank's  profitability,  like that of most financial  institutions,  is
dependent  to a  large  extent  upon  its  net  interest  income,  which  is the
difference between its interest income on interest earning assets, such as loans
and securities,  and its interest expense on interest bearing liabilities,  such
as  deposits  and other  borrowings.  Generally,  during  periods of  increasing
interest  rates,  the Bank's interest rate sensitive  liabilities  would reprice
faster than its interest rate sensitive assets,  causing a decline in the Bank's
interest rate spread and margin.  This would result in an increase in the Bank's
cost of funds that would not be  immediately  offset by an increase in its yield
on earning  assets.  An  increase  in the cost of funds  without  an  equivalent
increase  in the yield on  interest  earning  assets  would  tend to reduce  net
interest  income.  As a result of the  increase in interest  rates  during these
periods,  the Bank's net interest rate spread decreased between the fiscal years
ended  September 30, 1994 and September 30, 1995 from 2.89% to 2.78% and between
the six months ended March 31, 1995 and March 31, 1996 from 2.97% to 2.55%.  For
additional  discussion of this interest rate risk, see "Management's  Discussion
and Analysis of Financial  Condition  and Results of  Operations - Net Portfolio
Value." For  additional  information  on the Bank's  management  of its interest
bearing  liabilities and interest earning assets,  see "Management's  Discussion
and Analysis of Financial  Condition and Results of Operations - Asset/Liability
Management."

Disparity in Insurance Premiums and Special Assessment

      Deposits of the Bank are  currently  insured by the SAIF of the FDIC. As a
member of the SAIF,  the Bank pays an  insurance  premium  to the FDIC  equal to
0.23% of its total deposits. The FDIC also maintains another insurance fund, the
Bank Insurance Fund ("BIF"),  which primarily insures  commercial bank deposits.
Effective September 30, 1995, the FDIC lowered the insurance premium for members
of the BIF to a range of between  0.04% and 0.31% of  deposits,  with the result
that  most  commercial  banks  would  pay the  lowest  rate of  0.04%.  However,
effective January 1, 1996, the annual insurance premium for most BIF members was
lowered to $2,000.  These reductions in insurance  premiums for BIF members have
placed SAIF members at a  competitive  disadvantage  to BIF members and, for the
reasons set forth below, have had an adverse effect on the results of operations
and financial condition of the Bank.

      The disparity in insurance  premiums  between those  required for the Bank
and BIF members could allow BIF members to attract and retain deposits at higher
interest  rates and at a lower  effective  cost than the  Bank.  This  could put
competitive  pressure on the Bank to raise its interest  rates paid on deposits,
thus  increasing  its cost of funds and possibly  reducing net interest  income.
Although  the Bank has other  sources of funds,  these  other  sources  may have
higher  costs than  those of  deposits.  See  "Regulation  Insurance  of Deposit
Accounts."

      Several  alternatives  to mitigate  the effect of the  BIF/SAIF  insurance
premium disparity have been proposed by the U.S. Congress,  federal  regulators,
industry lobbyists and the executive branch of the government. One such proposal
would  require  all  SAIF-member  institutions,  including  the  Bank,  to pay a
one-time fee of  approximately  85 basis points (100 basis points  equals 1%) on
the amount of deposits held by the member  institution to recapitalize the SAIF.
If this proposal is enacted into law, the effect would be to immediately  reduce
the capital of the SAIF-member institutions by the amount of the fee, net of any
tax  deduction  that may be  available,  and such  amount  would be  immediately
charged to earnings. Based on $108.2 million in deposits outstanding at the Bank
at March 31, 1995 (the date most

                                      1


<PAGE>



recently considered in the SAIF recapitalization legislation), this fee would be
approximately $920,000 or $550,000 net of any tax effect. Management of the Bank
is unable to predict  whether  this  proposal  or any similar  proposal  will be
enacted or whether  ongoing  SAIF  premiums  will be reduced to a level equal to
that of BIF premiums.

Lack of Growth in the Bank's Market Areas

      Economic  growth in the Bank's  market areas  remains  dependent  upon the
local  economy.  The  deposit  and loan  activity  of the Bank is  significantly
affected by economic conditions in its market areas. The economies of the Bank's
market areas have  remained  stagnant for several  years.  Although the Bank has
been able to increase its market share in  originating  first  mortgage loans on
residential  property within its primary market areas, total first mortgage loan
originations in the Bank's market areas have been declining. See also, "Business
of the Bank - Competition" and "Market Areas."

Anti-Takeover Provisions

      Certain  provisions  of the Company's  Certificate  of  Incorporation  and
Bylaws, particularly a provision limiting voting rights, as well as the Delaware
General Corporation Law and certain federal  regulations,  assist the Company in
maintaining its status as an independent,  publicly owned  corporation and serve
to render a hostile takeover more difficult. These provisions provide for, among
other things,  supermajority voting, staggered terms for the Board of Directors,
noncumulative  voting for directors,  limits on the calling of special meetings,
and restrictions on certain business combinations.  In particular, the Company's
Certificate of Incorporation provides that beneficial owners of more than 10% of
the Company's  outstanding  Common Stock may not vote the shares owned in excess
of the 10%  limit  for a  period  of  five  years  from  the  completion  of the
Conversion  of the Bank,  and no person may,  directly or  indirectly,  offer to
acquire or acquire the beneficial ownership of more than 10% of any class of any
equity security of the Company.  The impact of these  provisions on a beneficial
holder of more than 10% of the Common Stock is to (1) require divestiture of the
amount of stock  held in excess of 10% (if within  five years of the  Conversion
more than 10% of the Common Stock is beneficially  owned by a person) and (2) at
any time, limit the vote on the Common Stock held by the beneficial owner to 10%
or possibly reduce the amount that may be voted below the 10% level.  Unless the
grantor of a revocable  proxy is an affiliate or an associate of a 10% holder or
there is an arrangement, agreement, or understanding with such 10% holder, these
provisions  would not  restrict  (1) the  ability of a 10%  holder of  revocable
proxies  to  exercise  revocable  proxies  for which the 10% holder is neither a
beneficial  nor record owner,  or (2) the ability of a beneficial  owner of less
than 10% of the Common Stock to solicit  revocable proxies during a public proxy
solicitation  for a particular  meeting of  stockholders  and vote such proxies.
However,  these provisions may discourage  potential proxy contests.  Additional
restrictions apply after five years from the completion of the Conversion.

      The  Bank  and  the  Company   believe  these   provisions   will  benefit
stockholders.  Nonetheless,  these  provisions,  although they do not preclude a
takeover,  may have the effect of  discouraging  a future  takeover  attempt not
approved by the Company's Board of Directors, but pursuant to which stockholders
might receive a substantial  premium for their shares over  then-current  market
prices.  As a result,  stockholders  who might desire to  participate  in such a
transaction  might not have the  opportunity to do so. Such provisions will also
render the removal of the Company's  Board of Directors  and of management  more
difficult and, therefore, may serve to perpetuate current management. The Boards
of Directors  of the Bank and the  Company,  however,  have  concluded  that the
potential benefits outweigh the possible disadvantages because they believe that
such provisions  encourage  potential  acquirors to negotiate  directly with the
Boards of Directors.  The Boards of Directors  believe that they are in the best
position to act on behalf of all stockholders.  Further,  the Board of Directors
of the Company has the ability to waive  certain  restrictions  on  acquisition,
provided that the acquisition is approved by a majority

                                      2


<PAGE>



of the  disinterested  Board of Directors in advance.  The Bank has also entered
into  employment  agreements  with  the  chief  executive  officer  and  another
executive  officer and severance  agreements  with certain key employees.  These
agreements  could result in higher  expenses for an acquiror,  thereby making an
acquisition less attractive to potential acquirors. See "Certain Restrictions on
Acquisition of the Company."

Voting Control

      The directors and  executive  officers of the Bank intend to purchase,  at
the  same  price  per  share  as the  shares  sold  to  other  investors  in the
Conversion, approximately 68,500 shares or 6.23% of the shares to be sold in the
Conversion  (based upon an offering  at the  midpoint of the EVR of  1,100,000).
Assuming  that  stockholders  approve  the Option  Plan and RSP,  that the stock
options to be granted are  exercised by  recipients,  and that the RSP purchases
and awards 4% of the shares sold in the  Conversion,  the  aggregate  beneficial
ownership of such  directors and officers would increase after the Conversion to
222,500 shares,  or 20.27% (based on an offering at the midpoint of the EVR). In
addition, such officers may acquire beneficial ownership of additional shares of
Common Stock through future ESOP allocations, which amounts cannot be determined
at this time.  It is expected  that certain  directors of the Bank will serve as
the trustees to the ESOP ("ESOP  Trustees") and as members of an ESOP Committee.
The ESOP Trustees must vote all allocated shares held in the ESOP as directed by
participating employees.  Unallocated shares (approximately 88,000 shares at the
midpoint  of the EVR  immediately  after  Conversion  and until  allocated)  and
allocated  shares for which no timely direction is received will be voted by the
ESOP  Trustees  as  directed by the Board of  Directors  or the ESOP  Committee,
subject to the ESOP Trustees'  fiduciary duties. In addition,  shares sold above
the  maximum  of the EVR may be sold to the ESOP to fill its  subscription  (the
ESOP  currently  intends  to  purchase  up to 8% of the Common  Stock)  prior to
satisfying unfilled orders of Eligible Account Holders, or the ESOP may purchase
shares in the open market.

      The  proposed  purchases  of the Common  Stock by the Board of  Directors,
management,  and the ESOP,  as well as the potential  acquisition  of the Common
Stock  through  the Option Plan and RSP,  could  render it  difficult  to obtain
majority  support for  stockholder  proposals  opposed by the Company's Board of
Directors and management.  Moreover,  such voting control could enable the Board
of Directors of the Company and management to block the approval of transactions
requiring  the  approval  of  80%  of  the  stockholders   under  the  Company's
Certificate   of   Incorporation.   See   "Management   of  the  Bank  Executive
Compensation,"  "Description  of Capital  Stock," and "Certain  Restrictions  on
Acquisition of the Company."

Possible Dilutive Effect of RSP and Stock Options and Effect of Purchases by the
RSP and ESOP

     Within one year following the completion of the Conversion,  subject to the
approval of the Boards of Director of the Company and the Bank and stockholders,
the RSP  expects  to  acquire  4% of the  total  number  of  shares  sold in the
Offerings  through the issuance of  authorized  but  unissued  shares or by open
market  purchases.  The issuance of authorized but unissued shares to the RSP in
an amount equal to 4% of the  outstanding  shares of Common Stock of the Company
would dilute existing  stockholder  interests by approximately 3.9%. The RSP and
the ESOP may acquire shares of Common Stock in the open market. In the event the
RSP acquires  additional  shares of Common  Stock in the open market,  the funds
available  for  investment  by the  Company  and the Bank will be reduced by the
amount used to acquire such  shares.  In the event the ESOP  acquires  shares of
Common Stock in the open market and the purchase price is different than $10 per
share,  the funds  available for  investment  will be affected by the difference
between $10 and the purchase price.  See "Pro Forma Data" and "Management of the
Bank -  Proposed  Future  Stock  Benefit  Plans -  Restricted  Stock  Plan."  In
addition,  the  Bank  intends  to  establish  a  stock  option  plan  after  the
Conversion, whereby options may be granted to purchase additional

                                      3


<PAGE>



authorized but unissued shares of Common Stock that equal in the aggregate up to
10% of the stock sold in the  Conversion.  Assuming  that options for 10% of the
shares sold are granted and exercised and funded through  previously  authorized
but  unissued  stock,  existing  stockholders'  interests  would be  diluted  by
approximately  9.1%. See "Management of the Bank - Proposed Future Stock Benefit
Plans - Stock Option  Plan."  Benefit  plans such as the RSP and the Option Plan
that are  implemented  within the first year after the Conversion are subject to
extensive OTS regulation.

      Accounting  practices  require an  employer  such as the Company to record
compensation expense in an amount equal to the fair value of shares committed to
be released from plans such as the ESOP. If shares of Common Stock appreciate in
price  over time,  compensation  expense  related to the ESOP may be  materially
increased as a result, although the extent of such an increase in expense cannot
be accurately quantified at this time. See "Management's Discussion and Analysis
of  Financial   Condition  and  Results  of   Operations  -  Recent   Accounting
Pronouncements."

Regulatory Oversight

      The Bank is subject to extensive regulation,  supervision, and examination
by the OTS as its chartering authority and primary federal regulator, and by the
FDIC, which insures its deposits up to applicable  limits.  The Bank is a member
of the  Federal  Home Loan Bank  ("FHLB")  of New York and is subject to certain
limited  regulation by the Board of Governors of the Federal Reserve System (the
"Federal Reserve  Board").  As the savings and loan holding company of the Bank,
the  Company is also  subject  to  regulation  and  oversight  by the OTS.  Such
regulation and  supervision  governs the activities in which an institution  may
engage and is intended  primarily for the protection of the FDIC insurance funds
and  depositors  and  not  for  the  protection  of   stockholders.   Regulatory
authorities  have been granted  extensive  discretion in  connection  with their
supervisory and enforcement  activities.  Any change in the regulatory structure
or the applicable  statutes or regulations  could have a material  impact on the
Company and the Bank, their operations and the Conversion. See "Regulation."

      A bill has been  introduced  to the House  Banking  Committee  that  would
consolidate the OTS with the Office of the Comptroller of the Currency  ("OCC").
The resulting agency would regulate all federally chartered commercial banks and
thrift institutions.  In the event that the OTS is consolidated with the OCC, it
is possible that the thrift  charter could be eliminated,  requiring  thrifts to
convert to commercial bank charters.

      Bank holding companies are more limited in their investment authority than
are savings and loan holding  companies.  Under  current law and  regulation,  a
unitary savings and loan holding  company,  such as the Company,  which has only
one thrift  subsidiary that meets the qualified thrift lender ("QTL") test, such
as the Bank, has essentially unlimited investment  authority.  See "Regulation -
Company Regulation." Legislation has also been proposed which, if enacted, would
limit the non-banking  related  activities of savings and loan holding companies
to those activities permitted for bank holding companies.

Possible Recapture of Bad Debt Reserve

      A proposal  has been  introduced  in Congress  which,  if  enacted,  would
trigger a recapture of a thrift  institution's  bad debt reserve  maintained for
federal  income tax purposes in excess of the amount at December  31, 1987,  the
base  year.  For the Bank,  this would  result in an  expense  of  approximately
$11,000 at March 31, 1996.  The Bank is permitted to establish a tax reserve for
bad debts and to make annual  additions  thereto,  which  additions may,  within
specified  limitations,  be deducted in arriving at taxable  income.  The Bank's
deduction with respect to "qualifying  loans," which are generally loans secured
by certain interests in real property, may currently be computed using an amount
based on the Bank's  actual loss  experience  (the  "Experience  Method"),  or a
percentage equal to 8.0% of the Bank's

                                      4


<PAGE>



taxable income (the "PTI Method"), computed without regard to this deduction and
with  additional  modifications  and  reduced  by the  amount  of any  permitted
addition to the non-qualifying reserve.

      Under pending legislative proposals,  the PTI Method would be repealed and
the Bank  would be  permitted  to use only the  Experience  Method of  computing
additions to its bad debt  reserve.  In addition,  the Bank would be required to
recapture (i.e.,  take into taxable income) over a multi-year  period the excess
of the balance of its bad debt reserves as of December 31, 1995 over the greater
of (a) the balance of such  reserves  as of  December  31, 1987 or (b) an amount
that would have been the balance of such  reserves  as of December  31, 1995 had
the Bank always  computed the  additions to its  reserves  using the  Experience
Method.  (If the Bank  were a  "large  bank,"  which it now is not,  it would be
unable to make  additions  to its tax bad debt  reserve,  would be  permitted to
deduct  bad debts  only as they  occur and would  additionally  be  required  to
recapture  over a  multi-year  period the excess of the  balance of its bad debt
reserves  as of  December  31,  1995 over the  balance  of such  reserves  as of
December 31, 1987).  However,  under the proposed  legislation,  such  recapture
requirements  would  be  suspended  for  each of two  successive  taxable  years
beginning  January  1, 1996 in which  the Bank  originates  a minimum  amount of
certain  residential  loans based upon the average of the  principal  amounts of
such loans made by the Bank during its six taxable years preceding  December 31,
1995.  Similar  consequences  would result  under  present law if the Bank later
becomes a large bank and fails to satisfy  the  qualifying  thrift  definitional
test except that, under present law, the Bank would be required to recapture its
entire bad debt reserves, not only the excess over the December 31, 1987 balance
of its reserves,  and present law does not provide a two year  suspension of the
recapture. See "Taxation."

Possible  Adverse Income Tax  Consequences  of the  Distribution of Subscription
Rights

      The Bank has  received  an  opinion  from  Capital  Resources  Group  that
subscription rights granted to Eligible Account Holders,  Supplemental  Eligible
Account Holders, and Other Members have no value.  However,  this opinion is not
binding on the Internal Revenue Service ("IRS").  If the subscription rights are
deemed to have an ascertainable  value,  receipt of such rights would be taxable
(either as capital gain or ordinary  income) probably only to those who exercise
the subscription rights in an amount equal to such value. Additionally, the Bank
could  recognize  a  gain  for  tax  purposes  on  such  distribution.   Whether
subscription  rights are considered to have ascertainable value is an inherently
factual determination. See "The Conversion - Effects of Conversion to Stock Form
on Depositors and Borrowers of the Bank - Tax Effects."

Return on Equity After Conversion

      As a result of the Conversion,  the Company,  on a consolidated basis with
the Bank,  will have  equity that is  substantially  more than the equity of the
Bank prior to the Conversion.  Accordingly,  the increase in equity coupled with
the limited loan opportunities in the Bank's market areas is likely to adversely
affect the  Company's  ability to attain a return on average  equity (net income
divided by average equity) at historical levels, absent a corresponding increase
in net  income.  The  Company  and the Bank  initially  intend to invest the net
proceeds in short to medium term  investments  which generally have lower yields
then residential mortgage loans. There can be no assurance that the Company will
be able to increase net income in future  periods in amounts  commensurate  with
the increase in equity  resulting from the  Conversion.  See,  also,  "Pro Forma
Data."

                                      5


<PAGE>



Lack of Liquidity for the Common Stock

      Neither  the  Bank  nor  the  Company  has  ever  issued   capital  stock.
Consequently,  there is not, at this time, any market for the Common Stock.  The
Company has received conditional approval to have the Common Stock quoted on the
Nasdaq Stock Market under the symbol  "AFED." The Company will seek to encourage
and  assist at least two  market  makers to make a market in the  Common  Stock.
Capital  Resources has indicated its intent to make a market in the Common Stock
upon the completion of the  Conversion,  subject to compliance  with  applicable
laws and  regulations,  but is under no  obligation  to do so. While the Company
anticipates  that prior to the  completion  of the  Conversion  it will obtain a
commitment from at least one other  broker-dealer to make a market in the Common
Stock,  there can be no assurance  that there will be two or more market  makers
for the Common  Stock.  One of the  conditions  for Nasdaq  quotation is that at
least two market makers make, or agree to make, a market in the stock.

      Due to the relatively  small size of the  Offerings,  an active and liquid
market for the Common  Stock may not develop or be  maintained.  See "Market for
the Common  Stock."  Accordingly,  prospective  purchasers  should  consider the
potentially  illiquid  nature of an investment in the Common Stock and recognize
that the absence of an established market might make it difficult to buy or sell
the Common Stock.

                              AFSALA BANCORP, INC.

      The  Company  is a  Delaware  corporation  organized  in June  1996 at the
direction  of the Bank to acquire  all of the  capital  stock that the Bank will
issue  upon its  conversion  from the  mutual to stock  form of  ownership.  The
Company  has not  engaged  in any  significant  business  to  date.  The OTS has
approved the Company's  application to become a savings and loan holding company
and the  Company  will retain  approximately  50% of the net  proceeds  from the
issuance  of  Common  Stock  as  its  initial   capitalization   (ranging   from
approximately $4.4 million assuming the sale of 935,000 shares at the minimum of
the EVR to $6.0 million  assuming the sale of 1,265,000 shares at the maximum of
the EVR).  The Company  will use the balance of the net proceeds to purchase all
of the  common  stock  of the Bank to be  issued  upon  Conversion.  Part of the
proceeds  retained  by the  Company  will be used to fund the loan to the  ESOP.
Prior to the  Conversion,  the Company will not transact any material  business.
Upon consummation of the Conversion, the Company will have no significant assets
other than that  portion of the net  proceeds of the  Offerings  retained by the
Company  (less the loan to the ESOP) and the shares of the Bank's  capital stock
acquired in the Conversion, and will have no significant liabilities.  Cash flow
to the Company  will be  dependent  upon  earnings  from the  investment  of the
portion of net  proceeds  retained  by it in the  Conversion  and any  dividends
received from the Bank. See "Use of Proceeds."

      Management  believes  that the  holding  company  structure  will  provide
flexibility for possible diversification of business activities through existing
or newly-formed  subsidiaries,  or through  acquisitions of or mergers with both
savings  institutions and commercial banks, as well as other financial  services
related companies.  Although there are no current arrangements,  understandings,
or  agreements  regarding  any  such  opportunities,  the  Company  will be in a
position  after  the  Conversion,  subject  to  regulatory  limitations  and the
Company's  financial  condition,  to take advantage of any such  acquisition and
expansion  opportunities that may arise. However, some of these activities could
be deemed to entail a greater risk than the activities permissible for federally
chartered savings  associations such as the Bank. The initial  activities of the
Company are anticipated to be funded by the portion of the net proceeds retained
by the Company and earnings thereon.

      The office of the Company is located at 161 Church Street,  Amsterdam, New
York 12010 and its telephone number is (518) 842-5700.

                                      6


<PAGE>



                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

      The Bank is a federally  chartered  mutual  savings  and loan  association
headquartered  in Amsterdam,  New York. The Bank was chartered in 1936 under the
name Amsterdam  Federal Savings and Loan  Association.  The Bank's deposits have
been federally insured since 1937 under the SAIF as administered by the FDIC and
its  predecessor,  the Federal Savings and Loan Insurance  Corporation,  and the
Bank became a member of the FHLB System in 1937. At March 31, 1996, the Bank had
total assets of $133.0 million,  deposits of $121.4 million,  and equity of $8.2
million or 6.16% of total assets.

      The Bank is a community  oriented savings  institution  offering financial
services to meet the needs of the  communities it serves.  The Bank conducts its
business from its main office  located in Amsterdam,  New York, and three branch
offices, one also located in Amsterdam, New York, and the others located in Shop
N Save Supermarkets located in Gloversville and Oneonta, New York.

      The  principal  sources of funds for the  Bank's  lending  activities  are
deposits and the amortization and repayment of loans and sales, maturities,  and
calls of securities. The principal source of income is interest on loans and the
principal expense is interest paid on deposits.

      The main  office of the Bank is located at 161 Church  Street,  Amsterdam,
New York 12010 and the telephone number of that office is (518) 842-5700.

                                 USE OF PROCEEDS

      The  Company  will  purchase  all of the  capital  stock of the Bank to be
issued upon Conversion in exchange for 50% of the net proceeds of the Offerings,
with the  remaining  net  proceeds  to be  retained  by the  Company  as initial
capital.  The Company has  received the approval of the OTS to retain 50% of the
net  proceeds.  The net  proceeds  retained  by the  Company  will be  initially
invested in loans to the Bank,  U.S.  Government and federal agency  securities,
interest earning  deposits,  high-grade short term marketable  securities,  or a
combination thereof. The portion of the net proceeds retained by the Company may
ultimately  be used to  support  the  future  expansion  of  operations  through
acquisitions  of other  financial  service  institutions,  such as other savings
institutions and commercial banks, acquisitions of branches of financial service
institutions,   although  no  such  transactions  are  currently   contemplated,
diversification  into  other  related  businesses,  or for  other  business  and
investment  purposes  including the payment of regular and special dividends on,
and  repurchase  of, the Common  Stock.  The Company also intends to make a loan
directly  to the  ESOP to  enable  the  ESOP to  purchase  Common  Stock  in the
Conversion.  If the Company is not permitted to make the ESOP loan, the ESOP may
borrow funds from an unaffiliated  lender with such loan being guaranteed by the
Company.  Based upon the issuance of 935,000  shares or 1,265,000  shares at the
minimum and maximum of the EVR,  respectively,  the  Company  would  retain $4.4
million or $6.0 million,  respectively,  of the net proceeds from the Offerings,
out of which the loan to the ESOP to  purchase  8% of the Common  Stock would be
$748,000 or $1.0 million,  respectively,  and the Bank would receive  additional
capital of $4.4 million or $6.0  million,  respectively.  The amount of the ESOP
loan would be  reflected  as a reduction  to the capital of both the Company and
the Bank, whether such loan is obtained from the Company or instead from a third
party and guaranteed by the Company. See "Pro Forma Data."

      In the event the ESOP does not purchase  Common  Stock in the  Conversion,
the ESOP may  purchase  shares  of  Common  Stock in the open  market  after the
Conversion.  In the event the  purchase  price of the Common  Stock is different
than $10.00 per share,  the amount of proceeds  required for the purchase by the
ESOP and the resulting effect on capital will be affected.

                                      7


<PAGE>



      The portion of the net  proceeds not retained by the Company will be added
to  the  Bank's  general  funds  to be  used  for  general  corporate  purposes,
including,  but not limited to,  investment  in mortgage and other  loans,  U.S.
Government  and federal  agency  securities,  state and  municipal  obligations,
Federal Funds, certificates of deposit,  mortgage-backed  securities,  and other
investments.  The amount of proceeds  added to the Bank's  capital  will further
strengthen  the Bank's  capital  position.  This capital  provides an additional
source of funding for longer term assets.  Following the Conversion,  the amount
of  proceeds  will be  evaluated  as part of the  Bank's  ongoing  review of its
asset/liability  mix and may impact the structure of the assets and  liabilities
of the Bank and the  Company.  Neither the Bank nor the Company has any specific
plans,   arrangements,   or   understandings   regarding  any   acquisitions  or
diversification  of activities at this time, nor have criteria been  established
to identify potential candidates for acquisition.

      Should the Company  subsequently  adopt a restricted stock plan, a portion
of the  proceeds may be used to fund the purchase by the plan of Common Stock in
an amount up to 4% of the shares sold in the Conversion. The actual cost of such
purchase  will  depend on the number of shares  sold in the  Conversion  and the
market price at the time of purchase.  Based upon the midpoint of the EVR and on
a $10.00 per share purchase price, the cost would be approximately  $440,000. It
is  expected  that a  restricted  stock  plan  will be  adopted  by the Board of
Directors within one year of the Conversion.

   
     If additional  benefit plans,  such as the RSP, are adopted within one year
and the  tangible  capital  of the Bank is not equal to or  greater  than 10% of
total assets at the time,  the Company will  provide  additional  capital to the
Bank so that  tangible  capital  equals 10% of total  assets to comply  with OTS
rules requiring such capital prior to  implementation of the RSP. On a pro forma
basis at March 31,  1996,  assuming  the sale of Common Stock at the midpoint of
the EVR, their may require the  contribution of up to $1.9 million in additional
capital to the Bank from the Company. The actual amount required,  if any, would
be  affected  by the  Bank's  earnings  following  the  Conversion  but prior to
implementation of the RSP and its asset size at the time of such implementation.
See footnote (1) under "Historical and Pro Forma Capital Compliance."
    

      The net proceeds may vary because total  expenses of the Conversion may be
more or less than those estimated. The net proceeds will also vary if the number
of shares to be issued in the Conversion are adjusted to reflect a change in the
estimated  pro forma market value of the Bank.  Payments for shares made through
withdrawals  from existing Bank deposit  accounts will not result in the receipt
of new funds for  investment  by the Bank but will result in a reduction  of the
Bank's  deposits and interest  expense as funds are  transferred  from  interest
bearing certificates or other deposit accounts.

                                    DIVIDENDS

      Upon  conversion,  the Board of  Directors  of the  Company  will have the
authority to declare  dividends on the Common  Stock,  subject to statutory  and
regulatory  requirements.  The Board of Directors of the Company does not intend
to pay dividends immediately following Conversion,  but may consider doing so in
the future. If any dividends are paid in future periods, they will be subject to
determination  and  declaration by the Board of Directors,  which will take into
account a number of factors,  including the  financial  condition of the Company
and the Bank,  and  regulatory  restrictions  on the payment of dividends by the
Bank to the Company,  on which dividends the Company eventually may be primarily
dependent  for its source of income.  There can be no assurance  that  dividends
will in fact be paid on the Common Stock or that, if paid,  such  dividends will
not be reduced or  eliminated  in future  periods.  In addition to or in lieu of
recurring  or regular  dividends,  the Company may pay  nonrecurring  or special
dividends.  The Company may pay stock  dividends  in lieu of, or in addition to,
cash dividends.

      It is anticipated  that the principal source of income to the Company will
initially  consist of the earnings on the capital retained by the Company in the
Conversion.  Future declarations of cash dividends by the Company will depend in
part upon  dividend  payments by the Bank to the  Company,  which  payments  are
subject  to  various  restrictions.   See  "Historical  and  Pro  Forma  Capital
Compliance," "The

                                       8

<PAGE>

Conversion - Effects of Conversion to Stock Form on Depositors  and Borrowers of
the Bank  Liquidation  Account" and  "Regulation  - Dividend  and Other  Capital
Distribution Limitations."

     Unlike the Bank, the Company is not subject to OTS regulatory  restrictions
on the payment of  dividends  to its  stockholders  although  the source of such
dividends will be, in part,  dependent upon dividends from the Bank. The Company
is subject, however, to the requirements of Delaware law, which generally limits
cash  dividends  to an amount that will not affect the  ability of the  Company,
after the dividend has been paid, to (i) pay its debts as they come due and (ii)
maintain  the  Company's  total  assets  in an  amount  greater  than its  total
liabilities including any dissolution preferences.

      In addition to the foregoing,  earnings of the Bank  appropriated  for bad
debt reserves and deducted for federal income tax purposes cannot be used by the
Bank to pay cash dividends to the Company  without the payment of federal income
taxes by the Bank at the  then  current  income  tax rate on the  amount  deemed
distributed,  which  would  include  the  amount  of any  federal  income  taxes
attributable to the distribution.  See "Taxation - Federal Taxation" and Note 10
to the Financial  Statements  included  elsewhere  herein.  The Company does not
contemplate  any  voluntary  distribution  by the Bank  that  would  result in a
recapture of the Bank's bad debt reserve or create the  above-mentioned  federal
tax liabilities.

                          MARKET FOR THE COMMON STOCK

      Neither  the  Company  nor  the  Bank  has  ever  issued   capital  stock.
Consequently,  there is no established market for the Common Stock at this time.
The Company has received conditional approval to have the Common Stock quoted on
the Nasdaq Stock Market  ("Nasdaq  System")  under the symbol "AFED." One of the
conditions for quotation on the Nasdaq System is that at least two market makers
make, or agree to make, a market in the Common Stock.  Making a market  involves
maintaining  bid and ask  quotations  and being able,  as  principal,  to effect
transactions in reasonable quantities at those quoted prices, subject to various
securities  laws  and  other  regulatory  requirements.  Capital  Resources  has
indicated that, upon completion of the Conversion, it intends to act as a market
maker for the Common  Stock,  but is under no obligation to do so, and will seek
to  obtain  at least one  additional  market  maker.  The  Company  will seek to
encourage  and assist two  market  makers to make a market in the Common  Stock.
While the Company  anticipates that prior to the completion of the Conversion it
will obtain a commitment from at least one other  broker-dealer to make a market
in the Common  Stock,  there can be no assurance  that there will be two or more
market makers. In the event the Common Stock is not listed on the Nasdaq System,
for example,  because a second  market maker cannot be secured or retained,  the
Common  Stock is expected to be quoted and traded on the OTC  Bulletin  Board or
the National Quotation Service "Pink Sheets." The development of a liquid public
market depends on the existence of willing  buyers and sellers,  the presence of
whom are not within the control of the Company, the Bank, Capital Resources,  or
any other market maker. Due to the size of the Offerings,  it is unlikely that a
stockholder  base  sufficiently  large to create an active  trading  market will
develop and be maintained. Therefore, purchasers of the Common Stock should have
a long term investment intent and should recognize that the absence of an active
trading  market may make it difficult to sell the Common Stock.  There can be no
assurance that persons  purchasing  shares will be able to sell them promptly or
at a price equal to or above the Purchase Price.

     The Company will  register its Common Stock under the  Securities  Exchange
Act of 1934, as amended ("Exchange Act") at the completion of the Conversion and
will be subject to the reporting  requirements  of the Exchange Act for at least
three years following the Conversion. See "Registration Requirements."

                                      9


<PAGE>
                                 CAPITALIZATION

      The  following  table  presents,  as of March  31,  1996,  the  historical
capitalization of the Bank and the pro forma consolidated  capitalization of the
Company after giving effect to the  Conversion and other  assumptions  set forth
below and under "Pro Forma  Data," based upon the sale of shares at the minimum,
midpoint, maximum, and 15% above the maximum of the EVR at a price of $10.00 per
share:

<TABLE>
<CAPTION>

                                                                Pro Forma Consolidated Capitalization of the
                                                                        Company Based on the Sale of
                                                           -----------------------------------------------------    
                                             Historical                                             Maximum, as
                                            Capitalization   Minimum of   Midpoint of  Maximum of   adjusted, of
                                               of the          935,000     1,100,000    1,265,000    1,454,750
                                                 Bank          Shares       Shares       Shares       Shares
                                                 ----          ------       ------       ------       ------
                                                                  (In Thousands)

<S>                                            <C>            <C>          <C>          <C>          <C>     
Deposits(1) .........................          $121,443       $121,443     $121,443     $121,443     $121,443
FHLB Borrowings......................             2,072          2,072        2,072        2,072        2,072
                                                -------        -------      -------      -------      -------
      Total deposits and borrowings..          $123,515       $123,515     $123,515     $123,515     $123,515
                                                =======        =======      =======      =======      =======

Capital Stock:
 Preferred Stock, par value $0.10 per share:
   Authorized - 500,000 shares; assumed
     outstanding - none..............          $      0        $     0      $     0      $     0      $     0

 Common Stock, par value $0.10 per share:
   Authorized - 3,000,000 shares; assumed
     outstanding - as shown(2).......                 0             94          110          127          145

Paid in Capital(2)...................                 0          8,636       10,240       11,842       13,687

Less: Common Stock acquired by ESOP with
        borrowed funds(3)............                 0           (748)        (880)      (1,012)      (1,164)
       Common Stock acquired by RSP(3)                0           (374)        (440)        (506)        (582)

Equity -- substantially restricted(4)             8,195          8,195        8,195        8,195        8,195
                                                -------         ------       ------       ------       ------
      Total stockholders' equity.....          $  8,195        $15,803      $17,225      $18,646      $20,281
                                                =======         ======       ======       ======       ======
</TABLE>

- ---------------------
(1)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     Common Stock in the  Conversion.  Such  withdrawals  would reduce pro forma
     deposits by the amount of such withdrawals.
(2)  Does not reflect the increase in the number of shares of Common Stock after
     the  Conversion in the event of  implementation  of the Option Plan or RSP.
     See  "Management of the Bank - Proposed  Future Stock Benefit Plans - Stock
     Option Plan" and "- Restricted Stock Plan."
(3)  Assumes  that 8% and 4% of the  shares  issued  in the  Conversion  will be
     purchased by the ESOP and RSP, respectively. No shares will be purchased by
     the RSP in the Conversion.  It is assumed on a pro forma basis that the RSP
     will be adopted by the Board of Directors,  approved by stockholders of the
     Company,  and reviewed by the OTS. It is assumed that the RSP will purchase
     Common Stock in the open market within one year of the  Conversion in order
     to give an  indication  of its  effect  on  capitalization.  The pro  forma
     presentation  does not show the impact of (a) results of  operations  after
     the Conversion,  (b) changing market prices of shares of Common Stock after
     the Conversion,  or (c) a smaller than 4% purchase by the RSP. Assumes that
     the funds used to acquire the ESOP shares will be borrowed from the Company
     for a ten year  term at the  prime  rate as  published  in The Wall  Street
     Journal. For an estimate of the impact of the -----------------------  ESOP
     on earnings,  see "Pro Forma Data." The Bank intends to make  contributions
     to the ESOP  sufficient  to service  and  ultimately  retire its debt.  The
     amount to be acquired by the ESOP and RSP is  reflected  as a reduction  of
     stockholders'  equity.  The issuance of authorized but unissued  shares for
     the RSP in an amount equal to 4% of the outstanding  shares of Common Stock
     will have the effect of diluting existing stockholders'  interests by 3.9%.
     There can be no  assurance  that  stockholder  approval  of the RSP will be
     obtained. See "Management of the Bank - Proposed Future Stock Benefit Plans
     - Restricted  Stock Plan." 
(4)  The  equity  of  the  Bank  will  be  substantially  restricted  after  the
     Conversion.  See  "Dividends,"  "Regulation  - Dividends  and Other Capital
     Distribution Limitations," "The Conversion - Effects of Conversion to Stock
     Form on Depositors and Borrowers of the Bank -Liquidation Account" and Note
     10 to the Financial Statements.

                                            10
<PAGE>



                                 PRO FORMA DATA

       The  actual net  proceeds  from the sale of the  Common  Stock  cannot be
determined  until  the  Conversion  is  completed.  However,  net  proceeds  are
currently  estimated to be between $8.7 million and $13.8 million at the minimum
and maximum, as adjusted, of the EVR, based upon the following assumptions:  (i)
8% of the stock issued in the  Conversion  will be sold to the ESOP and $685,000
will be sold to officers,  directors,  employees and members of their  immediate
families;  (ii) Capital  Resources  will  receive a  commission  of 2.00% of the
Common Stock sold in the  Conversion,  excluding the sale of shares to the ESOP,
and to  officers,  directors  and  employees  and  members  of  their  immediate
families;  (iii) no  shares  will be sold in a  Syndicated  Public  Offering  by
selected dealers; (iv) other Conversion expenses,  excluding the commission paid
to Capital Resources,  will be approximately  $462,000; and (v) 4% of the shares
issued in the Conversion will be sold to the RSP. Because management of the Bank
presently  intends  to  adopt  the RSP  within  the  first  year  following  the
Conversion,  a purchase by the RSP in the  Conversion has been included with the
pro forma data to give an  indication of the effect of a 4% purchase by the RSP,
at a $10.00 per share purchase price in the market, even though the RSP does not
currently  exist and is  prohibited  by OTS  regulation  from  purchasing in the
Conversion.  The pro forma  presentation does not show the effect of (a) results
of  operations  after the  Conversion,  (b) changing  market prices of shares of
Common Stock after the Conversion, or (c) less than a 4% purchase by the RSP.

       The  following  table  sets  forth  for the  periods  and as of the dates
indicated,  the  historical  net  earnings  and  equity of the Bank prior to the
Conversion and the pro forma consolidated net earnings and stockholders'  equity
of the Company  following the Conversion.  Unaudited pro forma  consolidated net
earnings and stockholders' equity have been calculated for the fiscal year ended
September  30, 1995 and for the six months ended March 31, 1996 as if the Common
Stock to be  issued  in the  Conversion  had been  sold at  October  1, 1994 and
October 1, 1995, respectively,  and the estimated net proceeds had been invested
by the  Company and the Bank at 5.75% for the fiscal  year ended  September  30,
1995 and for the six months ended March 31, 1996, which rate is equal to the one
year U.S.  Treasury  bill rate in effect  during  June  1996.  The one year U.S.
Treasury bill rate,  rather than an  arithmetic  average of the average yield on
interest  earning  assets and average  rate paid on  deposits,  has been used to
estimate  income on net proceeds  because it is believed  that the one year U.S.
Treasury  bill  rate is a more  accurate  estimate  of the  rate  that  would be
obtained  on an  initial  investment  of net  proceeds  from the  Offerings.  In
calculating pro forma income,  an effective state and federal income tax rate of
40% for both  the Bank and the  Company  has  been  assumed  for the  respective
periods,  resulting  in an after tax yield of 3.45% for the  fiscal  year  ended
September 30, 1995 and for the six months ended March 31, 1996. Withdrawals from
deposit  accounts for the purchase of the Common Stock are not  reflected in the
pro forma  adjustments.  The  computations  are based upon the assumptions  that
935,000 shares (minimum of EVR),  1,100,000 shares (midpoint of EVR),  1,265,000
shares (maximum of EVR) or 1,454,750 shares (maximum,  as adjusted,  of the EVR)
are sold at a price of $10.00 per share.

       As discussed  under "Use of Proceeds," the Company  expects to retain 50%
of the net Conversion proceeds,  part of which will be used to lend money to the
ESOP to purchase the Common Stock issued in the  Conversion.  The ESOP presently
plans to purchase up to 8% of the Common  Stock  issued in the  Conversion.  The
following  table  assumes that the yield on the net  proceeds of the  Conversion
retained by the Company will be the same as the yield on the net proceeds of the
Conversion transferred to the Bank.

       Historical  and pro forma  per share  amounts  have  been  calculated  by
dividing  historical and pro forma amounts by the indicated  number of shares of
Common  Stock.  Per share  amounts have been computed as if the Common Stock had
been outstanding at the beginning of the periods or at the dates

                                      11


<PAGE>



shown. Pro forma  stockholders'  equity and pro forma  stockholders'  equity per
share have not been  adjusted  to reflect  the  earnings  on the  estimated  net
proceeds.

       The  stockholders'  equity  information  is not intended to represent the
fair market value of the Common Stock, or the current value of the Bank's assets
or liabilities, or the amounts, if any, that would be available for distribution
to  stockholders  in  the  event  of  liquidation.  For  additional  information
regarding  the  liquidation  account,  see  "The  Conversion  -  Effects  of the
Conversion to Stock Form on  Depositors  and Borrowers of the Bank - Liquidation
Account" and Note 14 to the Financial  Statements.  The pro forma income derived
from the assumptions set forth above should not be considered  indicative of the
actual results of operations of the Bank or the Company for any period. Such pro
forma  data may be  materially  affected  by a change  in the price per share or
number  of  shares to be issued  in the  Conversion  and by other  factors.  For
information  regarding investment of the proceeds see "Use of Proceeds" and "The
Conversion  -  Stock  Pricing"  and  "Number  of  Shares  to be  Issued  in  the
Conversion."

                                      12


<PAGE>

<TABLE>
<CAPTION>


                                                        At or For the Six Months Ended March 31, 1996
                                                  --------------------------------------------------------
                                                   935,000        1,100,000      1,265,000       1,454,750
                                                  Shares at       Shares at      Shares at       Shares at
                                                    $10.00         $10.00          $10.00          $10.00
                                                  per share       per share      per share       per share
                                                  ---------       ---------      ---------       ---------
                                                      (Dollars in Thousands, except per share amounts)

<S>                                               <C>            <C>             <C>             <C>    
Gross proceeds................................    $ 9,350         $ 11,000         $12,650         $14,548
Less estimated offering expenses..............       (620)            (650)           (681)           (716)
                                                   ------          -------          ------          ------
  Estimated net proceeds......................      8,730           10,350          11,969          13,832
  Less: ESOP funded by the Company............       (748)            (880)         (1,012)         (1,164)
  Less: RSP funded by the Company.............       (374)            (440)           (506)           (582)
                                                   ------          -------         -------          ------
  Estimated investable net proceeds...........    $ 7,608         $  9,030         $10,451         $12,086
                                                   ======           ======          ======          ======
                                                             
Earnings:                                                    
  Historical earnings ........................       $318             $318            $318            $318
  Pro forma earnings on investable net proceeds       131              156             180             208
  Pro forma ESOP adjustment(1)................        (22)             (26)            (30)            (35)
  Pro forma RSP adjustment(2).................        (22)             (26)            (30)            (35)
                                                      ---              ---             ---             ---
      Total...................................       $405             $422            $438            $456
                                                      ===              ===             ===             ===
                                                             
Earnings per share:                                          
  Historical earnings ........................      $0.38            $0.33           $0.29           $0.24
  Pro forma earnings on net proceeds..........       0.15             0.15            0.15            0.16
  Pro forma ESOP adjustment(1)................      (0.03)           (0.03)          (0.03)          (0.03)
  Pro forma RSP adjustment(2).................      (0.03)           (0.03)          (0.03)          (0.03)
                                                    -----            -----           -----           -----
      Total(3)................................      $0.47            $0.42           $0.38           $0.34
                                                     ====             ====            ====            ====
                                                             
Weighted average shares used in calculation(1)    862,070        1,014,200       1,166,330       1,341,280
                                                             
Stockholders' equity:(4)                                     
  Historical..................................     $8,195           $8,195          $8,195          $8,195
  Estimated net proceeds(2)...................      8,730           10,350          11,969          13,832
  Less: Common Stock acquired by ESOP(1)......       (748)            (880)         (1,012)         (1,164)
        Common Stock acquired by RSP(2).......       (374)            (440)           (506)           (582)
                                                    -----           ------          ------          ------
      Total...................................    $15,803          $17,225         $18,646         $20,281
                                                   ======           ======          ======          ======
                                                             
Stockholders' equity per share:(4)                           
  Historical..................................      $8.76            $7.45           $6.48           $5.63
  Estimated net proceeds(2)...................       9.34             9.41            9.46            9.51
  Less: Common Stock acquired by ESOP(1)......      (0.80)           (0.80)          (0.80)          (0.80)
        Common Stock acquired by RSP(2).......      (0.40)           (0.40)          (0.40)          (0.40)
                                                    -----            -----           -----           -----
      Total(3)................................     $16.90           $15.66          $14.74          $13.94
                                                    =====            =====           =====           =====
                                                             
Shares used in calculation(4).................    935,000        1,100,000       1,265,000       1,454,750
                                                             
Offering price as a percentage of pro forma                  
  stockholders' equity per share..............      59.17%           63.86%          67.84%          71.74%
                                                    =====            =====           =====           =====
                                                             
Ratio of offering price to pro forma earnings                
  per share, annualized                             10.64x           11.90x          13.16x          14.71x
                                                    =====            =====           =====           ===== 
</TABLE>                                                     
- ----------------------                                     
Footnotes on page 15

                                            13


<PAGE>

<TABLE>
<CAPTION>


                                                         At or For the Year Ended September 30, 1995
                                                  --------------------------------------------------------
                                                   935,000        1,100,000      1,265,000       1,454,750
                                                  Shares at       Shares at      Shares at       Shares at
                                                    $10.00         $10.00          $10.00          $10.00
                                                  per share       per share      per share       per share
                                                  ---------       ---------      ---------       ---------
                                                      (Dollars in Thousands, except per share amounts)
              
<S>                                                <C>           <C>             <C>             <C>     
Gross proceeds................................     $  9,350       $ 11,000        $ 12,650        $ 14,548
Less estimated offering expenses..............         (620)          (650)           (681)           (716)
                                                     ------         ------         -------         -------
  Estimated net proceeds......................        8,730         10,350          11,969          13,832
  Less: ESOP funded by the Company............         (748)          (880)         (1,012)         (1,164)
  Less: RSP funded by the Company.............         (374)          (440)           (506)           (582)
                                                     ------         ------         -------         -------
  Estimated investable net proceeds...........      $ 7,608        $ 9,030        $ 10,451        $ 12,086
                                                     ======         ======         =======         =======

Earnings:
  Historical earnings ........................         $608           $608            $608            $608
  Pro forma earnings on investable 
    net proceeds..............................          262            312             361             417
  Pro forma ESOP adjustment(1)................          (45)           (53)            (61)            (70)
  Pro forma RSP adjustment(2).................          (45)           (53)            (61)            (70)
                                                        ---            ---             ---             ---
     Total....................................         $780           $814            $847            $885
                                                        ===            ===             ===             ===

Earnings per share:
  Historical earnings ........................       $ 0.70         $ 0.59          $ 0.51          $ 0.45
  Pro forma earnings on net proceeds..........         0.30           0.31            0.31            0.31
  Pro forma ESOP adjustment(1)................        (0.05)         (0.05)          (0.05)          (0.05)
  Pro forma RSP adjustment(2).................        (0.05)         (0.05)          (0.05)          (0.05)
                                                      -----          -----           -----           -----
     Total(3).................................       $ 0.90         $ 0.80          $ 0.72          $ 0.66
                                                      =====          =====           =====           =====

Weighted average shares used in calculation(1)      863,940      1,016,400       1,168,860       1,344,189

Stockholders' equity:(4)
  Historical..................................      $ 7,914        $ 7,914         $ 7,914         $ 7,914
  Estimated net proceeds(2)...................        8,730         10,350          11,969          13,832
  Less: Common Stock acquired by ESOP(1).........      (748)          (880)         (1,012)         (1,164)
        Common Stock acquired by RSP(2)..........      (374)          (440)           (506)           (582)
                                                     ------         ------          ------          ------
     Total.......................................   $15,522        $16,944         $18,365         $20,000
                                                     ======         ======          ======          ======


Stockholders' equity per share:(4)

  Historical..................................       $ 8.46         $ 7.19          $ 6.26          $ 5.44
  Estimated net proceeds(2)...................         9.34           9.41            9.46            9.51
  Less: Common Stock acquired by ESOP(1)......        (0.80)         (0.80)          (0.80)          (0.80)
        Common Stock acquired by RSP(2).......        (0.40)         (0.40)          (0.40)          (0.40)
                                                      -----          -----           -----           -----
      Total(3)................................       $16.60         $15.40          $14.52          $13.75
                                                      =====          =====           =====           =====

Shares used in calculation(4).................      935,000      1,100,000       1,265,000       1,454,750

Offering price as a percentage of pro forma 
  stockholders' equity per share..............        60.24%         64.94%          68.87%          72.73%
                                                      =====          =====           =====           =====

Ratio of offering price to pro forma earnings 
  per share...................................        11.11x         12.50x          13.89x          15.15x
                                                      =====          =====           =====           =====
</TABLE>
- ----------------------
Footnotes on next page

                                            14


<PAGE>



- --------------------------
(1)  Assumes 8% of the shares sold in the  Conversion  are purchased by the ESOP
     under all  circumstances,  and that the funds used to purchase  such shares
     are  borrowed  from the  Company.  The  approximate  amount  expected to be
     borrowed by the ESOP is not  reflected as a liability but is reflected as a
     reduction  of  capital.  Although  repayment  of such debt will be  secured
     solely by the  shares  purchased  by the  ESOP,  the Bank  expects  to make
     discretionary  contributions to the ESOP in an amount at least equal to the
     principal  and interest  payments on the ESOP debt.  Pro forma net earnings
     have been adjusted to give effect to such contributions  based upon a fully
     amortizing debt with a ten year term. Because the Company will be providing
     the ESOP loan,  only  principal  payments on the ESOP loan are reflected as
     employee compensation and benefits expense. For purposes of this table, the
     Purchase  Price of $10.00 was utilized to calculate the ESOP  expense.  The
     Bank  intends  to  record  compensation  expense  related  to the  ESOP  in
     accordance  with  Statement of Position  ("SOP") 93-6. As a result,  to the
     extent the value of the Common Stock  appreciates  over time,  compensation
     expense  related  to the ESOP  will  increase.  SOP 93-6 also  changes  the
     earnings  per  share   computations  for  leveraged  ESOPs  to  include  as
     outstanding  only  shares  that  have  been  committed  to be  released  to
     participants.  For purposes of the preceding  tables, it was assumed that a
     ratable  portion  of the  ESOP  shares  purchased  in the  Conversion  were
     committed to be released  during the periods  ended  September 30, 1995 and
     March 31, 1996.  If it is assumed that all of the ESOP shares were included
     in the calculation of earnings per share for the periods ended at September
     30,  1995 and March 31,  1996,  earnings  per share  would have been $0.83,
     $0.74,  $0.67 and $0.61 at September 30, 1995, and $0.43,  $0.38, $0.35 and
     $0.31 at March 31, 1996,  respectively,  based on the sale of shares at the
     minimum,  midpoint,  maximum and the maximum, as adjusted,  of the EVR. See
     "Management of the Bank - Executive Compensation - Employee Stock Ownership
     Plan."

(2)  Assumes a number of shares of Common  Stock equal to 4% of the Common Stock
     sold in the  Conversion  will be purchased by the RSP in the open market in
     the year following the Conversion. The dollar amount of the Common Stock to
     be  purchased  by the RSP is based on the  Purchase  Price  and  represents
     unearned  compensation  and is reflected  as a reduction  of capital.  Such
     amount does not reflect  possible  increases  or  decreases in the value of
     such stock relative to the Purchase Price. As the Bank accrues compensation
     expense to reflect the five year vesting period of such shares  pursuant to
     the  RSP,  the  charge  against   capital  will  be  reduced   accordingly.
     Implementation  of the RSP  within  one year of  Conversion  would  require
     regulatory  and  stockholder   approval  at  a  meeting  of  the  Company's
     stockholders  to be held no earlier than six months  after the  Conversion.
     For  purposes of this table,  it is assumed that the RSP will be adopted by
     the Boards of Directors  of the Company and the Bank,  reviewed by the OTS,
     and approved the Company's stockholders, and that the RSP will purchase the
     shares of Common  Stock in the open market  within the year  following  the
     Conversion. If the shares to be purchased by the RSP are assumed at October
     1, 1994 and  October  1,  1995,  respectively,  to be newly  issued  shares
     purchased  from  the  Company  by the  RSP at the  Purchase  Price,  at the
     minimum,  midpoint, maximum and maximum, as adjusted, of the EVR, pro forma
     stockholders' equity per share would have been $16.35,  $15.20, $14.34, and
     $13.60 at  September  30, 1995 and $16.64,  $15.44,  $14.56,  and $13.79 at
     March 31, 1996,  respectively,  and pro forma earnings per share would have
     been $0.88,  $0.78,  $0.71, and $0.65 for the year ended September 30, 1995
     and $0.46, $0.41, $0.37, and $0.33 for the six months ended March 31, 1996,
     respectively.  As a result  of the  RSP,  stockholders'  interests  will be
     diluted  by  approximately  3.9%.  See  "Management  of the Bank - Proposed
     Future Stock  Benefit  Plans - Restricted  Stock Plan" and "Risk  Factors -
     Possible  Dilutive  Effect of RSP and Stock Options and Effect of Purchases
     by the RSP and ESOP."


                                      15


<PAGE>



(3)  Assumes that following the consummation of the Conversion, the Company will
     adopt the Option Plan,  which if implemented  within one year of Conversion
     would be subject to regulatory review and Board of Director and stockholder
     approval,  and that  such plan  would be  considered  and  voted  upon at a
     meeting of the Company's stockholders to be held no earlier than six months
     after the Conversion.  Under the Option Plan, employees and directors could
     be granted options to purchase an aggregate amount of Common Stock equal to
     10% of the shares issued in the  Conversion  at an exercise  price equal to
     the market price of the Common Stock on the date of grant. In the event the
     shares issued under the Option Plan were awarded, the interests of existing
     stockholders would be diluted.  At the minimum,  midpoint,  maximum and the
     maximum, as adjusted,  of the EVR, if all shares under the Option Plan were
     newly issued at the  beginning of the  respective  periods and the exercise
     price for the option shares were equal to the Purchase Price, the number of
     outstanding shares of Common Stock would increase to 1,028,500,  1,210,000,
     1,391,500, and 1,600,225,  respectively, pro forma stockholders' equity per
     share would have been $16.00,  $14.91,  $14.11, and $13.41 at September 30,
     1995  and  $16.27,   $15.14,   $14.31,   and  $13.58  at  March  31,  1996,
     respectively,  and pro forma  earnings  per share  would  have been  $0.85,
     $0.76,  $0.69, and $0.63 at September 30, 1995 and $0.44, $0.39, $0.36, and
     $0.32 at March 31, 1996, respectively.

(4)  Consolidated  stockholders'  equity  represents  the excess of the carrying
     value of the assets of the Company over its  liabilities.  The calculations
     are  based  upon the  number of shares  issued in the  Conversion,  without
     giving  effect to SOP 93-6.  The  amounts  shown do not reflect the federal
     income tax  consequences of the potential  restoration to income of the tax
     bad debt reserves for income tax  purposes,  which would be required in the
     event of  liquidation.  The  amounts  shown also do not reflect the amounts
     required  to be  distributed  in  the  event  of  liquidation  to  eligible
     depositors from the liquidation  account which will be established upon the
     consummation of the Conversion.  Pro forma stockholders' equity information
     is not intended to represent the fair market value of the Common Stock, the
     current value of the Bank's assets or liabilities  or the amounts,  if any,
     that would be available for  distribution  to  stockholders in the event of
     liquidation.  Such pro forma data may be materially affected by a change in
     the number of shares to be sold in the Conversion and by other factors.




                                      16


<PAGE>



                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

      The following  table presents the Bank's  historical and pro forma capital
position  relative  to its  capital  requirements  as of March 31,  1996.  For a
discussion of the  assumptions  underlying  the pro forma  capital  calculations
presented below, see "Use of Proceeds,"  "Capitalization"  and "Pro Forma Data."
The definitions of the terms used in the table are those provided in the capital
regulations  issued  by the  OTS.  For a  discussion  of the  capital  standards
applicable to the Bank, see "Regulation - Regulatory Capital Requirements."

<TABLE>
<CAPTION>
                                                                                At March 31, 1996(1)
                                          --------------------------------------------------------------------------------------
                                              $9,350,000          $11,000,000            $12,650,000          $14,547,500
                          Historical            Minimum             Midpoint               Maximum        Maximum, as adjusted
                      -------------------  -------------------  -------------------   -------------------  --------------------
                                Percent              Percent               Percent               Percent              Percent
                      Amount  of Assets(2) Amount  of Assets(2) Amount  of Assets(2)  Amount  of Assets(2)  Amount  of Assets(2)
                      ------  -----------  ------  -----------  ------  -----------   ------  ------------  ------  ------------

                                                             (Dollars in Thousands)

<S>                   <C>      <C>       <C>         <C>      <C>          <C>       <C>        <C>         <C>        <C>  
GAAP Capital........  $8,195    6.16%    $ 11,438     8.35%   $ 12,050      8.75%    $12,661     9.14%      $13,365     9.59%
                       =====    ====       ======    =====      ======     =====      ======    =====        ======    =====

Tangible Capital:
Regulatory 
  requirement.......  $1,996    1.50%     $ 2,056     1.50%    $ 2,067      1.50%    $ 2,079     1.50%      $ 2,091     1.50%

   
Actual capital(3)...   8,228    6.18       11,471     8.37      12,083      8.77      12,694      9.16       13,398     9.61
                       -----    ----       ------     ----      ------      ----      ------     -----       ------    -----
    

  Excess............  $6,232    4.68%     $ 9,415     6.87%    $10,016      7.27%    $10,615      7.66%     $11,307     8.11%
                       =====    ====       ======    =====      ======     =====      ======     =====       ======    =====

Core Capital:

   
Regulatory 
  requirement(4)....  $3,993    3.00%     $ 4,113     3.00%    $ 4,135      3.00%    $ 4,157      3.00%     $ 4,183     3.00%
Actual capital......   8,228    6.18       11,471     8.37      12,083      8.77      12,694      9.16       13,398     9.61
                       -----    ----       ------    -----      ------     -----      ------     -----       ------    -----
    

  Excess............  $4,235    3.18%     $ 7,358     5.37%    $ 7,948      5.77%    $ 8,537      6.16%     $ 9,215     6.61%
                       =====    ====       ======    =====      ======     =====      ======     =====       ======    =====

Risk-Based Capital:   
Regulatory 
  requirement.......  $4,465    8.00%     $ 4,529     8.00%    $ 4,541      8.00%    $ 4,552      8.00%     $ 4,566     8.00%
   
Actual capital(5)...   8,890   15.93       12,133    21.43      12,745     22.46      13,356     23.47       14,060    24.63
                       -----   -----       ------   ------      ------    ------      ------    ------       ------    -----
    

  Excess............  $4,425    7.93%     $ 7,604    13.43%    $ 8,204     14.46%    $ 8,804     15.47%     $ 9,494    16.63%
                       =====    ====       ======    =====      ======    ======      ======    ======        ======   =====
</TABLE>

- -----------------
   
(1)  Institutions  must value  available  for sale debt  securities at amortized
     cost,  rather than at fair value,  for purposes of  calculating  regulatory
     capital.  Institutions  are still  required  to comply  with  Statement  of
     Financial  Accounting  Standards  ("SFAS") No. 115 for financial  reporting
     purposes.  The pro forma data has been  adjusted to reflect  reductions  in
     capital  that would  result  from an assumed 8% purchase by the ESOP and 4%
     purchase by the RSP as of March 31,  1996.  It is assumed  that the Company
     will retain 50% of net  conversion  proceeds.  See "Use of  Proceeds."  The
     Company will provide  additional  paid-in  capital to the Bank prior to the
     formation of the RSP in order to attain a 10%  capitalization  level at the
     Bank at that time if the RSP is adopted  within one year of the  Conversion
     and the  Bank's  tangible  capital  is below 10% to  comply  with OTS rules
     requiring such capital prior to  implementation  of the RSP.  Assuming that
     the  RSP  was  formed   immediately   upon   conversion,   to  attain  that
     capitalization  level, the Company would invest approximately an additional
     $2.5  million,  $1.9 million,  $1.3  million,  and $600,000 at the minimum,
     midpoint, maximum, and 15% above the maximum of the EVR, respectively.
    
(2)  GAAP,  adjusted,  or  risk-weighted  assets as  appropriate.  
   
(3)  The  unrealized  loss  on  securities  available  for  sale, net of tax, of
     $33,000,  has been  added to GAAP  Capital to arrive at  Tangible  and Core
     Capital.
(4)  Proposed regulations of the OTS could increase the core capital requirement
     to a ratio  between  4% and 5%,  based  upon  an  association's  regulatory
     examination rating. See "Regulation - Regulatory Capital Requirements."
(5)  Risk-Based  Capital  includes  Tangible Capital plus $698,000 of the Bank's
     $751,000  allowance for loan losses,  less $36,000 of assets required to be
     deducted.  Risk-weighted assets as of March 31, 1996 totaled  approximately
     $55.8  million.  Net  proceeds  available  for  investment  by the Bank are
     assumed  to  be  invested  in  interest  earning  assets  that  have  a 20%
     risk-weighting.
    
                                           17


<PAGE>



                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                                  Statements of Income
<TABLE>
<CAPTION>

                                                 (Unaudited)                                                   
                                              Six Months Ended                     Years Ended   
                                                  March 31,                       September 30,  
                                            --------------------        ---------------------------------------  
                                              1996         1995              1995         1994         1993        
                                              ----         ----              ----         ----         ----
Interest and dividend income:                                                                        
<S>                                       <C>          <C>              <C>           <C>          <C>       
  Interest and fees on loans..............$2,811,188   $2,488,272       $5,162,593    $4,487,873   $4,439,381
  Interest on Federal funds sold..........   162,933       65,820          228,638        93,656      137,315
  Interest on FHLB term deposits..........    44,773        7,553           29,817       118,507       50,336
  Interest on securities available 
    for sale..............................  341,673l       63,010          118,080             0            0
  Interest on investment securities
    held to maturity...................... 1,063,753    1,181,653        2,460,410     2,141,153    2,083,970
  Dividends on Federal Home Loan Bank of                                                 
    New York stock........................    18,927       19,499           41,783        45,186       53,765
                                           ---------    ---------        ---------     ---------    ---------
     Total interest and dividend income... 4,443,247    3,825,807        8,041,321     6,886,375    6,764,767
                                           ---------    ---------        ---------     ---------    ---------
                                                                                                     
Interest expense:                                                                                    
  Deposits and escrow accounts............ 2,574,091    1,955,097        4,352,837     3,424,847    3,559,544
  Federal Home Loan Bank of New York                                                               
    long term borrowings..................    76,056       91,542          175,764       167,336      181,754
                                           ---------    ---------        ---------     ---------    ---------
     Total interest expense............... 2,650,147    2,046,639        4,528,601     3,592,183    3,741,298
                                           ---------    ---------        ---------     ---------    ---------
                                                                                                     
     Net interest income.................. 1,793,100    1,779,168        3,512,720     3,294,192    3,023,469
                                                                                                     
Provision for loan losses.................    80,000       85,000          165,000       293,000      217,000
                                           ---------    ---------        ---------     ---------    ---------
     Net interest income after                                                                       
       provision for loan losses.......... 1,713,100    1,694,168        3,347,720     3,001,192    2,806,469
                                         ---------    ---------        ---------     ---------    ---------
Non-interest income:                                                                                 
    
  Service charges on deposit accounts.....   180,241       84,633          244,410       151,799      142,648
  Net gain (loss) on security transactions         0       (3,151)          40,028        14,679
  Other...................................    16,892       15,162           33,943        28,666       29,746
                                           ---------    ---------        ---------     ---------    ---------
   
     Total non-interest income............   197,133       99,795          275,202       220,493      187,073
                                           ---------    ---------        ---------     ---------    ---------                 
Non-interest expenses:
    
  Compensation and benefits...............   627,288      538,395        1,122,778       928,457      812,537
  Occupancy and equipment.................   232,471      166,193          385,591       301,355      294,872
  FDIC deposit insurance premium..........   128,904      115,199          235,360       218,632      178,737
  Data processing fees....................   132,966      108,936          234,713       150,985      128,291
  Professional service fees...............    58,541       43,596           90,971        86,907       89,502
  Advertising.............................    17,972       38,441           69,760        33,482       20,529
  Supplies................................    38,864       48,800           94,165        72,201       70,697
  Other...................................   216,255      218,595          497,777       453,160      343,190
                                           ---------    ---------        ---------     ---------    ---------
   
     Total non-interest expense .......... 1,453,261    1,278,155        2,731,115     2,245,179    1,938,355
                                           ---------    ---------        ---------     ---------    ---------
                                                                                                   
     Income before income tax expense.....   456,972      515,808          891,807       976,506    1,055,187
                                                                                                     
Income tax expense........................   138,600      168,882          283,882       320,707      364,580
                                           ---------   ----------        ---------     ---------    ---------
     Net income                           $  318,372  $   346,926       $  607,925    $  655,799   $  690,607
                                           =========   ==========        =========     =========    =========
</TABLE>
                                                                          

                 See accompanying notes to financial statements

                                           18


<PAGE>



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

General
   
      The Company has only recently been formed and, accordingly, has no results
of operations at this time. As a result,  the following  discussion  principally
reflects  the  operations  of the Bank.  The Bank's  results of  operations  are
primarily dependent on its net interest income,  which is the difference between
the interest income earned on its assets,  primarily loans and investments,  and
the interest expense on its liabilities,  primarily deposits and borrowings. Net
interest  income  may  be  affected   significantly   by  general  economic  and
competitive  conditions and policies of regulatory agencies,  particularly those
with  respect to market  interest  rates.  The  results of  operations  are also
significantly influenced by the level of non-interest expenses, such as employee
salaries and  benefits,  non-interest income,  such  as  loan-related  fees  and
fees on deposit-related services, and the Bank's provision for loan losses.
    
      The Bank has been,  and intends to  continue  to be, a  community-oriented
financial  institution  offering a variety of financial  services.  Management's
strategy  has  been to try to  achieve  a high  loan to asset  ratio  and a high
proportion of lower-costing, non-time deposit accounts in the deposit portfolio.
At March 31, 1996, the Bank's loans receivable,  net, to assets ratio was 50.9%.
At March 31, 1996,  $58.3  million or 48.0% of total  deposits  were in non-time
deposit accounts.

Asset/Liability Management

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

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

      In an effort to reduce  interest  rate risk and  protect  itself  from the
negative  effects of rapid or prolonged  changes in interest rates, the Bank has
instituted  certain  asset and  liability  management  measures,  including  (i)
originating,  for its  portfolio,  a large base of  adjustable-rate  residential
mortgage  loans,  which,  at March 31, 1996,  totalled 30.00% of total loans, of
which  79.75%  reprice  annually,  and (ii)  maintaining  substantial  levels of
interest bearing  deposits,  federal funds, and securities with one to five year
terms to maturity.

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

                                      19


<PAGE>



Net Portfolio Value

      In order to encourage  savings  associations to reduce their interest rate
risk,  the OTS  adopted a rule  incorporating  an  interest  rate  risk  ("IRR")
component  into the  risk-based  capital  rules.  The IRR  component is a dollar
amount that will be deducted from total  capital for the purpose of  calculating
an institution's  risk-based capital requirement and is measured in terms of the
sensitivity of its net portfolio value ("NPV") to changes in interest rates. NPV
is the  difference  between  incoming  and outgoing  discounted  cash flows from
assets,  liabilities,  and off-balance sheet contracts.  An institution's IRR is
measured as the change to its NPV as a result of a hypothetical  200 basis point
("bp") change in market interest  rates. A resulting  change in NPV of more than
2% of the  estimated  present  value of total  assets  ("PV")  will  require the
institution  to deduct from its capital  50% of that  excess  change.  The rules
provide  that  the OTS  will  calculate  the IRR  component  quarterly  for each
institution.  The Bank,  based on asset size and  risk-based  capital,  has been
informed  by the  OTS  that it is  exempt  from  this  rule.  Nevertheless,  the
following  table presents the Bank's NPV at March 31, 1996, as calculated by the
OTS, based on quarterly information voluntarily provided to the OTS by the Bank.

                                                   NPV as % of PV
                    Net Portfolio Value               of Assets
            ---------------------------------- ------------------------
   Change                                        NPV
 in Rates   $ Amount    $Change(1)  %Change(2) Ratio(3)    Change(4)
 --------   --------    ----------  ---------- --------    ---------

            (Dollars in Thousands)
                                                            
+400 bp       8,304      (3,014)      (27)%      6.37%      -196 bp
+300 bp       9,343      (1,974)      (17)       7.08       -125 bp
+200 bp      10,234      (1,083)      (10)       7.67        -66 bp
+100 bp      10,920        (398)       (4)       8.10        -23 bp
   0 bp      11,318                              8.33
- -100 bp      11,495         177         2        8.41          8 bp
- -200 bp      11,762         444         4        8.54         21 bp
- -300 bp      12,607       1,289        11        9.05         72 bp
- -400 bp      13,806       2,489        22        9.78        145 bp
                                                    

- -----------------
(1)   Represents  the excess  (deficiency)  of the  estimated  NPV  assuming the
      indicated  change in interest  rates minus the  estimated  NPV assuming no
      change in interest rates.
(2)   Calculated  as the amount of change in the  estimated  NPV  divided by the
      estimated NPV assuming no change in interest rates.
(3)   Calculated as the estimated NPV divided by present value of total assets.
(4)   Calculated  as the  excess  (deficiency)  of the NPV  ratio  assuming  the
      indicated  change in interest  rates over the estimated NPV ratio assuming
      no change in interest rates.

      Although  the OTS has  informed the Bank that it is not subject to the IRR
component  discussed above, the Bank is still subject to interest rate risk and,
as can be seen above,  changes in interest  rates may reduce the Bank's NPV. The
OTS has the authority to require  otherwise  exempt  institutions to comply with
the rule  concerning  interest rate risk. 

                                       20

<PAGE>
See  "Regulation - Regulatory  Capital Requirements."

     At March 31,  1996,  a change in  interest  rates of a  positive  200 basis
points would have  resulted in a 66 basis point  decrease in NPV as a percentage
of the present value of the Bank's total assets. A change in interest rates of a
negative 200 basis points  would have  resulted in a 21 basis point  increase in
the NPV as a  percentage  of the  present  value  of the  Bank's  total  assets.
Utilizing the OTS IRR measurement  described above, the Bank, at March 31, 1996,
would have been  considered  by the OTS to have been subject to "normal" IRR and
no additional amount would be required to be deducted from risk-based capital.

      Certain  assumptions  utilized by the OTS in assessing  the interest  rate
risk of savings  associations  were  employed in preparing  the previous  table.
These  assumptions  related to interest rates,  loan prepayment  rates,  deposit
decay rates,  and the market values of certain assets under the various interest
rate scenarios.  It was also assumed that delinquency rates will not change as a
result of changes in interest rates although there can be no assurance that this
will be the case. Even if interest rates change in the designated amounts, there
can be no assurance that the Bank's assets and liabilities  would perform as set
forth above.

      Certain  shortcomings  are inherent in the  preceding NPV tables since the
data reflect  hypothetical changes in NPV based upon assumptions used by the OTS
to  evaluate  the Bank as well as other  institutions.  Based on the above,  net
interest income should increase with an  instantaneous  100 basis point increase
in interest rates while net interest  income should  decline with  instantaneous
declines in interest  rates.  However,  the experience of the Bank has been that
net interest  income  declines  with  increases  in interest  rates and that net
interest income  increases with decreases in interest rates.  Generally,  during
periods of  increasing  interest  rates,  the  Bank's  interest  rate  sensitive
liabilities would reprice faster than its interest rate sensitive assets causing
a decline in the Bank's interest rate spread and margin.  This would result from
an increase in the Bank's cost of funds that would not be immediately  offset by
an  increase  in its yield on earning  assets.  An increase in the cost of funds
without an  equivalent  increase  in the yield on earning  assets  would tend to
reduce net interest  income.  The Bank's net interest rate spread  decreased for
the fiscal years ended  September  30, 1994 and September 30, 1995 from 2.89% to
2.78% and for the six months  ended March 31, 1995 and March 31, 1996 from 2.97%
to 2.55%.

      In times of decreasing interest rates, fixed rate assets could increase in
value and the lag in  repricing  of  interest  rate  sensitive  assets  could be
expected to have a positive effect on the Bank's net interest income.

                                      21

<PAGE>

Average Balance Sheet, Interest Rates, and Yield

   
     The following table sets forth certain  information  relating to the Bank's
average  balance sheet and reflects the average yield on assets and average cost
of  liabilities  for or as of the periods  indicated.  Such yields and costs are
derived  by  dividing  income or  expense  by the  average  balance of assets or
liabilities,  respectively,  for the periods  presented.  Average  balances  are
derived from daily balances,  however,  some balances are derived from month-end
balances  where  management  does not believe the use of month-end  balances has
caused any material difference in the information presented.  There have been no
tax equivalent adjustments made to the yields.
    

<TABLE>
<CAPTION>

                                               At March 31,                        Six Months Ended March 31,
                                            ------------------      ---------------------------------------------------------
                                                  1996                          1996                           1995
                                            ------------------      ----------------------------    -------------------------    
                                                                                         Average                     Average
                                                        Yield/      Average               Yield/    Average           Yield/
                                            Balance      Cost       Balance   Interest   Cost(1)    Balance  Interest Cost(1)
                                                                        (Dollars in Thousands)
Interest earning assets:
<S>                                        <C>         <C>          <C>         <C>         <C>     <C>       <C>        <C>  
 Federal funds sold....................    $  6,150    5.18%        $  6,258    $  163      5.21%   $  2,492  $   66     5.31%
 Term deposits with Federal Home Loan 
   Bank of New York....................       2,000    5.32            1,601        45      5.62         253       8     6.34
 Securities available for sale.........      18,185    5.45           12,143       341      5.62       2,712      63     4.66
 Investment securities, held to maturity     31,009    6.02           36,228     1,064      5.87      43,360   1,182     5.47
 Federal Home Loan Bank of New York 
   stock, at cost......................         566    6.50              566        19      6.71         519      19     7.34
 Loans receivable, net (2).............      67,730    8.33           66,920     2,811      8.40      60,738   2,488     8.22
                                            -------                  -------     -----               -------   -----          
  Total interest earning assets........     125,640    7.05          123,716     4,443      7.18     110,074   3,826     6.97
                                                       ----                      -----      ----               -----     ----
   
Non-interest earning assets............       7,406                    6,132                           5,758
                                            -------                  -------                         -------
  Total assets.........................    $133,046                 $129,848                        $115,832
                                            =======                  =======                         =======
    
Interest bearing liabilities:
 Savings accounts......................      35,366    3.00           34,198       514      3.00      38,321     575     3.00
 NOW accounts..........................      10,085    2.25            9,305       106      2.28       8,280      94     2.28
 Money market accounts.................       6,260    3.63            6,012       106      3.53       5,394      80     2.97
 Time deposit accounts.................      63,117    5.76           62,408     1,843      5.91      47,432   1,201     5.08
 Escrow accounts.......................         309    2.00              474         5      2.11         530       5     1.89
 Federal Home Loan Bank of New York 
   long term borrowings................       2,072    6.74            2,170        76      7.00       2,655      92     6.95
                                            -------                  -------     -----               -------   -----          
  Total interest bearing liabilities...     117,209    4.52          114,567     2,650      4.63     102,612   2,047     4.00
                                                       ----                      -----      ----               -----     ----
Non-interest bearing deposits..........       6,616                    6,245                           4,866
   
Other non-interest bearing liabilities.       1,026                      962                             892
Equity.................................       8,195                    8,074                           7,462
                                            -------                  -------                         -------
   Total liabilities and equity........    $133,046                 $129,848                        $115,832
                                            =======                  =======                         =======
    
Net interest income....................                                         $1,793                        $1,779
Interest rate spread...................                2.53%                     =====      2.55%              =====     2.97%
                                                       ====                                 ====                         ==== 
Net interest margin....................                                                     2.90%                        3.24%
                                                                                            ====                         ==== 
Ratio of average interest-earning assets
 to average interest bearing liabilities    107.19%                  107.99%                         107.27%
                                            ======                   ======                          ====== 
                                                                                                          
                                       
</TABLE>

_________________________________
(1)   Annualized.
(2)   Calculated net of allowance for loan losses.  Includes non-accrual loans.

                                       22
<PAGE>

Average Balance Sheet, Interest Rates, and Yields (Cont'd)
<TABLE>
<CAPTION>

                                                                           Year Ended September 30,
                                         ------------------------------------------------------------------------------------------
                                                       1995                          1994                         1993
                                         -----------------------------   ---------------------------   ----------------------------
                                                               Average                       Average                        Average
                                          Average              Yield/    Average              Yield/   Average               Yield/
                                          Balance   Interest    Cost     Balance   Interest    Cost    Balance   Interest     Cost
                                                                            (Dollars in Thousands)
Interest earning assets:
<S>                                       <C>         <C>       <C>      <C>         <C>      <C>       <C>       <C>       <C>  
 Federal funds sold....................   $  4,103    $  229    5.58%    $  2,826    $   94   3.33%     $ 4,926   $   137   2.78%
 Term deposits with Federal Home Loan 
   Bank of New York....................        508        30     5.91       3,376       118    3.50       1,644        50    3.04
 Securities available for sale.........      2,457       118     4.80           0         0         0         0         0       0
 Investment securities, held to maturity    44,028     2,460     5.59      42,394     2,141    5.05      35,888     2,084    5.81
 Federal Home Loan Bank of New York 
   stock, at cost......................        543        42     7.73         530        45    8.49         572        54    9.44
 Loans receivable, net (2).............     62,303     5,162     8.29      54,955     4,488    8.17      51,830     4,439    8.56
                                            ------     -----               ------     -----              ------     -----         
  Total interest earning assets........    113,942     8,041     7.06     104,081     6,886    6.62      94,860     6,764    7.13
                                                       -----     ----                 -----    ----                 -----    ----
   
Non-interest earning assets............      5,813                          5,617                         5,366
                                           -------                        -------                        ------
  Total assets.........................   $119,755                       $109,698                      $100,226
                                           =======                        =======                       =======
    
Interest bearing liabilities:
 Savings accounts......................     36,313     1,089     3.00      41,484     1,244    3.00      36,239     1,200    3.31
 NOW accounts..........................      8,458       193     2.28       7,624       164    2.15       5,999       164    2.73
 Money market accounts.................      5,237       157     3.00       5,964       189    3.17       6,170       200    3.24
 Time deposit accounts.................     52,795     2,904     5.50      38,274     1,819    4.75      33,475     1,986    5.93
 Escrow accounts.......................        562        10     1.78         565         9    1.59         556         9    1.62
 Federal Home Loan Bank of New York 
   long term borrowings................      2,534       176     6.95       2,494       167    6.70       2,708       182    6.72
                                           -------     -----              -------     -----              ------     -----    
  Total interest bearing liabilities...    105,899     4,529     4.28      96,405     3,592    3.73      85,147     3,741    4.39
                                                       -----     ----                 -----    ----                 -----    ----
Non-interest bearing deposits..........      5,459                          5,475                         7,938
   
Other non-interest bearing liabilities.        800                            844                           840
Equity.................................      7,597                          6,974                         6,301
                                           -------                        -------                        ------
   Total liabilities and equity........   $119,755                       $108,698                      $100,226
                                           =======                        =======                       =======
    
Net interest income....................               $3,512                         $3,294                        $3,023
                                                      ======                         ======                        ======
Interest rate spread...................                         2.78%                          2.89%                        2.74%
                                                                ====                           ====                         ==== 
Net interest margin....................                         3.08%                          3.16%                        3.19%
                                                                ====                           ====                         ==== 
Ratio of average interest-earning assets
 to average interest bearing liabilities   107.59%                        107.96%                       111.41%
                                           ======                         ======                        ====== 

                                       
</TABLE>
_________________________________
(2)   Calculated net of allowance for loan losses.  Includes non-accrual loans.

                                       23
<PAGE>

Rate/Volume Analysis

     The table  below  sets  forth  certain  information  regarding  changes  in
interest income and interest expense of the Bank for the periods indicated.  For
each  category of interest  earning  assets and  interest  bearing  liabilities,
information  is  provided  on  changes  attributable  to  (i) changes  in volume
(changes in volume multiplied by old rate) and (ii) changes in rates (changes in
rate  multiplied  by old volume).  Increases  and decreases due to both rate and
volume, which cannot be segregated,  have been allocated  proportionately to the
change due to volume and the change due to rate.
<TABLE>
<CAPTION>

                                     Six Months Ended March 31,                        Year Ended September 30, 
                                    ------------------------------- ------------------------------- -------------------------------
                                            1996 vs. 1995                   1995 vs. 1994                    1994 vs. 1993 
                                    ------------------------------- ------------------------------- -------------------------------
                                    Increase (Decrease)             Increase (Decrease)             Increase (Decrease)
                                         Due to                         Due to                          Due to 
                                    -------------------             -------------------             -------------------
                                                           Total                           Total                            Total
                                                         Increase                        Increase                         Increase
                                     Volume      Rate    (Decrease)  Volume      Rate    (Decrease)  Volume      Rate    (Decrease)
                                     ------      ----    ----------  ------      ----    ----------  ------      ----    ----------

Interest income:
<S>                                  <C>       <C>       <C>        <C>        <C>      <C>         <C>         <C>        <C>      
 Federal Funds sold................. $ 98,078  $  (965)  $ 97,113   $ 53,797   $ 81,185 $  134,982  $(66,186)  $ 22,528    $(43,659)
 Term deposits with Federal Home
   Loan Bank of New York............   37,720     (500)    37,220   (138,478)    49,788    (88,690)   59,841      8,330      68,171
 Securities available for sale......  262,732   15,931    278,663    118,080          0    118,080         0          0           0
 Investment securities.............. (204,611)  86,711   (117,900)    84,839    234,418    319,257   349,156   (291,973)     57,183
 Federal Home Loan Bank of New
   York stock, at cost..............    1,683   (2,255)      (572)     1,082     (4,485)    (3,403)   (3,822)    (4,757)     (8,579)
 Loans receivable, net..............  258,405   64,511    322,916    608,018     66,702    674,720   260,641   (212,150)     48,492
                                      -------   ------    -------    -------     ------  ---------   -------   --------      ------
   Total interest-earning assets....  454,007  163,433    617,440    727,338    427,608  1,154,946   599,630   (478,022)    121,608
                                      -------  -------    -------    -------    -------  ---------   -------   --------     -------
Interest expense:
Savings accounts....................  (61,942)   1,173    (60,769)  (155,117)       487   (154,630)  163,785   (120,409)     43,376
NOW accounts........................   11,694      289     11,983     18,612     10,067     28,679    39,063    (39,100)        (37)
Money Market accounts...............    9,819   16,714     26,533    (22,162)   (10,011)   (32,173)   (6,596)    (4,903)    (11,499)
Time deposit accounts...............  420,558  220,924    641,482    766,923    317,964  1,084,887   260,988   (427,780)   (166,792)
Escrow accounts.....................     (552)     317       (235)       (54)     1,281      1,227       159         96         255
Federal Home Loan Bank of New
  York long term borrowings.........  (16,975)   1,489    (15,486)     2,737      5,691      8,428   (14,395)       (23)    (14,418)
                                      -------  -------    -------    -------    -------  ---------   -------    -------     ------- 
    Total interest-bearing
       liabilities..................  362,602  240,906    603,508    610,939    325,479    936,418   443,004   (592,119)   (149,115)
                                      -------  -------    -------    -------    -------  ---------   -------   --------    -------- 

Net change in net interest income...  $91,405 $(77,473)  $ 13,932   $116,399   $102,129 $  218,528  $156,626   $114,097    $270,723
                                      ======= ========   ========   ========   ======== ==========   ========  ========    ========


                                       24
</TABLE>

<PAGE>

Financial Condition

      Total assets  increased by $5.1 million or 4.0% to $133.0 million at March
31,  1996 from $128.0  million at  September  30,  1995 and by $14.1  million at
September 30, 1995 from $113.9  million at September 30, 1994,  primarily due to
increases in loans receivable of $2.3 million and $6.8 million, respectively, as
well as  increases  of $2.8  million  and $1.1  million in federal  funds  sold,
respectively,  and  increases of $500,000 and $1.5 million in term deposits with
the FHLB,  respectively.  The increases in loans receivable were due to improved
loan activity,  primarily home equity loans, due primarily to the opening of two
supermarket  branches in October  1994 and May 1995.  The  increases  in federal
funds sold were  primarily due to the investment of the proceeds from the growth
in deposits,  discussed  below,  in federal  funds sold rather than  longer-term
securities to increase the Bank's liquidity position.

      The Bank's deposits increased by $5.4 million or 4.6% to $121.4 million at
March 31, 1996 and by $14.1 million or 13.8% to $116.1  million at September 30,
1995 from $102.0 million at September 30, 1994.  These  increases were primarily
due to  increased  deposits  obtained  as a  result  of the  opening  of the two
supermarket branches discussed above.

      The Bank's securities  available for sale increased $15.6 million to $18.2
million at March 31, 1996 as the Bank reassessed its securities  classifications
under SFAS No. 115. As of December 31, 1995,  the Bank  reclassified  securities
with an amortized cost of $16.6 million from the held to maturity classification
to  the  available  for  sale  classification.  See  "-  Liquidity  and  Capital
Resources"  and Note  1(f) of the  Notes to  Financial  Statements.  The  Bank's
investment  securities  held to  maturity  decreased  by $15.7  million to $31.0
million  at  March  31,  1996   primarily   because  of  this  same   securities
reclassification.

      The Bank's  equity  increased by $281,000 or 3.6% to $8.2 million at March
31, 1996 from $7.9 million at September 30, 1995.  The Bank's  equity  increased
$612,000 or 8.4% at September  30, 1995 from $7.3 million at September 30, 1994.
The  increases  were  primarily  the result of earnings for the six months ended
March 31, 1996 and the fiscal year end September  30, 1995.  Equity at March 31,
1996 was also effected by a $33,000 net unrealized loss on securities  available
for sale,  primarily because of the  reclassification of certain securities from
the held to maturity  classification  to the available  for sale  classification
discussed above.

Comparison  of  Operating  Results  for the Six Months  Ended March 31, 1996 and
1995.
   
     Net  Income.  Net  income  decreased  by $29,000 or 8.4% for the six months
ended March 31, 1996 to $318,000  from  $347,000  for the six months ended March
31,  1995.  Net income  for the six  months  ended  March 31,  1996 was  reduced
primarily as a result of increased non-interest  expenses,  offset in part by an
increase in  non-interest  income.  Net interest  income and  provision for loan
losses  remained  fairly  constant  for the six months  ended March 31, 1996 and
March 31, 1995.  Non-interest expenses increased by $175,000 to $1.5 million for
the six months  ended March 31,  1996 as  compared  to $1.3  million for the six
months ended March 31, 1995.  This increase was primarily due to the  additional
operating costs  associated with the two supermarket  branches opened in October
1994 and May 1995. Non-interest income increased $97,000 to $197,000 for the six
months  ended March 31, 1996 as  compared to $100,000  for the six months  ended
March 31, 1995.  This  increase was  primarily  the result of an increase in the
number of deposit  accounts,  as well as general increases to the Bank's deposit
account service fees.
    
                                      25


<PAGE>



      Net Interest  Income.  Net  interest  income  increased  by  approximately
$14,000 or 0.8% to $1.8  million for the six months  ended March 31,  1996.  The
nominal  increase was primarily due to an increase of $13.6 million or 12.39% in
the average balance of interest earning assets, largely offset by an increase in
the average  balance of total  interest-bearing  liabilities of $12.0 million or
11.7% and a decrease in the  interest  rate spread from 2.97% for the six months
ended March 31, 1995 to 2.55% for the six months ended March 31, 1996.

      Interest earning assets  primarily  consist of loans  receivable,  federal
funds sold,  securities  (securities available for sale combined with securities
held to  maturity),  and  interest  bearing  deposits  in the FHLB of New  York.
Interest bearing liabilities  primarily consist of interest bearing deposits and
other borrowings from the FHLB of New York.

      The interest  rate spread,  which is the  difference  between the yield on
average  interest  earning  assets and the percentage  cost of average  interest
bearing  liabilities,  declined to 2.55% for the six months ended March 31, 1996
from 2.97% for the six months ended March 31, 1995. The decline in interest rate
spread is  primarily  the result of  increases  in the cost of interest  bearing
liabilities  being  greater  than  increases  in the yields on interest  earning
assets during these periods. In addition, the disparity in insurance premiums as
described under non-interest  expense has allowed BIF members to reduce rates on
loans and pay increased rates on deposits,  putting competitive  pressure on the
Bank to do likewise which could result in a further decline in the interest rate
spread.
   
     Interest and Dividend  Income.  Interest and dividend  income  increased by
approximately  $617,000 to $4.4  million for the six months ended March 31, 1996
from $3.8  million for the six months  ended March 31,  1995.  The  increase was
largely  the  result  of the  average  yield  on  all  interest  earning  assets
increasing  by 21 basis points  primarily  due to increased  yields on loans and
securities  resulting from an increase in market interest rates.  Also adding to
the increase in interest and dividend income was an increase of $13.6 million in
the average  balance of interest  earning  assets to $123.7  million for the six
months  ended March 31,  1996 as  compared to $110.1  million for the six months
ended March 31, 1995.  The increase in the average  balance of interest  earning
assets  consisted of an increase in the average balance of loans  outstanding of
approximately $6.2 million,  an increase in the average balance of federal funds
sold of $3.8 million, and an increase in the average balance of total securities
of $2.3 million.
    
      Interest  income on investment  securities  held to maturity  decreased by
$118,000  or 10.0% to $1.1  million  for the six months end March 31,  1996 from
$1.2 million for the six months  ended March 31, 1995.  The decrease in interest
income on investment  securities  held to maturity held to maturity is primarily
due  to a  decrease  of  $7.1  million  in the  average  balance  of  investment
securities  held to maturity for the six months ended March 31, 1996  reflecting
the reclassification in December 1995 previously discussed,  partially offset by
a 40 basis point increase in the average yield on investment  securities held to
maturity. Interest income on securities available for sale increased $278,000 to
$341,000 for the six months ended March 31, 1996 from $63,000 for the six months
ended March 31, 1995.  This  increase is primarily  the result of an increase in
the average  balance of securities  available for sale of $9.4 million  combined
with a 96 basis point increase in the average yield on these securities.

      Interest and fees on loans increased $323,000 or 13.0% to $2.8 million for
the six months  ended March 31, 1996 from $2.5  million for the six months ended
March 31, 1995.  This  increase was  primarily  the result of an increase in the
average  balance of loans  receivable  of $6.2 million  combined with a 18 basis
point increase in the average yield on loans receivable.

      The yield on the average balance of interest  earning assets was 7.18% and
6.97% for the six months ended March 31, 1996 and 1995, respectively.

                                      26


<PAGE>




      Interest  Expense.  Interest on deposits and escrow accounts  increased by
approximately  $619,000 or 31.7% to $2.6  million for the six months ended March
31, 1996 from $2.0 million for the six months ended March 31, 1995. The increase
in interest on deposit  accounts and escrow  accounts was  substantially  due to
increases in the average cost of time deposits to 5.91% for the six months ended
March 31, 1996 from 5.08% for the six months  ended March 31, 1995 as well as an
increase in the average  balance of time  deposits to $62.4  million  from $47.4
million for these same periods, respectively.  These rates increased as interest
rates in general  increased  in fiscal 1995 and the Bank's  deposit  funding mix
shifted  moderately from lower cost savings and  transaction  accounts to higher
costing time  deposits.  Time deposits also increased as a result of the opening
of the two supermarket branches previously discussed.

      Interest on long term borrowings,  which is a less significant  portion of
interest expense, decreased by $16,000 to $76,000 for the six months ended March
31, 1996 when  compared to the six months ended March 31,  1995,  as the average
amount of borrowing  outstanding  decreased by $485,000  partially  offset by an
increase  in the rate  paid by the Bank of 5 basis  points.  The Bank  uses FHLB
advances  as a  funding  source  and  generally  uses long  term  borrowings  to
supplement deposits which are the Bank's primary source of funds.

      Provision for Loan Losses. The Bank's management  continually monitors and
adjusts  its  allowance  for loan  losses  based upon its  analysis  of the loan
portfolio.  The  allowance is increased  by a charge to the  provision  for loan
losses,  the amount of which  depends  upon an  analysis of the  changing  risks
inherent in the Bank's loan portfolio.  The Bank has historically  experienced a
limited  amount of loan  charge-offs.  However,  there can be no assurance  that
additions  to the  allowance  for loan  losses  will not be  required  in future
periods or that actual  losses  will not exceed  estimated  amounts.  The Bank's
ratio of  non-performing  loans to total assets was 0.59% and 0.47% at March 31,
1996 and September 30, 1995, respectively. The provision for loan losses for the
six months ended March 31, 1996 decreased $5,000 to $80,000 from $85,000 for the
six months ended March 31, 1995.  For a discussion of the factors  considered by
the Bank in determining the provision for loan losses, see "Business of the Bank
- - Non-Performing and Problem Assets - Allowance for Loan Losses."

      Non-Interest Income.  Non-interest income increased to $197,000 during the
six months ended March 31, 1996 from $100,000 for the six months ended March 31,
1995. The increase in non-interest income is primarily attributable to increased
service  charges on deposit  accounts of $96,000 for the six months  ended March
31, 1996 when  compared to the six months ended March 31, 1995.  The increase in
service  charges on deposit  accounts is primarily  the result of an increase in
the  number of deposit  accounts,  as well as  general  increases  to the Bank's
deposit account service fees.

      Non-Interest Expense.  Non-interest expense increased $175,000 or 13.7% to
$1.5  million for the six months  ended March 31, 1996 from $1.3 million for the
six months  ended March 31,  1995.  The  increase in  compensation  and benefits
expense of $89,000 was caused by the additional  expense associated with the two
supermarket  branches  discussed  above,  as well as general  cost of living and
merit raises to Bank employees.  Occupancy and equipment expenses also increased
by $66,000 due to the new supermarket branches.  FDIC deposit insurance premiums
also  increased by $14,000 due to an increase in the amount of deposits and data
processing  fees  increased  by  $24,000  due  primarily  to  the  opening  of a
supermarket  branch in October 1994.  These increases were partially offset by a
$20,000 decrease in advertising expenses.  Management believes that compensation
and  benefits  expenses  will  increase  in  future  periods  as a result of the
adoption of the ESOP and the implementation of the RSP. Furthermore, the Company
expects non-interest  expenses will increase as a result of the costs associated
with being a public company.

                                      27


<PAGE>



      Certain  legislative  proposals  in  Congress  relating  to the  reform or
restructuring  of  the  deposit   insurance  fund  system  are  currently  being
discussed.  One proposal would impose a one-time assessment of 0.85% to 0.90% of
SAIF insured deposits on all institutions  holding SAIF insured  deposits.  If a
one-time  assessment  of 0.85% of SAIF insured  deposits had been imposed on the
Bank on March 31, 1996, based on the deposits of the Bank at March 31, 1995 (the
measurement date considered in various  legislative  proposals),  the Bank would
have been required to pay approximately $920,000 in connection with the one-time
assessment  without  reduction for the effect of income  taxes.  There can be no
assurance as to the enactment of any of the current  proposals,  the form of any
such proposals,  the amount, tax treatment or timing of any one-time assessment,
or the means used to calculate the deposit base subject to any such  assessment.
See "Regulation - Insurance of Deposit Accounts."

      Provision  for Income  Taxes.  Provision  for income  taxes  decreased  by
approximately  $30,000 or 17.8% to $139,000  for the six months  ended March 31,
1996 from  $169,000 for the six months  ended March 31,  1995.  The decrease was
primarily the result of the decrease in net income before taxes.

Comparison of Operating Results for the Years Ended September 30, 1995 and 1994

   
     Net  Income.  Net income  decreased  by $48,000 or 7.3% for fiscal  1995 to
$608,000 from  $656,000 for fiscal 1994.  Net income for fiscal 1995 was reduced
primarily  as a result of an  increase  of  $486,000  in  non-interest  expenses
partially  offset by  increases  of  $219,000  and $54,000 in net  interest  and
non-interest income, respectively.
    

      Net Interest  Income.  Net  interest  income  increased  by  approximately
$219,000 or 6.6% to $3.5  million  for fiscal 1995 from $3.3  million for fiscal
1994.  The  increase  in net  interest  income  was  primarily  the result of an
increase in the amount of average  interest earning assets exceeding an increase
in average interest bearing  liabilities.  The interest rate spread decreased to
2.78% for fiscal 1995 from 2.89% for fiscal 1994.  The decline in interest  rate
spread is primarily the result of an increase in the cost of funds due to higher
market interest rates and an increase in the average balance of time deposits.

   
      Interest and  Dividend  Income.  Interest  and fees on loans  increased by
approximately  $674,000 to $5.2  million  for fiscal 1995 from $4.5  million for
fiscal 1994.  The increase for fiscal 1995 was largely the result of an increase
of $7.3 million in the average balance of loans outstanding  during fiscal 1995,
to $62.3 million, as compared to fiscal 1994. This increase was primarily in the
area of home equity loans. In addition,  the yield earned on the average balance
of loans  receivable  increased by 12 basis points in fiscal 1995 as compared to
1994 due to an increase in the market interest rates.
    

   
     The Bank's  portfolio of  securities  available for sale was created at the
beginning of fiscal 1995 and generated $118,000 of interest income on an average
balance of $2.5 million, earning a yield of 4.80%. Interest income on investment
securities  held to maturity  increased  by $319,000 or 14.9% to $2.5 million in
fiscal  1995 as compared  to $2.1  million in fiscal  1994.  This  increase  was
primarily  the  result of a 54 basis  point  increase  in the  average  yield on
investment  securities  held to  maturity  in fiscal  1995 as compared to fiscal
1994.  Interest  income on federal  funds sold  increased  $135,000 or 143.6% in
fiscal 1995 compared to fiscal 1994 as a result of a 225 basis point increase in
the average  yield earned on federal  funds sold from fiscal 1994 to fiscal 1995
due to an increase in the market interest rates,  and an increase in the average
balance of federal  funds sold to $4.1  million in fiscal 1995 from $2.8 million
in fiscal 1994.
    

   
      The yield on the average balance of interest  earning assets was 7.06% and
6.62%, respectively, for fiscal 1995 and 1994, respectively.
    

                                      28


<PAGE>



      Interest  Expense.  Interest  expense  on  deposits  and  escrow  accounts
increased  by  approximately  $928,000 or 27.1% to $4.4  million for fiscal 1995
from  $3.4  million  for  fiscal   1994.   The  increase  for  fiscal  1995  was
substantially  due to an increase in the average cost of time  deposits to 5.50%
in fiscal  1995 from 4.75% in fiscal  1994 as well as an increase in the average
balance of time deposits to $52.8  million from $38.3  million  during this same
period.  The rates on time deposits increased as market interest rates increased
in fiscal  1995.  The increase in the average  balance of time  deposits was the
result of the Bank's competitive  pricing on time deposits during fiscal 1995 in
order  to fund  asset  growth  as well as a change  in the  Bank's  funding  mix
shifting from lower cost savings and transaction accounts to higher costing time
deposits.  In addition,  as previously  noted, in October 1994 and May 1995, the
Bank opened two  supermarket  branches  which also added to the  increase in the
average  balance of time  deposit in fiscal  1995 as  compared  to fiscal  1994.
Interest  expense on long term  borrowings  increased  by $9,000 to $176,000 for
fiscal 1995  compared  to fiscal  1994,  as both the average  cost and amount of
borrowed funds increased slightly.

      Provision  for  Loan  Losses.  The  provision  for loan  losses  decreased
$128,000 or 43.7% to $165,000 for fiscal 1995 from $293,000 for fiscal 1994. The
Bank's  ratio of  non-performing  loans to total  assets  was 0.47% and 0.64% at
September  30, 1995 and 1994,  respectively.  The  decrease in the amount of the
provision for fiscal 1995 was based on  management's  evaluation of the inherent
risk  in  the  Bank's  loan   portfolio,   a  $133,000  or  18.2%   decrease  in
non-performing  loans to $597,000 at September  30, 1995 as compared to $730,000
at  September  30,  1994,  as well as  management's  evaluation  of the  general
economic conditions in the Bank's market areas.

      Non-Interest Income.  Non-interest income increased by $54,000 to $275,000
during  fiscal 1995 from  $221,000 for fiscal 1994.  This increase was primarily
due to a $93,000  increase  in service  charges on deposit  accounts,  which was
partially offset by a loss of $3,000 compared to a gain of $40,000 on securities
transactions for the year ended September 30, 1995 and 1994,  respectively.  The
increase in service  charges on deposit  accounts was primarily the result of an
increase in the number of deposit accounts,  as well as general increases to the
Bank's deposit account service fees.

       Non-Interest  Expense.  Non-interest expense increased to $2.7 million or
21.6% for fiscal 1995 from $2.2 million  during  fiscal 1994.  Compensation  and
benefits expenses increased by $194,000 or 20.9% to $1.1 million for fiscal 1995
from  $928,000  for fiscal  1994.  The  increase in  compensation  and  benefits
expenses in fiscal 1995 was  primarily  the result of the  additional  operating
costs  associated with the two  supermarket  branches opened in October 1994 and
May 1995, as well as general cost of living and merit raises to Bank  employees.
Occupancy and equipment  expenses  increased by $84,000 or 28.0% to $386,000 for
fiscal 1995 also due to the opening of the supermarket branches. Data processing
fees increased by $84,000 or 55.5% to $235,000 for fiscal 1995 as a result of an
increased number of loan and deposit accounts,  primarily as a result of the new
supermarket branches.  Advertising, FDIC deposit insurance premium, professional
service  fees,  supplies,  and  other  non-interest  expenses  also  experienced
increases  of  $124,000 or 14.3% over fiscal  1994 due  primarily  to  increased
operational costs associated with the opening of the new supermarket branches.

      Provision  for Income  Taxes.  Provision  for income  taxes  decreased  by
approximately  $37,000 or 11.5% to $284,000  for fiscal 1995 from  $321,000  for
fiscal 1994.  The decrease in fiscal 1995  compared to fiscal 1994 was primarily
the result of the decrease in net income before taxes.

Comparison of Operating Results for the Years Ended September 30, 1994 and 1993
   
     Net  Income.  Net income  decreased  by $35,000 or 5.1% for fiscal  1994 to
$656,000 from $691,000 for fiscal 1993 primarily as a result of increases in net
interest income and non-interest
 
                                     29


<PAGE>

income of $271,000  and $34,000,  respectively,  for fiscal 1994 being more than
offset by an increase in non-interest expenses of $307,000 or 15.8% for the same
period.
    
      Net Interest  Income.  Net interest  income  increased to $3.3 million for
fiscal 1994 from $3.0 million for fiscal 1993, an increase of 9.0%. The increase
in net  interest  income for fiscal  1994 was due to an  increase of $122,000 in
interest and dividend  income  combined  with a decrease of $149,000 in interest
expense.

      The interest rate spread  increased in fiscal 1994 to 2.89% from 2.74% for
fiscal 1993.  The increase in the interest  rate spread is primarily  due to the
decline in the cost of  interest  bearing  liabilities  being  greater  than the
decline in the yield on interest earning assets.

   
     Interest  and  Dividend  Income.  Interest  and fees on loans  increased by
approximately $49,000 or 1.1% to $4.5 million for fiscal 1994. This increase was
due to a $3.1 million or 6.0% increase in the average balance of loans in fiscal
1994 as compared  to fiscal  1993 offset by a 39 basis point or 4.6%  decline in
the yield earned on loans  between these two periods due to a decrease in market
interest rates. Interest on term deposits with the FHLB of New York increased by
$68,000  or 136.0% to  $118,000  for  fiscal  1994  primarily  as a result of an
increased  average  balance of these  term  deposits,  combined  with a slightly
higher  yield in fiscal 1994  compared to fiscal  1993.  Interest on  investment
securities  held to maturity  increased  by $57,000 or 2.7% to $2.1  million for
fiscal 1994. The increase in interest on investment  securities held to maturity
was due to a $6.5 million or 18.1% increase in the average balance of investment
securities  held to  maturity  offset in large part by a  decrease  in the yield
earned on  investment  securities  held to maturity from 5.81% in fiscal 1993 to
5.05% in  fiscal  1994.  These  increases  were  partially  offset  by a $43,000
decrease in interest of federal  funds sold and a slight  decrease in  dividends
paid on FHLB stock.
    

      The yield on the average balance of interest  earning assets was 6.62% and
7.13%, respectively, for fiscal 1994 and 1993.

   
     Interest  Expense.   Interest  expense  on  deposits  and  escrow  accounts
decreased  by  approximately  $134,000 or 3.8% for fiscal 1994 from $3.6 million
for fiscal  1993.  The  decrease  for  fiscal  1994 was  substantially  due to a
decrease of $167,000 or 8.4% in the cost of time  deposits  from $2.0 million in
fiscal 1993 to $1.8 million in fiscal 1994.  This reduction was due primarily to
a decrease in the cost of time  deposits of 118 basis points or 19.9% from 5.93%
in fiscal 1993 to 4.75% in fiscal  1994,  due to a decrease  in market  interest
rates.  The  decrease  in the cost of time  deposits  was  offset  in part by an
increase in the average  balance of time deposits of $4.8  million,  or 14.3% in
fiscal  1994  compared  to fiscal  1993.  Interest on FHLB of New York long term
borrowings  decreased  $15,000  or 8.2%  during  fiscal  1994 to  $167,000  from
$182,000 for fiscal 1993 resulting from a decline in the average balance of FHLB
long term borrowings of $214,000 or 7.9% in fiscal 1994 compared to fiscal 1993.
    

   
     Provision for Loan Losses.  The provision for loan losses increased $76,000
or 35.0% to $293,000 for fiscal 1994 from  $217,000 for fiscal 1993.  The Bank's
ratio of  non-performing  loans to total assets was 0.64% and 1.01% at September
30, 1994 and 1993, respectively. The increase in the amount of the provision for
fiscal 1994 was based on management's  evaluation of the increased inherent risk
in the Bank's loan  portfolio  as a result of the increased  charge-offs in the
Bank's residential real estate portfolio,  which constitutes the majority of the
Bank's loan  portfolio,  to $73,000 in fiscal 1994 from no charge-offs in fiscal
1993, combined with management's evaluation of the continued weak economy in the
Bank's market areas.
    

                                       30
<PAGE>

      Non-Interest  Income.  Non-interest income increased $34,000 during fiscal
1994 from $187,000 for fiscal 1993. Service charges and fees on deposit accounts
increased slightly and the Bank had a $25,000 increase in net gain on securities
transactions.

      Non-Interest Expense. Non-interest expense increased $307,000 or 15.8% for
fiscal 1994 from $1.9  million  during  fiscal 1993.  Compensation  and benefits
expense  increased  $116,000  or 14.3% from  fiscal  1993  primarily  due to the
termination  of the Bank's  defined  benefit plan and the adoption of the Bank's
401(k)  savings  plan as well as general cost of living and merit raises to Bank
employees  and  additional  staffing  relating to the  opening of a  supermarket
branch in October 1994. Other non-interest expenses, increased $110,000 or 32.0%
for  fiscal  1994 from  $343,000  for  fiscal  1993 due to  administrative  fees
relating to the  termination of the Bank's defined benefit plan and the adoption
of the Bank's 401(k) savings plan as well as accounting  adjustments  related to
certain  reconciliation  differences.  FDIC deposit  insurance  premium  expense
increased  $40,000 or 22.3% in fiscal  1994 as the  average  balance of deposits
increased in fiscal 1994.  Advertising,  data processing,  professional  service
fees,  supplies,  and occupancy and equipment expenses also experienced moderate
increases.

      Provision  for Income  Taxes.  Provision  for income  taxes  decreased  by
approximately  $43,000 or 11.8% to $321,000  for fiscal 1994 from  $364,000  for
fiscal 1993.  The decrease in fiscal 1994  compared to fiscal 1993 was primarily
the result of a decrease in net income before taxes as well as a slight increase
in tax exempt income from municipal securities.

Liquidity and Capital Resources

      The Bank is required by OTS  regulations  to maintain,  for each  calendar
month, a daily average  balance of cash and eligible  liquid  investments of not
less than 5% of the average  daily balance of its net  withdrawable  savings and
borrowings (due in one year or less) during the preceding  calendar month.  This
liquidity  requirement may be changed from time to time by the OTS to any amount
within the range of 4% to 10%. The Bank's  average  liquidity  ratio was 39.64%,
35.89%,  27.55%,  and 22.95% at March 31, 1996 and September 30, 1995, 1994, and
1993, respectively.

      The  Bank's  sources of  liquidity  include  cash  flows from  operations,
principal  and  interest  payments  and  prepayments  on loans,  maturities  and
prepayments of securities,  deposit inflows, and borrowings from the FHLB of New
York.  During fiscal 1995,  1994, and 1993, the primary source of funds was cash
flows from deposit growth. During fiscal 1995, 1994, and 1993, the Bank also had
significant  cash flows from the proceeds from the sale,  maturity,  and call of
securities.

      Cash flow from net deposit growth was $5.4 million,  $14.1  million,  $7.3
million,  and $10.1  million,  for the six months  ended  March 31, 1996 and for
fiscal years ending September 30, 1995, 1994, and 1993, respectively.  Cash flow
from the proceeds from the sale,  maturity,  and call of securities  (securities
available for sale and investment  securities  combined) was $7.5 million,  $5.0
million,  $9.9 million,  and $14.9  million,  for the six months ended March 31,
1996  and  for  fiscal  years  ending   September  30,  1995,  1994,  and  1993,
respectively.

      In addition, from time-to-time the Bank borrows funds from the FHLB of New
York to supplement its cash flows.  At March 31, 1996, the Bank had  outstanding
borrowings  from the FHLB of $2.1 million.  See Note 9 to the Notes to Financial
Statements.

      At the  beginning  of fiscal  1995,  the Bank  implemented  SFAS No.  115,
"Accounting  for  Certain  Investments  in  Debt  and  Equity  Securities,"  and
identified  the  securities  in the  portfolio  as either  "held to maturity" or
"available for sale."

                                       31

<PAGE>

     SFAS No. 115 requires  classification of investments into three categories.
Debt  securities  that the Bank has the  positive  intent and ability to hold to
maturity  must be  reported  at  amortized  cost.  Debt  and  marketable  equity
securities that are bought and held  principally for the purpose of selling them
in the near term are considered  trading securities and must be reported at fair
value, with unrealized gains and losses included in earnings. All other debt and
marketable equity  securities must be considered  available for sale and must be
reported at fair value,  with unrealized gains and losses reported as a separate
component  of total  equity  (net of tax  effects).  The Bank  does not hold any
trading securities.

      In November  1995,  the  Financial  Accounting  Standards  Board  ("FASB")
released its Special Report, "A Guide to the  Implementation of Statement 115 on
Accounting for Certain Investments in Debt and Equity Securities." In accordance
with the Special Report, the Bank was permitted to reassess the  appropriateness
of the  classifications  of all its securities held at the time. At December 31,
1995, the Bank  reclassified  securities with an amortized cost of $16.6 million
and an approximate  fair value of $16.7 million from securities held to maturity
to securities available for sale. This reclassification  resulted in an increase
to equity at that time of approximately $39,000.

      As of March 31, 1996, the Bank had $18.2 million of securities  classified
as available for sale and $31.0 million of investment  securities  classified as
held to  maturity.  The  equity of the Bank at March  31,  1996 was  reduced  by
$33,000 which  represents  the net  unrealized  loss,  net of tax, on securities
classified  as available  for sale.  See Notes 1 and 2 to the Notes to Financial
Statements.

      The Bank is subject to federal  regulations  that impose  certain  minimum
capital requirements. At March 31, 1996, the Bank had risk-based capital of $8.9
million compared to its requirements of $4.5 million, an excess of $4.4 million.
Each of the Bank's tangible and core capital was $8.2 million at March 31, 1996,
compared  to the  requirements  of $2.0  million for  tangible  capital and $4.0
million for core capital. See "Historical and Pro Forma Capital Compliance."

      Liquidity  may be  adversely  affected  by  unexpected  deposit  outflows,
excessive interest rates paid by competitors,  adverse publicity relating to the
savings and loan  industry,  and similar  matters.  Further,  the  disparity  in
insurance  premiums as described herein could result in the Bank losing deposits
to BIF  members  who have  lower  costs of funds and  therefore  are able to pay
higher rates of interest on deposits.  Management  monitors projected  liquidity
needs  and  determines  the  level  desirable,  based  in  part  on  the  Bank's
commitments to make loans and  management's  assessment of the Bank's ability to
generate funds.

Recent Accounting Pronouncements

      FASB Statement on Disclosures  About Fair Value of Financial  Instruments.
In December  1991, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting Standards No. 107. The Statement requires the
disclosure  of the fair value of financial  instruments  in the footnotes to the
financial  statements.  The Statement is effective for the Bank for fiscal years
ending after December 15, 1995.

      FASB Statement on Accounting by Creditors for Impairment of a Loan. In May
1993,  FASB  issued SFAS No.  114.  SFAS No. 114  addresses  the  accounting  by
creditors  for  impairment  of a loan by specifying  how  allowances  for credit
losses  related to certain  loans  should be  determined.  A loan is  considered
impaired when,  based on current  information and events,  it is probable that a
creditor will be unable to collect all amounts due according to the  contractual
terms of the loan  agreement.  SFAS No.  114  generally  requires  creditors  to
account for impaired  loans,  except those loans that are  accounted for at fair
value  or at the  lower  of cost or fair  value,  at the  present  value  of the
expected future cash flows discounted at the loan's effective interest rate. The
Statement  also  addresses  the  accounting  by  creditors

                                       32

<PAGE>


for loans that are  restructured  in a troubled debt  restructuring  involving a
modification  of terms of a receivable  including  those  involving a receipt of
assets in partial satisfaction of a receivable.  This Statement is effective for
fiscal years  beginning  after December 15, 1994. In October 1994,  FASB amended
certain  provisions of SFAS No. 114 by the issuance of SFAS No. 118  "Accounting
by Creditors for  Impairment of a Loan - Income  Recognition  and  Disclosures."
SFAS No. 118 amends  SFAS No. 114 by  eliminating  provisions  describing  how a
creditor  should  report income on an impaired  loan and  increasing  disclosure
requirements as to information on recorded investments in certain impaired loans
and how a creditor  recognizes  related interest  income.  The effective date of
SFAS No. 118 is the same as for SFAS No. 114.  The  adoption of SFAS No. 114 and
the  amendment  by SFAS No.  118 did not have a  material  effect on the  Bank's
financial statements.

      FASB Statement on Accounting  for the  Impairment of Long-Lived  Asset and
for  Long-Lived  Assets to be Disposed  of. In March 1995,  FASB issued SFAS No.
121, which will become  effective for fiscal years  beginning after December 15,
1995. This Statement  requires that long-lived  assets and certain  identifiable
intangibles to be held and used by an entity be reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be  recoverable.  Recoverability  is evaluated  based upon the estimated
future cash flows  expected to result from the use of the asset and its eventual
disposition.  If expected  cash flows are less than the  carrying  amount of the
asset, an impairment loss is recognized.  Additionally,  this Statement requires
that long-lived assets and certain identifiable intangibles to be disposed of be
reported  at the  lower of  carrying  amount  or fair  value  less cost to sell.
However,  based on existing  conditions,  and a preliminary  review,  management
believes that the impact of adopting this  Statement will not be material to the
Bank's financial statements.

      FASB Statement on Accounting for Mortgage  Servicing  Rights. In May 1995,
FASB issued SFAS No. 122, which will become effective,  on a prospective  basis,
for fiscal years  beginning  after December 31, 1995.  This  Statement  requires
mortgage  banking  enterprises to recognize as separate assets rights to service
mortgage  loans,  however those  servicing  rights are  acquired.  When mortgage
loans,  acquired either through a purchase  transaction or by  origination,  are
sold or securitized with servicing  rights retained,  an allocation of the total
cost of the mortgage loans should be made between the mortgage  servicing rights
and the loans based on their relative fair values.  In subsequent  periods,  all
mortgage  servicing  rights  capitalized  must  be  periodically  evaluated  for
impairment  based  on the  fair  value  of  those  rights,  and any  impairments
recognized through a valuation allowance. However, based on existing conditions,
and a preliminary  review,  management believes that the impact of adopting this
Statement will not be material to the Bank's financial statements.

      FASB  Statement on Accounting  for  Stock-Based  Compensation.  In October
1995,  the FASB issued  SFAS No.  123.  SFAS No. 123 defines a "fair value based
method" of accounting for an employee stock option whereby  compensation cost is
measured  at the grant  date  based on the value of the award and is  recognized
over the service  period.  FASB  encouraged all entities to adopt the fair value
based  method,  however,  it will  allow  entities  to  continue  the use of the
"intrinsic value based method" prescribed by Accounting Principles Board ("APB")
Opinion No. 25. Under the intrinsic value based method, compensation cost is the
excess of the  market  price of the stock at the grant  date over the  amount an
employee must pay to acquire the stock. However, most stock option plans have no
intrinsic  value at the  grant  date  and,  as  such,  no  compensation  cost is
recognized  under APB Opinion No. 25.  Entities  electing to continue use of the
accounting  treatment  of APB  Opinion  No.  25  must  make  certain  pro  forma
disclosures  as if the fair value based method had been applied.  The accounting
requirements  of SFAS No. 123 are  effective  for  transactions  entered into in
fiscal years  beginning  after  December 15, 1995.  Pro forma  disclosures  must
include  the  effects of all awards  granted in fiscal  years  beginnings  after
December 15,  1994.  The Bank  expects to continue to use the  "intrinsic  value
based method" as 

                                       33

<PAGE>

prescribed  by APB Opinion  No. 25.  Accordingly,  the impact of  adopting  this
Statement will not be material to the Bank's financial statements.

   
     FASB  Statement on  Accounting  for  Transfers  and  Servicing of Financial
Assets and  Extinguishment  of  Liabilities.  In June 1996, FASB issued SFAS No.
125, which will be effective, on a prospective basis, for fiscal years beginning
after  December  31,  1996.  SFAS No.  125  provides  accounting  and  reporting
standards for transfers and servicing of financial assets and  extinguishment of
liabilities based on consistent application of a  financial-components  approach
that  focuses on  control.  SFAS No. 125 extends  the  "available  for sale" and
"trading" approach of SFAS No. 115 to non-security  financial assets that can be
contracturally prepaid or otherwise settled in such a way that the holder of the
asset  would  not  recover  substantially  all of its  recorded  investment.  In
addition,  SFAS No.  125 amends  SFAS No.  115 to prevent a security  from being
classified as held to maturity if the security can be prepaid or settled in such
a manner that the holder of the security would not recover  substantially all of
its recorded  investment.  The extension of the SFAS No. 115 approach to certain
non-security  financial  assets and the  amendment to SFAS No. 115 are effective
for financial  assets held on or acquired after January 1, 1997.  Management has
not yet determined  the effect,  if any, SFAS No. 125 will have on the Company's
financial statements.
    

      In December  1994,  the  Accounting  Standards  Division  of the  American
Institute  of  Certified  Public   Accountants   ("AICPA")  approved  SOP  94-6,
"Disclosure of Certain  Significant Risks and  Uncertainties." SOP 94-6 requires
additional  disclosure in financial  statements about the risk and uncertainties
existing as of the date of those  financial  statements in the following  areas:
nature  of  operations,  use  of  estimates  in  the  preparation  of  financial
statements,  certain significant estimates, current vulnerability due to certain
concentrations.  The standard is effective for financial  statements  issued for
fiscal years ending after  December 15, 1995.  Management  does not believe that
the adoption of SOP 94-6 will have a material  impact on the financial  position
of the Bank.

      In November  1993,  the AICPA issued SOP 93-6  Employers'  Accounting  for
Employee Stock Ownership Plan. SOP 93-6 addresses accounting for shares of stock
issued to employees by an employee stock  ownership plan. SOP 93-6 requires that
the employer record compensation expense in an amount equal to the fair value of
shares  committed  to be  released  from  the  ESOP to  employees.  SOP  93-6 is
effective  for fiscal  years  beginning  after  December 15, 1993 and relates to
shares  purchased by an ESOP after December 31, 1992.  Management has determined
that,  assuming the Common Stock appreciates over time, the adoption of SOP 93-6
will likely increase compensation expense relative to the ESOP, as compared with
prior guidance that required  recognition of  compensation  expense based on the
cost of the  shares  acquired  by the ESOP.  The  amount  of any such  increase,
however,  cannot be determined at this time because the expense will be based on
the fair value of the shares committed to be released to employees, which amount
is not determinable.

Effect of Inflation and Changing Prices

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

                                       34

<PAGE>
                            BUSINESS OF THE COMPANY

      The  Company  is a  Delaware  corporation  organized  in June  1996 at the
direction  of the Bank to acquire  all of the  capital  stock that the Bank will
issue upon the Bank's conversion from the mutual to stock form of ownership. The
Company is not an  operating  company  and has not  engaged  in any  significant
business to date.  Management  believes that the holding  company  structure and
retention  of  proceeds  from the  Offerings  will,  should  it decide to do so,
facilitate diversification into other non-banking activities and possible future
acquisitions of other financial  institutions  such as savings  institutions and
commercial banks, and thereby further its expansion into existing and new market
areas and also enable the Company to repurchase  its own stock.  However,  there
are no present plans, arrangements, agreements, or understandings, regarding any
such activities.

      Upon consummation of the Conversion, the Company will be a unitary savings
and loan holding  company which,  under existing  laws,  generally  would not be
restricted in the types of business activities in which it may engage,  provided
that the Bank  retains  a  specified  amount of its  assets  in  housing-related
investments.  The Company will not initially  conduct any active  business.  The
Company  does not intend to employ any  persons  other than  officers,  but will
utilize the support staff of the Bank from time to time.

                             BUSINESS OF THE BANK

General

      The Bank attracts  deposits from the general public and uses such deposits
primarily to originate  loans secured by first  mortgages on one- to four-family
residences in its market  areas.  Residential  loans secured by first  mortgages
totalled $44.0 million,  or 64.19%,  of the Bank's total loan portfolio at March
31, 1996.  The Bank has recently  increased  its  emphasis on  originating  home
equity loans,  which totaled $12.3  million,  or 18.00% of the Bank's total loan
portfolio at March 31, 1996. The Bank also originates consumer loans, consisting
of personal loans,  home improvement  loans,  and passbook loans,  which totaled
$7.4 million, or 10.74% of the total loan portfolio at March 31, 1996. To a much
lesser  extent,  the Bank  originates  commercial  real  estate  loans and other
commercial  loans.  Although the total loan portfolio  still consists of a small
amount of education loans, the Bank ceased making such loans in June 1994.

      The  principal  sources of funds for the  Bank's  lending  activities  are
deposits,  the repayment and maturity of loans and sale,  maturity,  and call of
securities,  and FHLB  advances.  The principal  source of income is interest on
loans and the principal expense is interest paid on deposits.

Market Areas

      The Bank operates four offices.  The main office and one branch office are
located in Amsterdam,  New York, in Montgomery  County.  One branch office which
was  opened  in  October  1994,  is in a  Shop  N Save  Supermarket  located  in
Gloversville,  New York,  in Fulton  County,  and one branch  office,  which was
opened in May 1995,  is in a Shop N Save  Supermarket  located in  Oneonta,  New
York,  in Otsego  County.  Based on the  Bank's  branch  locations  and  deposit
activity,  the Bank has two  market  areas.  Both  market  areas are  defined by
existing  boundaries.  One market  area  consists  of the  Cities of  Amsterdam,
Gloversville, Johnstown, and the Towns of Amsterdam, Johnstown, Florida, Mohawk,
Broadalbin,  Mayfield,  and Perth. The other market area consists of the City of
Oneonta and Town of Oneonta.

                                       35
<PAGE>

   
     Economic growth in the Bank's market areas remains dependent upon the local
economy. The deposit and loan activity of the Bank is significantly  affected by
economic  conditions  in its market  areas.  The  economies of the Bank's market
areas have remained  stagnant for several  years.  The largest  employers in the
Bank's  market  areas are  smaller  sized  manufacturers.  Trade,  service,  and
government related  industries are the other major employers.  Because there are
no major employers in these market areas,  many residents commute to Schenectady
County or the state capitol for  employment.  The Bank has been able to increase
its market share in originating  first  mortgage  loans on residential  property
within  its  primary  market  areas,  even  though  total  first  mortgage  loan
originations in the Bank's market areas have been  declining.  The Bank has also
increased its market share of deposits and consumer  loans for at least the last
five years.
    

Lending Activities

      General.  The Bank's  loan  portfolio  predominantly  consists of mortgage
loans secured by one- to four-family residences.  The Bank has recently begun to
emphasize  home equity loans secured by first and second  mortgage loans on one-
to four-family  residences.  The Bank also originates consumer loans, consisting
of personal loans, home improvement  loans, and passbook loans. To a much lesser
extent,  the Bank originates  commercial real estate loans and other  commercial
loans. Although the loan portfolio still consists of a small amount of education
loans, the Bank ceased making such loans in June 1994.

      At March 31, 1996, the Bank's loan portfolio totalled $68.5 million. Loans
secured by first  mortgages on one- to  four-family  residences  totalled  $44.0
million,  or 64.19%, of the Bank's total loan portfolio at March 31, 1996. Prior
to 1988, the Bank purchased loans, however, it is the current policy of the Bank
not to purchase loans.  Other than  educational  loans which were recently sold,
the Bank does not sell loans, and the Bank is primarily a portfolio lender.  For
its mortgage loan  portfolio,  the Bank  originates  fixed- and  adjustable-rate
mortgage loans. At March 31, 1996,  adjustable-rate  residential  mortgage loans
totalled approximately 36.69% of the Bank's residential mortgage loans.

      Loan originations are generally obtained from existing customers,  members
of the local  community,  and  referrals  from  real  estate  brokers,  lawyers,
accountants,  and current and past customers within the Bank's lending area. The
Bank  also  advertises  on an  extensive  basis in the  local  print  media  and
periodically  advertises on radio and television.  Mortgage loans  originated by
the Bank in its portfolio generally include due-on-sale clauses that provide the
Bank with the contractual  right to deem the loan immediately due and payable in
the event that the borrower  transfers  ownership  of the  property  without the
Bank's consent.

                                      36


<PAGE>



      Analysis of Loan  Portfolio.  The following  table sets forth  information
concerning the composition of the Bank's loan portfolio in dollar amounts and in
percentages of the total loan portfolio as of the dates indicated.
<TABLE>
<CAPTION>

                       At March 31,                                                 September 30,
                      -----------------  ------------------------------------------------------------------------------------------
                             1996             1995               1994              1993              1992                 1991
                      -----------------  ---------------   ----------------  ----------------   ---------------     ----------------
                          $         %       $         %      $       %         $          %       $         %          $         %
                        -----     -----  -----     -----   -----   -----     -----      -----   -----     -----      -----     -----
                                                                 (Dollars in Thousands)

Type of Loans:
Real Estate Loans:
<S>                   <C>        <C>     <C>      <C>      <C>     <C>       <C>       <C>      <C>       <C>       <C>      <C>   
  Residential.......  $43,957     64.19% $44,608   67.46%  $43,266  73.03%   $40,130    75.39%  $39,655    76.87%   $37,764   78.38%
  Commercial........    3,109      4.54   2,796     4.23    2,581    4.35     1,846      3.47    1,358      2.64      1,067    2.21
  Home equity ......   12,324     18.00   9,771    14.78    5,240    8.84     4,184      7.86    3,952      7.66      3,973    8.25
                       ------     -----  ------    -----   ------    ----     -----      ----    -----      ----      -----    ----
     Total real  
       estate loans.   59,390     86.73  57,175    86.47   51,087   86.22    46,160     86.72   44,965     87.17     42,804   88.84
                       ------     -----  ------    -----   ------   -----    ------     -----   ------     -----     ------   -----
Consumer Loans:
  Personal secured(1)   4,774      6.97   4,462     6.75    3,765    6.36     2,252      4.23    2,158      4.18      2,264    4.70
  Personal unsecured      413      0.60     407     0.62      304    0.52       319      0.60      222      0.43        390    0.81
  Education.........      123      0.18     307     0.46      995    1.68     1,913      3.59    1,560      3.02      1,176    2.44
  Home improvement..    1,269      1.85   1,259     1.90      767    1.29       447      0.84      453      0.88        427    0.89
  Passbook                897      1.31     834     1.26      646    1.09       750      1.41      871      1.69      1,072    2.22
                       ------     -----  ------    -----   ------   -----    ------     -----   ------     -----     ------  ------
     Total consumer 
       loans........    7,476     10.91   7,269    10.99    6,477   10.94     5,681     10.67    5,264     10.20      5,329   11.06
                       ------     -----  ------    -----   ------   -----    ------     -----   ------     -----     ------   -----
Commercial Loans....    1,614      2.36   1,681     2.54    1,684    2.84     1,387      2.61    1,358      2.63         50    0.10
                       ------     -----  ------    -----   ------   -----    ------     -----   ------     -----     ------   -----
     Total loans....   68,480    100.00% 66,125   100.00%  59,248  100.00%   53,228    100.00%  51,587    100.00%    48,183  100.00%
                                 ======           ======           ======              =======            =======            =======
Less:
  Allowance for 
    loan losses.....      751               678               625               415                313                  456
                       ------            ------            ------            ------             ------               ------
     Total loans 
       receivable, 
       net..........  $67,729           $65,447           $58,623           $52,813            $51,274              $47,727
                       ======            ======            ======            ======             ======               ======
</TABLE>



(1) Includes  loans  secured by, among other  things,  automobiles,  boats,  and
    mobile homes.

                                             37


<PAGE>



Loan Maturity Tables

      The following  table sets forth the estimated  maturity of the Bank's loan
portfolio at March 31, 1996.  The table does not include the effects of possible
prepayments  or scheduled  repayments.  All mortgage loans are shown as maturing
based on contractual maturities.
<TABLE>
<CAPTION>

                                               At March 31, 1996
                       -----------------------------------------------------------------
                       Residential     Commercial   Commercial       Consumer
                       Real Estate(1)  Real Estate    Loans           Loans         Total
                       --------------  -----------    -----           -----         -----

<S>                     <C>               <C>           <C>           <C>        <C>    
Non-performing          $   569           $   40        $    0        $  173     $   782
                        =======            =====        ======         =====      ======
Amounts Due:
Within 3 months......   $    94            $   0        $1,303        $1,755     $ 3,152
3 months to 1 year...       179                0             0           181         360

After 1 year:
  1 to 3 years.......     1,165               63           151         1,136       2,515
  3 to 5 years.......     3,165               95             0         1,544       4,804
  5 to 10 years......    15,149              602            17         1,654      17,422
  10 to 20 years.....    25,174            2,349           143         1,206      28,872
  Over 20 years......    11,355                0             0             0      11,355
                         ------           ------         -----        ------      ------
Total due after one year 56,008            3,109           311         5,540      64,968
                         ------            -----         -----         -----      ------
Total amount due.....   $56,281           $3,109        $1,614        $7,476      68,480
                         ======            =====         =====         =====

Less:

Allowance for loan loss                                                              751
                                                                                  ------
  Loans receivable, net                                                          $67,729
                                                                                  ======
</TABLE>
- --------------------
(1)   Includes home equity loans.

      The   following   table  sets  forth  the  dollar   amount  of  all  loans
contractually due after March 31, 1997, and shows the amount of such loans which
have  pre-determined  interest  rates  and which  have  floating  or  adjustable
interest rates.

                                      At March 31, 1996
                          --------------------------------------
                          Fixed Rates   Adjustable Rates   Total
                          -----------   ----------------   -----
                                       (In Thousands)

Residential real estate(1)     $35,459        $20,549       $56,008
Commercial real estate..         2,787            322         3,109
Commercial loans........           311              0           311
Consumer loans..........         5,484             56         5,540
                                ------       --------       -------
  Total.................       $44,041        $20,927       $64,968
                                ======         ======        ======

- -----------------------
(1)   Includes home equity loans.

                                      38


<PAGE>



      The following  table shows the total loan  originations,  repayments,  and
sales activity by the Bank for the periods indicated:
<TABLE>
<CAPTION>

                             Six months
                           ended March 31,           Year ended September 30,
                           ---------------      ---------------------------------
                                1996            1995          1994           1993
                                ----            ----          ----           ----
                                                 (In Thousands)

Originations by Type:

One-to-four family and
<S>                                <C>           <C>            <C>            <C>   
  construction..........           $ 2,700       $ 7,682        $10,635        $ 8,779

Multi-family and
  commercial real estate                 0            90          1,157              0

Consumer, commercial,
  and home equity loans.             8,616        13,434         10,236          5,889
                                    ------        ------         ------          -----

    Total loan originations         11,316        21,206         22,028         14,668

Principal repayments and
  net decrease in other
  items.................            (8,776)      (13,559)       (14,650)       (12,843)

Education loan sales(1).              (178)         (657)        (1,261)             0
                                    ------        ------         ------        -------

  Net loans made to
  customers.............           $ 2,362       $ 6,990        $ 6,117        $ 1,825
                                    ======        ======         ======         ======
</TABLE>

- ----------------------
(1) Education loan sales were primarily at the unpaid  principal  balance of the
loans sold.

      One- to Four-Family Residential Loans. The Bank's primary lending activity
consists of the  origination of one- to four-family  residential  mortgage loans
secured by  property  located  in the  Bank's  primary  market  areas.  The Bank
generally  originates  owner-occupied one- to four-family  residential  mortgage
loans in amounts up to 80% of the lesser of the appraised value or selling price
of the mortgaged  property without requiring mortgage  insurance.  The Bank will
originate a mortgage  loan in an amount up to 95% of the lesser of the appraised
value or selling price of a mortgaged property,  however,  mortgage insurance is
required  for the  amount in excess of 80% of such  value.  Non-owner-  occupied
residential  mortgage  loans  are  originated  up to 75% of  the  lesser  of the
appraised value or selling price of the property on a fixed rate basis only. The
Bank, on a very limited basis, also originates  construction  permanent loans on
one- to  four-family  residences.  The Bank retains all  mortgage  loans that it
originates.  Adjustable rate mortgage loans,  which can adjust annually or every
three or five  years  over the life of the loan  depending  on the  terms of the
loan,  can  have  maturities  of up to 30  years.  Fixed  rate  loans  can  have
maturities of up to 15 or 20 years  depending on the terms of the loan. The Bank
also  originates a fixed rate 8 year balloon  loan with  principal  and interest
payments calculated using a 30 year amortization.

      For all adjustable-rate  mortgage loans, the Bank requires the borrower to
qualify  at the  fully  indexed  rate  after the first  adjustment.  The  Bank's
adjustable-rate mortgage loans provide for periodic interest rate adjustments of
plus or minus 1% to 2% per year with a maximum  adjustment  over the term 

                                       39

<PAGE>

of the loan as set forth in the loan  agreement  and  usually  ranges from 4% to
6.5%  above  the  initial  interest  rate  depending  on the  terms of the loan.
Adjustable-rate  mortgage  loans  typically  reprice  every year,  although some
adjust  every three or five years,  and provide for terms of up to 30 years with
most  loans  having  terms  of  between  15  and  30  years.   The  Bank  offers
adjustable-rate  loans with initial  interest  rates set below the fully indexed
rate.

      The Bank offers  adjustable-rate  mortgage  loans  indexed to the one year
U.S.  Treasury  bill  rate.   Interest  rates  charged  on  mortgage  loans  are
competitively  priced based on market  conditions  and the Bank's cost of funds.
Generally,  the Bank's  standard  underwriting  guidelines  for  mortgage  loans
conform to the Federal National  Mortgage  Corporation  ("FNMA") and the Federal
Home Loan Mortgage Corporation ("FHLMC") guidelines and most of the Bank's loans
are salable in the secondary  market.  However,  it is the current policy of the
Bank to remain a portfolio lender.

      Commercial  Loans. The Bank originates a limited amount of commercial real
estate and other commercial loans. Commercial real estate loans consist of loans
made for the purpose of purchasing the commercial real estate used as collateral
and includes  loans secured by mixed  residential  and  commercial use property,
professional office buildings,  and restaurants.  At March 31, 1996,  commercial
loans, other than commercial real estate loans, totaled $1.6 million or 2.36% of
the total loan  portfolio.  At March 31,  1996,  commercial  real  estate  loans
totalled $3.1 million,  or 4.54% of the loan portfolio.  Commercial loans, other
than  commercial real estate loans,  consist of, among other things,  commercial
lines of credit,  commercial  vehicle loans,  and working  capital loans and are
typically  secured  by  residential  or  commercial  property,   receivables  or
inventory,  or some  other  form of  collateral.  The Bank  requires  a personal
guarantee  from the principal of the  commercial  enterprise  on all  commercial
loans.  Loans secured by commercial  property may be originated in amounts up to
75% of the appraised value for a maximum term of 15 years.

      Home Equity Loans.  At March 31, 1996,  home equity loans secured by first
and second  mortgages on residential  real estate  totalled  $12.3  million,  or
18.00% of total loans.  The loans are  originated as fixed rate loans with terms
of 3  to  15  years.  The  loans  are  generally  subject  to  an  80%  combined
loan-to-value  ratio,  including  any  other  outstanding  mortgages  or  liens.
However,  the Bank may occasionally permit a higher loan-to-value ratio based on
other factors,  such as the strength and credit history of the applicant and the
terms of the loan.  The Bank has recently  begun to  emphasize  these loans as a
means of supplementing its mortgage loan origination volume.

   
      Consumer Loans. The Bank offers consumer loans in order to provide a wider
range of financial services to its customers.  Federal savings  associations are
permitted  to make  secured  and  unsecured  consumer  loans  up to 35% of their
assets. In addition,  savings  associations have lending authority above the 35%
limitation for certain consumer loans,  such as home equity,  home  improvement,
mobile home,  and savings  account or passbook  loans.  Consumer or other loans,
including home improvement  loans but excluding home equity loans,  totaled $7.5
million,  or 10.91%  of the  Bank's  total  loans at March  31,  1996.  The Bank
originates secured and unsecured  consumer loans,  consisting of personal loans,
home improvement loans, and passbook loans.
    

      Loan Underwriting Risks. Adjustable-rate mortgage loans decrease the risks
associated with changes in interest rates by periodically repricing, but involve
other risks because as interest rates increase,  the underlying  payments by the
borrower increase,  thus increasing the potential for default. At the same time,
the  marketability  of the underlying  collateral  may be adversely  affected by
higher interest  rates.  Upward  adjustment of the contractual  interest rate is
also limited by the maximum periodic  interest rate adjustment  permitted by the
adjustable-rate  mortgage loan documents,  and, therefore is 

                                       40
<PAGE>

potentially  limited in effectiveness  during periods of rapidly rising interest
rates. These risks have not had an adverse effect on the Bank.

      While  commercial real estate and consumer or other loans provide benefits
to the Bank's asset/liability management program by reducing the Bank's exposure
to interest rate changes,  due to their generally  shorter terms,  and producing
higher  yields,  such  loans may  entail  significant  additional  credit  risks
compared to  owner-occupied  residential  mortgage  lending.  However,  the Bank
believes that the higher yields and shorter  terms  compensate  the Bank for the
increased credit risk associated with such loans.

      Commercial lending entails significant additional risks when compared with
one- to four-family residential lending. For example, commercial loans typically
involve larger loan balances to single borrowers or groups of related borrowers,
the payment  experience on such loans  typically is dependent on the  successful
operation  of the project and these risks can be  significantly  impacted by the
cash flow of the  borrowers  and supply and demand  conditions in the market for
commercial  office,  retail,  and warehouse space. In periods of decreasing cash
flows, the commercial  borrower may permit a lapse in general maintenance of the
property causing the value of the underlying collateral to deteriorate.

      In addition,  due to the type and nature of the  collateral,  and, in some
cases the absence of collateral, consumer lending generally involves more credit
risk  when  compared  with one- to  four-family  residential  lending.  Consumer
lending  collections  are  typically  dependent  on  the  borrower's  continuing
financial  stability,  and thus, are more likely to be adversely effected by job
loss, divorce,  illness, and personal bankruptcy. In most cases, any repossessed
collateral for a defaulted  consumer loan will not provide an adequate source of
repayment of the outstanding loan balance.  The remaining  deficiency often does
not warrant further  substantial  collection efforts against the borrower and is
usually turned over to a collection agency.

      Loan Approval Authority and Underwriting. The Bank has established various
lending limits for its officers and maintains a Management Loan Committee and an
Executive Loan Committee. A report of all mortgage loans originated is presented
to the Board of Directors  monthly.  The President of the Bank has the authority
to approve all applications for consumer loans, both secured and unsecured,  and
first mortgage loans up to $100,000 on an aggregate basis, exclusive of mortgage
balances on owner-occupied  residential property. The Vice President of the Bank
has the authority to approve all applications for consumer credit,  both secured
and  unsecured,  up to $50,000 on an  aggregate  basis,  exclusive  of  mortgage
balances  on  owner-occupied  residential  property.  Two  other  officers  have
authority to approve consumer credit  applications up to $25,000 and $15,000, on
an  aggregate   basis,   respectively,   exclusive   of  mortgage   balances  on
owner-occupied residential property.

      The Management Loan Committee  considers and resolves all applications for
commercial  loans up to $100,000,  whether  secured or  unsecured;  all consumer
loans above the lending limit established for the President, up to $100,000; and
all mortgage loans not otherwise  approved by the  President,  up to $150,000 on
one- to four-family  residences,  whether or not  owner-occupied.  The Executive
Loan  Committee  considers and resolves all  applications  for  commercial  real
estate loans up to $250,000;  multi-family  loans  (greater  then four  family);
commercial loans,  whether secured or unsecured,  between $100,000 and $250,000;
and all other mortgage loans between $150,000 and $250,000.  All loans in excess
of  $250,000  require the  consideration  and  approval  of the entire  Board of
Directors.

      Upon receipt of a completed loan application from a prospective  borrower,
a credit report is generally  ordered,  income and certain other  information is
verified and, if necessary,  additional financial  information is requested.  An
appraisal from an independent licensed fee appraiser of the real estate intended
to  be  used   as   security   for  the   proposed   loan   is   obtained.   For
construction/permanent  loans, 

                                       41
<PAGE>

which totaled less than 1% of the total loan portfolio at March 31, 1996,  funds
advanced during the construction phase are held in a loan-in-process account and
disbursed based upon various stages of completion in accordance with the results
of  inspection   reports  that  are  based  upon  physical   inspection  of  the
construction by a loan officer. For real estate loans, each title is reviewed by
the  attorney  for the Bank to  determine  the  necessity  for title  insurance.
Historically,  the  Bank  has not  required  title  insurance  except  in  those
instances where the attorney has seen a need for title insurance. Borrowers must
also  obtain fire and  casualty  insurance  (for loans on property  located in a
flood zone,  flood  insurance is required) prior to the closing of the loan. The
Bank is named as mortgagee/loss payee of this insurance.

      Loan  Commitments.  The Bank issues  written  commitments  to  prospective
borrowers on all approved  mortgage loans which generally  expire within 60 days
of the date of issuance.  The Bank charges no commitment  fees or points to lock
in rates or to  secure  commitments.  In some  instances,  after a review of the
rate,  terms, and  circumstances,  commitments may be renewed or extended beyond
the 60 day  limit.  At March 31,  1996,  the Bank had  $388,000  of  outstanding
commitments  on residential  mortgage  loans and $291,000 in  undisbursed  funds
related to  construction  loans.  Management  believes that less than 5% of loan
commitments  expire.  Furthermore,  at March 31, 1996,  the Bank had $181,000 in
unused personal lines of credit and $62,000 in standby letters of credit.

      Loans  to  One  Borrower.   Regulations  limit  loans-to-one  borrower  or
affiliated  group of borrowers in an amount equal to 15% of  unimpaired  capital
and  unimpaired  surplus of the Bank.  The Bank is  authorized  to lend up to an
additional 10% of unimpaired capital and unimpaired surplus if the loan is fully
secured  by  readily  marketable  collateral.  The  Bank's  maximum  loan-to-one
borrower limit as set by the Board of Directors is 10% of unimpaired capital and
surplus.

      At March 31, 1996, the Bank's largest lending  relationship  was comprised
of loans secured by commercial and residential  properties  aggregating $641,000
located in the Bank's  market areas.  The second  largest  lending  relationship
consisted  of a  residential  loan with a balance of $533,000 at March 31, 1996,
secured by real estate  located in the Bank's  market  areas.  The third largest
lending  relationship  consisted of loans secured by commercial and  residential
properties  aggregating  $507,000 at March 31, 1996 located in the Bank's market
areas.  At March 31, 1996, all of these loans were performing in accordance with
their terms.

Non-Performing and Problem Assets

      Loan Delinquencies.  The Bank's collection  procedures provide that when a
mortgage  loan is 30 days past due, a delinquent  notice is sent to the borrower
and a late charge is imposed in  accordance  with the  mortgage or Deed of Trust
agreement.  If payment is still  delinquent  after 60 days,  the  borrower  will
receive a notice of default establishing a date by which the borrower must bring
the account current or foreclosure proceedings will be instituted.  Late charges
are also imposed in accordance with the mortgage or Deed of Trust agreement.  If
the delinquency continues,  similar subsequent efforts are made to eliminate the
delinquency.  If the loan continues in a delinquent  status for 90 days past due
and no  repayment  plan is in effect,  the account is turned over to an attorney
for  foreclosure.  Management  meets  regularly  to determine  when  foreclosure
proceedings  should be initiated and the borrower is notified  when  foreclosure
has been  commenced.  At March 31,  1996,  loans past due  greater  than 90 days
totalled $782,000 or 0.59% of total assets.

      Loans are reviewed on a monthly basis and are placed on non-accrual status
when considered doubtful of collection by management.  Generally, loans past due
90 days or more as to principal or interest  and, in the opinion of  management,
are not adequately  secured to insure the  collection of the entire  outstanding
balance of the loan including accrued interest are placed on non-accrual status.
Interest

                                       42
<PAGE>

accrued and unpaid at the time a loan is placed on non-accrual status is charged
against interest income. Subsequent cash payments, if any, are generally applied
to reduce the outstanding principal balance.

   
     Non-Performing Assets. The following table sets forth information regarding
non-accrual  loans,  accruing  loans  which  are  past due 90 days or more as to
principal  or  interest  payments,  and  foreclosed  assets.  As  of  the  dates
indicated, the Bank had no loans categorized as troubled debt restructuring.
    

<TABLE>
<CAPTION>
                                        At
                                     March 31,             At September 30,
                                     --------- ------------------------------------
                                       1996    1995      1994       1993       1992      1991
                                       ----    ----      ----       ----       ----      ----
                                                     (Dollars in Thousands)


Non-accruing loans:
<S>                                    <C>       <C>        <C>        <C>       <C>        <C> 
  Residential real estate(1)...        $569      $487       $599       $856      $768       $886
  Commercial real estate.......          40         0          0          0         0          0
  Consumer and commercial loans          74        31         25         42        65         57
                                        ---       ---        ---        ---       ---        ---
     Total                             $683      $518       $624       $898      $833       $943
                                        ===       ===        ===        ===       ===        ===
   
Accruing loans past due 90 days 
or more:
    
  Residential real estate(1)...         $ 0       $ 0      $   0      $   0     $   0      $   0
  Commercial real estate.......           0         0          0          0         0          0
  Consumer and commercial loans          99        79        106        165         0          0
                                         --        --        ---        ---      ----       ----
     Total.....................         $99       $79       $106       $165     $   0      $   0
                                         ==        ==        ===        ===      ====       ====

Total non-performing loans.....        $782      $597       $730     $1,063      $833       $943
                                        ===       ===        ===      =====       ===        ===
Foreclosed assets:
  Residential real estate(1)...           0         0          0         67         0          0
  Commercial real estate.......           0         0          0          0         0          0
  Consumer and commercial......           0         0          0          0         0          0
                                       ----      ----       ----     ------      ----       ----
     Total.....................           0         0          0         67         0          0
                                       ====      ====       ====     ======      ====       ====

Total non-performing assets....        $782      $597       $730     $1,130      $833       $943
                                        ===       ===        ===      =====       ===        ===
Allowance for loan losses......        $751      $678       $625       $415      $313       $456
                                        ===       ===        ===        ===       ===        ===
Coverage of non-performing loans(2)   96.04%   113.57%     85.62%     39.04%    37.58%     48.36%
                                      =====    ======      =====      =====     =====      =====
Non-performing assets as a 
  percentage of total assets...        0.59%     0.47%      0.64%      1.08%     0.89%      1.16%
                                       ====      ====       ====       ====      ====       ====
</TABLE>


- -------------------
(1)  Includes home equity loans.
(2)  Calculated  as the period end  allowance for loan losses as a percentage of
     the period end non-performing loans.

      Interest  income that would have been recorded on loans accounted for on a
non-accrual  basis  under the  original  terms of such loans was $17,000 for the
year ended  September  30, 1995 and $27,000 was  collected  and  included in the
Bank's interest income from  non-accrual  loans for the year ended September 30,
1995.

   
     Other Loans of Concern.  As of March 31, 1996,  there was only one loan not
included  in the table  above  where known  information  about  possible  credit
problems of the borrower  caused  management to have doubts as to the ability of
the borrower to comply with the present loan repayment terms. This loan has been
considered by management in conjunction with the analysis of the adequacy of the
allowance for loan losses.  This loan had an outstanding  balance of $263,000 as
of March  31,  1996.  The 

                                       43
<PAGE>

proceeds from this loan were used to purchase a commercial  enterprise,  as well
as purchase  equipment for use in connection with such enterprise.  In May 1995,
the  borrower  filed  for  bankruptcy  as a  result  of  financial  difficulties
associated  with  another  property  owned by the  borrower  for  which the Bank
provided no  financing.  The  borrower has made timely loan  payments  since the
bankruptcy filing and at March 31, 1996, the loan was current.
    

      Classified Assets. OTS regulations provide for a classification system for
problem  assets of  insured  institutions.  Under  this  classification  system,
problem  assets  of  insured   institutions  are  classified  as  "substandard,"
"doubtful," or "loss." An asset is considered  substandard if it is inadequately
protected  by the  current  equity and paying  capacity of the obligor or of the
collateral  pledged,  if any.  Substandard assets include those characterized by
the "distinct possibility" that the insured institution will sustain "some loss"
if the deficiencies are not corrected. Assets classified as doubtful have all of
the  weaknesses  inherent in those  classified  as  substandard,  with the added
characteristic  that the weaknesses  present make  "collection or liquidation in
full," on the basis of currently existing facts, conditions, and values, "highly
questionable  and  improbable."  Assets  classified as loss are those considered
"uncollectible"  and of such  little  value  that  their  continuance  as assets
without the  establishment  of a specific loss reserve is not warranted.  Assets
may be designated  "special mention" because of potential weakness that does not
currently warrant classification in one of the aforementioned categories.

      When  an  insured   institution   classifies   problem  assets  as  either
substandard or doubtful,  it may establish general allowances for loan losses in
an amount  deemed  prudent by  management.  General  allowances  represent  loss
allowances which have been established to recognize the inherent risk associated
with lending activities,  but which, unlike specific  allowances,  have not been
allocated to particular problem assets. When an insured  institution  classifies
problem assets as loss, it is required either to establish a specific  allowance
for losses equal to 100% of that portion of the asset so classified or to charge
off such amount. An institution's  determination as to the classification of its
assets and the amount of its  valuation  allowances  is subject to review by the
OTS, which may order the  establishment  of additional  general or specific loss
allowances.  A portion of general loss allowances  established to cover possible
losses  related to assets  classified as substandard or doubtful may be included
in determining an institution's  regulatory  capital,  while specific  valuation
allowances for loan losses generally do not qualify as regulatory capital.

      In accordance with its classification of assets policy, the Bank regularly
reviews the problem  assets in its  portfolio  to  determine  whether any assets
require classification in accordance with applicable  regulations.  On the basis
of management's review of its assets, at March 31, 1996, the Bank had classified
$613,000 of loans as  substandard,  $394,000 of loans as  doubtful,  and none as
loss.

      Foreclosed  Real Estate.  Real estate  acquired by the Bank as a result of
foreclosure or by deed in lieu of foreclosure is classified as real estate owned
until it is sold. When property is acquired, it is recorded at the fair value at
the date of foreclosure less estimated costs of disposition.

      The Bank records loans as in-substance  foreclosures if the Bank has taken
possession  of  the  collateral   regardless  of  whether   formal   foreclosure
proceedings have been instituted. In-substance foreclosures are accounted for as
real estate acquired through foreclosure,  however,  title to the collateral has
not been acquired by the Bank. There may be significant  other expenses incurred
such as legal and other servicing costs involved with in substance  foreclosures
and  foreclosed  real  estate.  The Bank had no  foreclosed  real  estate  or in
substance foreclosed properties at March 31, 1996 or September 30, 1995.

      Allowances for Loan Losses.  Management  regularly performs an analysis to
identify the inherent risk of loss in its loan portfolio. This analysis includes
evaluation of concentrations of credit, 

                                       44
<PAGE>

past loss experience, current economic conditions, amount and composition of the
loan portfolio  (including  loans being  specifically  monitored by management),
estimated fair value of underlying  collateral,  loan  commitments  outstanding,
delinquencies, and other factors.

      The Bank will  continue to monitor its  allowance for loan losses and make
future  additions  to the  allowance  through the  provision  for loan losses as
economic conditions dictate.  Although the Bank maintains its allowance for loan
losses at a level that it  considers  to be adequate to provide for the inherent
risk of loss in its loan portfolio, there can be no assurance that future losses
will not exceed estimated amounts or that additional  provisions for loan losses
will not be required in future periods. In addition, the Bank's determination as
to the amount of its  allowance for loan losses is subject to review by the OTS,
as part of its examination process,  which may result in the establishment of an
additional allowance based upon its judgment of the information available to the
time of the OTS examination.

Analysis of Allowance for Loan Losses

      The  following  table sets forth  information  with  respect to the Bank's
allowance for loan losses at the dates indicated:
<TABLE>
<CAPTION>

                              Six Months
                             Ended March 31,           Year Ended September 30,
                             --------------------------------------------------
                                 1996           1995     1994      1993      1992     1991
                                 ----           ----     ----      ----      ----     ----
                                                (Dollars in Thousands)

<S>                                <C>       <C>      <C>       <C>       <C>      <C>    
Total loans outstanding 
  (end of period)................  $68,481   $66,125  $59,248   $53,228   $51,587  $48,183
                                    ======    ======   ======    ======    ======   ======
Average total loans outstanding
  (period to date)...............  $67,626   $63,000  $55,475   $52,234   $49,965  $46,627
                                    ======    ======   ======    ======    ======   ======
Allowance for loan loss at
  beginning of period............      678       625      415       313       456      353
Loan charge-offs:
  Residential real estate(1).....        0        (5)     (73)        0         0      (16)
  Commercial real estate.........        0      (104)       0      (104)     (254)      (7)
  Consumer and commercial loans..       (7)       (3)     (10)      (11)       (4)     (22)
                                      ----      ----      ---       ---      ----     ----
     Total charge-offs...........       (7)     (112)     (83)     (115)     (258)     (45)
                                      ----      ----      ---      ----      ----     ----
Total recoveries.................        0         0        0         0         0        0
                                      ----      ----      ---       ---       ---     ----
Loan charge-offs, net of recoveries     (7)     (112)     (83)     (115)     (258)     (45)
Provision charged to operations..       80       165      293       217       115      148
                                      ----       ---     ----       ---       ---     ----
Allowance for loan losses
  at end of period...............     $751      $678     $625      $415      $313     $456
                                       ===       ===      ===       ===       ===      ===
Ratio of net charge-offs during
  the period to average loans
  outstanding during the period..     0.01%     0.18%    0.15%     0.22%     0.52%    0.10%
                                      ====      ====     ====      ====      ====     ====
Provision as a percentage
  of average loans...............     0.12%     0.26%    0.53%     0.42%     0.23%    0.32%
                                      ====      ====     ====      ====      ====     ====
Allowance as a percentage of
  total loans (end of period)....     1.10%     1.03%    1.05%     0.78%     0.61%    0.95%
                                      ====      ====     ====      ====      ====     ====
</TABLE>


- -------------------
(1)   Includes home equity loans.

                                      45


<PAGE>



Allocation of the Allowance for Loan Losses

      The  following  table sets forth the  allocation of the allowance for loan
losses by  category  as  prepared  by the Bank.  In  management's  opinion,  the
allocation  has,  at best,  a  limited  utility.  It is  based  on  management's
assessment  as of a given point in time of the risk  characteristics  of each of
the component parts of the total loan portfolio and is subject to changes as and
when the risk factors of each such component part change.  The allocation is not
indicative of either the specific amounts or the loan categories in which future
charge-offs may be taken,  nor should it be taken as an indicator of future loss
trends. In addition,  by presenting the allocation,  management does not mean to
imply that the  allocation  is exact or that the  allowance  has been  precisely
determined from the allocation. The allocation of the allowance to each category
is not necessarily indicative of future loss in any particular category and does
not restrict the use of the allowance to absorb losses in any category.
<TABLE>
<CAPTION>

                                March 31,                                   September 30,
                          ---------------------  --------------------------------------------------------------------
                                  1996                   1995                   1994                   1993
                          ---------------------  ---------------------  ---------------------  ----------------------
                                      Percent of             Percent of             Percent of             Percent of
                                      Loans in               Loans in               Loans in               Loans in
                                        Each                   Each                   Each                   Each
                          Amount of   Category   Amount of   Category   Amount of   Category   Amount of   Category
                          Loan Loss   to Total   Loan Loss   to Total   Loan Loss   to Total   Loan Loss   to Total
                          Allowance     Loans    Allowance     Loans    Allowance     Loans    Allowance     Loans
                          ---------     -----    ---------     -----    ---------     -----    ---------     -----
                                                            (Dollars in Thousands)

Allocation of allowance for loan losses(1):

<S>                             <C>      <C>           <C>      <C>           <C>      <C>           <C>      <C>   
Residential real estate(2)      $189      82.19%       $124      82.24%       $131      81.87%        $139     83.25%
Commercial real estate..          13       4.54          34       4.23          39       4.36          33       3.47
Consumer and commercial loans    236      13.27         195      13.53          67      13.77          56      13.28
Unallocated.............         313          0         325          0         388          0         187          0
                                 ---     ------         ---     ------         ---    -------         ---     ------
     Total..............        $751     100.00%       $678     100.00%       $625     100.00%        $415    100.00%
                                 ===     ======         ===     ======          ===    ======          ===    ======
</TABLE>


- -----------------------
(1)   Percentages represent loans to gross loans in each category.
(2)   Includes home equity loans.

                                      46


<PAGE>



Investment Activities

      General.  The Bank is required  under  federal  regulations  to maintain a
minimum  amount of liquid  assets which may be invested in specified  short term
securities and certain other  investments.  See  "Regulation - Federal Home Loan
Bank System" and  "Management's  Discussion and Analysis of Financial  Condition
and Results of  Operations  - Liquidity  and  Capital  Resources."  The Bank has
maintained a liquidity portfolio in excess of regulatory requirements. Liquidity
levels may be  increased or decreased  depending  upon the yields on  investment
alternatives  and upon  management's  judgment as to the  attractiveness  of the
yields then available in relation to other  opportunities and its expectation of
future yield levels,  as well as  management's  projections as to the short term
demand for funds to be used in the Bank's loan origination and other activities.
The  Bank  classifies  its  investments  as  securities  available  for  sale or
investments  securities  held to  maturity in  accordance  with SFAS No. 115. At
March 31, 1996, the Bank's  investment  portfolio policy allowed  investments in
instruments such as U.S. Treasury obligations,  U.S. federal agency or federally
sponsored agency obligations, municipal obligations, mortgage-backed securities,
banker's  acceptances,  certificates of deposit,  Federal Funds,  including FHLB
overnight  and term  deposits (up to six months),  as well as  investment  grade
corporate bonds, commercial paper and the mortgage derivative products described
below. The Board of Directors may authorize additional investments.

   
     The Bank's securities available for sale and investment  securities held to
maturity  portfolios at March 31, 1996 did not contain  securities of any issuer
with an aggregate  book value in excess of 10% of the Bank's  equity,  excluding
those issued by the United States Government or its agencies.
    

      Mortgage-Backed Securities. To supplement lending activities, the Bank has
invested in residential mortgage-backed  securities.  Mortgage-backed securities
can serve as collateral for borrowings and, through  repayments,  as a source of
liquidity.  Mortgage-backed  securities represent a participation  interest in a
pool of  single-family  or other type of  mortgages,  the principal and interest
payments  on  which  are  passed   from  the   mortgage   originators,   through
intermediaries (generally  quasi-governmental  agencies) that pool and repackage
the participation interests in the form of securities,  to investors such as the
Bank. Such quasi-governmental agencies, which guarantee the payment of principal
and interest to investors, primarily include FHLMC, Government National Mortgage
Association ("GNMA"), and FNMA.

      The Bank's mortgage-backed securities,  other than collateralized mortgage
obligation ("CMOs"), are classified as investment securities held to maturity at
March 31,  1996 and were all  issued  by GNMA,  FHLMC,  or FNMA and  represented
participating interests in direct pass-through pools of long-term mortgage loans
originated and serviced by the issuers of the  securities.  Expected  maturities
will differ from contractual  maturities due to scheduled repayments and because
borrowers  may have the  right to call or  prepay  obligations  with or  without
prepayment penalties.

      Mortgage-backed  securities  typically  are issued with  stated  principal
amounts and the securities are backed by pools of mortgages that have loans with
interest  rates  that  are  within  a range  and have  varying  maturities.  The
underlying   pool  of  mortgages  can  be  composed  of  either   fixed-rate  or
adjustable-rate  mortgage  loans.   Mortgage-backed   securities  are  generally
referred to as mortgage participation certificates or pass-through certificates.
As a result,  the interest rate risk  characteristics  of the underlying pool of
mortgages (i.e., fixed-rate or adjustable-rate), as well as prepayment risk, are
passed on to the certificate holder. The life of a mortgage-backed  pass-through
security  is  equal  to the life of the  underlying  mortgages.  Mortgage-backed
securities  issued  by  FHLMC,  FNMA,  and  GNMA  make  up  a  majority  of  the
pass-through certificates market.

                                      47


<PAGE>


   
     The Bank also invests in CMOs, a type of mortgage-backed  security,  and as
of March 31, 1996  maintains CMOs  classified as securities  available for sale.
Substantially  all of the Bank's CMOs were issued by GNMA,  FHLMC, or FNMA. CMOs
have been developed in response to investor  concerns  regarding the uncertainty
of cash flows associated with the prepayment option of the underlying  mortgagor
and  are  typically  issued  by  government   agencies,   government   sponsored
enterprises,  and special purpose entities established by financial institutions
and other similar  institutions.  Some CMO instruments are most like traditional
debt instruments  because they have stated principal  amounts and  traditionally
defined  interest rate terms.  Purchasers of certain other CMO  instruments  are
entitle  to  the  excess,  if  any,  of the  issuer's  cash  inflows,  including
reinvestment   earnings,   over  the  cash  outflows  for  debt   servicing  and
administrative  expenses.  CMOs may include  instruments  designated as residual
interests,  which  represent  an equity  ownership  interest  in the  underlying
collateral,  subject to the first lien of the  investors in the other classes of
the CMO and may be riskier than many regular CMO  interests.  At March 31, 1996,
all of the Bank's CMOs  consisted of regular  interests  and did not include any
residual interests or interest-only or principal only securities. The securities
are backed by mortgages on one- to four-family  residential real estate and have
contractual  maturities  up to 30 years in the  case of  adjustable  rate and 15
years in the case of fixed rate mortgage-backed securities.
    

      At March 31, 1996, the Bank held CMOs in its securities available for sale
portfolio with a fair value of $2.9 million  resulting in a net unrealized  loss
of  approximately  $75,000  at March 31,  1996.  The Bank  held  mortgage-backed
securities  in its  investment  securities  held to maturity  portfolio  with an
amortized  cost of $11.4  million at March 31, 1996.  The average  yield on CMOs
available for sale and mortgage-backed  securities held to maturity at March 31,
1996 was 6.20% and 6.41%, respectively.

      Securities Portfolio. The following table sets forth the carrying value of
the Bank's securities at the dates indicated. At March 31, 1996, the approximate
fair  value of the  Bank's  securities  available  for sale  was  $18.2  million
resulting in a net unrealized gain of $33,000, net of taxes.

                                  At March 31,             At September 30,
                                                  ------------------------------
                                     1996            1995        1994       1993
                                     ----            ----        ----       ----
                                                  (In Thousands)

Securities available for sale, 
at fair value (1):
  U.S. Government and
    agency securities................  $9,037      $2,004    $      0   $      0
States and political subdivisions....   6,236         559           0          0
  Collateralized mortgage obligations   2,912           0           0          0
                                       ------      ------     -------    -------
Total securities available for sale.. $18,185      $2,563    $      0   $      0
                                       ======       =====     =======    =======
Investment securities held to 
maturity, at amortized cost:
  U.S. Government and
   agency securities................. $19,578     $25,213     $23,182    $16,047
  States and political subdivisions..       0       6,077       6,688      5,096
  Mortgage-backed securities.........  11,395      12,348      12,711     15,118
  Collateralized mortgage
    obligations .....................       0       3,049       3,166      3,245
  Other..............................      36          36         353        335
                                     --------    --------     -------    -------
     Total investment securities 
       held to maturity.............. $31,009     $46,723     $46,100    $39,841
                                       ======      ======      ======     ======

- ------------------
(1)  Prior to October 1, 1994,  the date the Bank adopted SFAS No. 115, the Bank
     did not classify any securities as available for sale.


                                      48


<PAGE>



      The  following  table  sets  forth  information  regarding  the  scheduled
maturities,  carrying  values,  approximate  fair values,  and weighted  average
yields for the Bank's  securities  portfolio  at March 31,  1996 by  contractual
maturity.  The following table does not take into  consideration  the effects of
scheduled repayments or the effects of possible prepayments.
<TABLE>
<CAPTION>
                                                                       At March 31, 1996
                     ---------------------------------------------------------------------------------------------------------------
                          Less than              1 to                 5 to                Over 10                   Total   
                           1 year               5 years             10 years               years                 Securities
                     ------------------  --------------------  -------------------  ------------------  -------------------
                     Amortized  Average  Amortized    Average  Amortized   Average  Amortized  Average  Amortized  Average     Fair
                         Cost     Yield      Cost       Yield      Cost      Yield      Cost     Yield      Cost     Yield    Value
                         ----     -----      ----       -----      ----      -----      ----     -----      ----     -----    -----
                                                                  (Dollars in Thousands)

Securities 
available for sale:
  U.S. Government 
    and agencies 
<S>                    <C>       <C>      <C>          <C>     <C>          <C>       <C>       <C>      <C>        <C>      <C>   
    securities         $4,501    5.96%    $ 4,517      5.89%   $      0     0.00%     $    0    0.00%    $ 9,018    5.92%    $9,037
  States and 
    political
    subdivisions.....   1,022    4.04       5,207      4.46           0     0.00           0    0.00       6,229    4.39      6,236

  Collateralized 
    mortgage
    obligations......      35    5.63           0      0.00            0    0.00       2,952    6.21       2,987    6.20      2,912
                       ------              ------              ---------               -----              ------             ------
     Total securities
       available
       for sale......  $5,558    5.60%     $9,724      5.13%   $       0    0.00%     $2,952    6.21%    $18,234    5.45%   $18,185
                        =====    ====       =====      ====     ========    ====       =====    ====      ======    ====     ======

Investment securities
held to maturity:
  U.S. Government and
    agencies 
    securities.......  $2,763    4.99%    $12,297      5.57%     $4,018     6.68%    $   500    7.19%    $19,578    5.78%   $19,370
  Mortgaged-backed 
    securities.......     383    7.89         669      6.50         493     9.47       9,850    6.20      11,395    6.41     11,537
  Other..............       0    0.00           0      0.00           0     0.00          36    0.00          36    0.00         36
                       ------              ------                ------               ------              ------             ------
     Total investment
       securities
       held to 
       maturity......  $3,146    5.38%    $12,966      5.62%     $4,511     7.03%    $10,386    6.24%    $31,009    6.02%   $30,943
                        =====    ====      ======      ====       =====     ====      ======    ====      ======    ====     ======
</TABLE>




                                            49


<PAGE>



Sources of Funds

      General. Deposits are the major source of the Bank's funds for lending and
other investment purposes. The Bank also derives funds from the (1) amortization
and prepayment of loans, (2) sales, maturities, and calls of securities, and (3)
operations.  Scheduled loan principal  repayments are a relatively stable source
of  funds,   while  deposit  inflows  and  outflows  and  loan  prepayments  are
significantly  influenced by general interest rates and market  conditions.  The
Bank may also borrow funds from the FHLB as a source of funds.

      Deposits.  Consumer and commercial deposits are attracted principally from
within the Bank's  primary  market areas  through the offering of a selection of
deposit  instruments  including  savings  accounts,  NOW accounts,  money market
accounts, and time deposits or certificate of deposit accounts.  Deposit account
terms vary according to the minimum balance required,  the time period the funds
must remain on deposit, and the interest rate, among other factors.

      The  interest  rates  paid by the Bank on  deposits  are set weekly at the
direction of the asset/liability  management committee.  The Bank determines the
interest rate to offer the public on new and maturing  accounts by reviewing the
market interest rates offered by competitors, the Bank's need for funds, and the
current  cost of money.  The Bank  reviews,  weekly,  the  interest  rates being
offered by other financial institutions within its market areas.

      Regular savings, money market, and NOW accounts constituted $51.7 million,
or 42.6%,  of the  Bank's  deposit  portfolio  at March 31,  1996.  Non-interest
bearing  deposits  constituted  $6.6  million  or  5.4%  of the  Bank's  deposit
portfolio at March 31, 1996. Time deposits constituted $63.1 million or 52.0% of
the deposit  portfolio  of which $7.4  million or 6.1% of the deposit  portfolio
were time deposits with balances of $100,000 or more. As of March 31, 1996,  the
Bank had no brokered deposits.

                                      50


<PAGE>



     Deposit  Portfolio.  Deposits  in the  Bank  as of  March  31,  1996,  were
represented by various types of deposit programs described below.

<TABLE>
<CAPTION>

                                                 Average       Balance as of
                                                 Interest        March 31,      Percentage of
                                     Term          Rate            1996        Total Deposits
                                     ----          ----            ----        --------------
                                                              (In Thousands)

<S>                                  <C>         <C>              <C>              <C>   
Savings accounts .................   N/A         3.00%            $ 35,366          29.12%
N.O.W. accounts ..................   N/A         2.25 - 2.75        10,085           8.31
Money market accounts ............   N/A         2.75 - 4.88         6,260           5.15
Non-interest bearing accounts.....   N/A             N/A             6,615           5.45
                                                                                  
Time deposit accounts:                                                            
  Fixed Term Fixed Rate ..........   30 days     4.25                  150           0.12
  Fixed Term Fixed Rate ..........   91 days     3.80                  331           0.27
  Fixed Term Fixed Rate ..........   150 days    5.13                3,838           3.16
  Fixed Term Fixed Rate ..........   182 days    4.74                6,193           5.10
  Fixed Term Fixed Rate ..........   12 months   5.33                7,135           5.87
  Fixed Term Fixed Rate ..........   15 months   6.08                7,115           5.86
  Fixed Term Fixed Rate ..........   18 months   5.63                2,839           1.55
  Fixed Term Fixed Rate ..........   24 months   5.28                1,444           1.19
  Fixed Term Fixed Rate ..........   25 months   6.25               17,540          14.44
  Fixed Term Fixed Rate ..........   30 months   5.00                  676           0.55
  Fixed Term Fixed Rate ..........   36 months   5.08                1,280           1.05
  Fixed Term Fixed Rate ..........   48 months   5.54                  648           0.53
  Fixed Term Fixed Rate ..........   60 months   6.22               12,029           9.90
  Fixed Term Variable Rate .......   18 months   5.02                1,899           2.38
                                                                  --------         ------
     Total time deposit accounts .                                  63,117          51.97
                                                                  --------         ------
                                                                                  
     Total deposits ..............                                $121,443         100.00%
                                                                  ========         ======
</TABLE>



      Time Deposits by Rate. The following table sets forth the time deposits in
the Bank classified by interest rate as of the dates indicated.
<TABLE>
<CAPTION>

                        At March 31,                    As of September 30,
                      ----------------     ----------------------------------------------
                            1996               1995              1994             1993
                            ----               ----              ----             ----
                                             (In Thousands)

Interest Rate
<C>                       <C>              <C>               <C>              <C>     
2.00 - 2.99.....          $      0         $      0          $    350         $    609
3.00 - 3.99.....               331              667            12,275           13,116
4.00 - 4.99.....            10,739            4,811            11,629            9,412
5.00 - 5.99.....            25,099           27,768            12,132            7,111
6.00 - 6.99.....            23,260           23,680             3,770            3,892
7.00 - 7.99.....             3,644            3,884             1,032            1,152
8.00 - 8.99.....                44              320               714            1,989
9.00 - 9.99.....                 0                0                 0              296
                            ------           ------            ------           ------

Totals..........           $63,117          $61,130           $41,902          $37,577
                            ======           ======            ======           ======
</TABLE>




                                      51


<PAGE>



     Time  Deposits  Maturity.  The  following  table  sets forth the amount and
maturities of time deposits at March 31, 1996.
<TABLE>
<CAPTION>
                                                          Amount Due
                           --------------------------------------------------------------------------
                             12 month       12 month       12 month
                           period ended   period ended   period ended       After
Interest Rate                March 31,      March 31,      March 31,      March 31,        Total
- -------------                  1997           1998           1999           2000           ----- 
                               ----           ----           ----           ----
                                                        (In Thousands)

<C>                          <C>             <C>            <C>            <C>          <C>      
3.00 - 3.99%.............    $    331        $     0        $     0        $     0      $     331
4.00 - 4.99%.............       8,844          1,727            168              0         10,739
   
5.00 - 5.99%.............      16,450          5,299          1,854          1,496         25,099
    
6.00 - 6.99%.............      15,120          6,211            245          1,684         23,260
7.00 - 7.99%.............       1,049            238            264          2,093          3,644
8.00 - 8.99%.............           0              0              0             44             44
                             --------       --------        -------         ------        -------
  Total                       $41,794        $13,475         $2,531         $5,317        $63,117
                               ======         ======          =====          =====         ======


</TABLE>


      Time Deposits. The following table indicates the amount of the Bank's time
deposits of $100,000 or more by time  remaining  until  maturity as of March 31,
1996.

                Maturity Period              Time Deposits    
                ---------------              -------------
                                             (In Thousands)
        
        Within three months...........           $1,482
        Three through six months......            1,344
        Six through twelve months.....            2,332
        Over twelve months............            2,216
                                                  -----
             Total....................           $7,374
                                                  =====


Borrowings

      The Bank may obtain  advances from the FHLB of New York to supplement  its
supply  of  lendable  funds.  Advances  from the FHLB of New York are  typically
secured by a pledge of the Bank's stock in the FHLB of New York and a portion of
the Bank's first mortgage loans.  Each FHLB borrowing has its own interest rate,
which may be fixed or variable,  and range of maturities.  The Bank, if the need
arises,  may also access the Federal  Reserve Bank discount window to supplement
its supply of lendable  funds and to meet deposit  withdrawal  requirements.  At
March 31, 1996,  the Bank had $2.1 million in  fixed-rate  long-term  borrowings
outstanding  from the FHLB of New  York.  See Note 9 to the  Notes to  Financial
Statements. At March 31, 1996, the Bank had no other borrowings outstanding.

Competition

      The  Bank  has  been  able to  maintain  its  position  in  mortgage  loan
originations,  market share, and deposit accounts throughout its market areas by
virtue of its local presence,  competitive  pricing, and referrals from existing
customers.  The Bank is one of many  financial  institutions  serving its market
areas.  The deposit  base of the Bank's  market areas is sought by many of these
financial institutions.

                                      52


<PAGE>



      The   competition   for  deposits  comes  from  other  insured   financial
institutions such as commercial banks, thrift  institutions,  credit unions, and
multi-state  regional  banks in the Bank's market areas.  Competition  for funds
also includes a number of insurance products sold by local agents and investment
products  such as mutual funds and other  securities  sold by local and regional
brokers. Loan competition varies depending upon market conditions and comes from
other  insured  financial   institutions   such  as  commercial  banks,   thrift
institutions,  credit unions,  multi-state regional banks, and mortgage bankers,
many of whom have far greater resources then the Bank.

Subsidiary Activity

      The Bank is  permitted  to  invest up to 2% of its  assets in the  capital
stock of, or secured or unsecured  loans to,  subsidiary  corporations,  with an
additional  investment  of 1% of  assets  when  such  additional  investment  is
utilized primarily for community  development  purposes.  At March 31, 1996, the
Bank had one  wholly-owned  subsidiary,  AFS Service Corp. AFS Service Corp. was
formed  in  October  1995 to act as an agent for the sale of  Savings  Bank Life
Insurance.  The Bank's investment in its subsidiary totalled $1,000 at March 31,
1996. As of March 31, 1996, AFS Service Corp. had not conducted any operations.

Properties

      The Bank  operates  from its main  office and three  branch  offices.  The
Bank's total investment in office property and equipment was $2.6 million with a
net book value of $1.6 million at March 31, 1996.
<TABLE>
<CAPTION>

                                                                      Net Book Value
                                                                      Of Real Property
                                                       Year Leased     or Leasehold
Location                             Leased or Owned   or Acquired     Improvements
- --------                             ---------------   -----------     ------------

MAIN OFFICE:
<S>                                  <C>                  <C>               <C>         
  161 Church Street                      Owned            1961              $440,511
  Amsterdam, New York
  12010

AMSTERDAM BRANCH OFFICE:
  Route 30N & Maple Avenue Extension     Owned            1989              $612,996
  Amsterdam, New York

SUPERMARKET BRANCH - GLOVERSVILLE:
  Shop N Save                         Leased until        1994              $109,090
  Fifth Avenue                        July 2004(1)
  Gloversville, New York

SUPERMARKET BRANCH - ONEONTA:
  Shop N Save                         Leased until        1995              $112,436
  Route 28                           January 2005(1)
  Oneonta, New York
</TABLE>

- --------------
(1)  Lease has a ten year term  with a renewal  option at the end of first  five
     years.

                                      53


<PAGE>



      The Bank has  recently  entered  into a lease to occupy  two spaces in the
Amsterdam  Riverfront  Center.  A  majority  of  this  space  will be used as an
operations  center and will house the loan servicing,  accounting,  bookkeeping,
and  proof  departments,   marketing  and  business   development,   and  branch
operations.  The remaining space is expected to be used as a small branch office
with an ATM.

Personnel

      At March 31, 1996,  the Bank had 34 full-time and 15 part-time  employees.
None of the Bank's employees are represented by a collective  bargaining  group.
The Bank believes that its relationship with its employees is good.

Legal Proceedings

      The  Bank,  from time to time,  is a party to  routine  litigation,  which
arises in the  normal  course of  business,  such as  claims to  enforce  liens,
condemnation  proceedings  on  properties  in  which  the  Bank  holds  security
interests, claims involving the making and servicing of real property loans, and
other  issues  incident  to the  business  of the Bank.  There were no  lawsuits
pending  or known to be  contemplated  against  the Bank at March 31,  1996 that
would have a material effect on the operations or income of the Bank.

                                  REGULATION

      Set forth below is a brief description of certain laws which relate to the
regulation of the Bank and the Company.  The description  does not purport to be
complete and is qualified  in its entirety by reference to  applicable  laws and
regulations.

General

      As a federally chartered,  SAIF-insured  savings association,  the Bank is
subject to extensive  regulation by the OTS and the FDIC. Lending activities and
other  investments  must comply with  various  federal and state  statutory  and
regulatory   requirements.   The  Bank  is  also  subject  to  certain   reserve
requirements promulgated by the Board of Governors of the Federal Reserve System
("Federal Reserve System").

      The OTS, in  conjunction  with the FDIC,  regularly  examines the Bank and
prepares  reports for the  consideration of the Bank's Board of Directors on any
deficiencies that they find in the Bank's  operations.  The Bank's  relationship
with its depositors and borrowers is also regulated to a great extent by federal
and state law,  especially in such matters as the ownership of savings  accounts
and the form and content of the Bank's mortgage documents.

      The Bank  must  file  reports  with the OTS and the  FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other financial  institutions.  This regulation and supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any change in such  regulations,  whether by the OTS, the FDIC or the
United States  Congress could have a material  adverse impact on the Company and
the Bank and their operations.

                                      54


<PAGE>



Insurance of Deposit Accounts

      The  Bank's  deposit  accounts  are  insured  by the SAIF to a maximum  of
$100,000  for each  insured  member (as  defined by law and  regulation).  If an
institution  has no  tangible  capital,  the FDIC has the  authority,  should it
initiate proceedings to terminate an institution's deposit insurance, to suspend
the insurance of any such  institution.  However,  if a savings  association has
positive capital when it includes qualifying  intangible assets, the FDIC cannot
suspend deposit  insurance unless capital declines  materially,  the institution
fails to enter into and remain in compliance  with an approved  capital plan, or
the institution is operating in an unsafe or unsound manner.

      Regardless of an institution's capital level, insurance of deposits may be
terminated by the FDIC upon a finding that the institution has engaged in unsafe
or  unsound  practices,  is  in an  unsafe  or  unsound  condition  to  continue
operations,  or has violated any  applicable  law,  regulation,  rule,  order or
condition imposed by the FDIC or the institution's  primary regulator.  The FDIC
may also  prohibit  an  insured  depository  institution  from  engaging  in any
activity  the  FDIC  determines  to  pose a  serious  threat  to the  SAIF.  The
management of the Bank is unaware of any practice,  condition, or violation that
might lead to termination of its deposit insurance.

      The FDIC charges an annual  assessment for the insurance of deposits based
on the risk a particular  institution poses to its deposit insurance fund. Under
this system,  a savings  association pays within a range of 23 cents to 31 cents
per  $100  of  domestic   deposits,   depending  upon  the  institution's   risk
classification.  This risk  classification is based on an institution's  capital
group and supervisory subgroup assignment.  In addition,  the FDIC is authorized
to increase such deposit insurance rates on a semi-annual basis if it determines
that such  action is  necessary  to cause the  balance  in the SAIF to reach the
designated  reserve ratio of 1.25% of SAIF-insured  deposits within a reasonable
period of time.  The SAIF was  substantially  underfunded  at March 31, 1996. In
addition,  the FDIC may  impose  special  assessments  on SAIF  members to repay
amounts borrowed from the U.S. Treasury or for any other reason deemed necessary
by the FDIC. The Bank's federal deposit  insurance  premium expense for the year
ended September 30, 1995 amounted to approximately  $235,000. By comparison,  at
March 31, 1996, members of the BIF were required to pay substantially  lower, or
virtually no, federal deposit insurance premium.

Regulatory Capital Requirements

      OTS capital regulations require savings institutions to meet three capital
standards: (1) tangible capital equal to 1.5% of total adjusted assets, (2) core
capital  equal  to at  least 3% of total  adjusted  assets,  and (3)  risk-based
capital equal to 8% of total risk-weighted assets. The Bank's capital ratios are
set forth under "Historical and Pro Forma Capital Compliance."

      Tangible  capital is defined as core  capital less all  intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as common stockholders' equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
nonwithdrawable accounts and pledged deposits of mutual savings associations and
qualifying supervisory goodwill,  less nonqualifying  intangible assets, certain
mortgage servicing rights and certain investments.

      The  risk-based  capital  standard for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock,  and the portion of the  allowance for loan
losses not designated for specific loan losses. The portion of

                                      55


<PAGE>



the allowance for loan and lease losses  includable in supplementary  capital is
limited to a maximum of 1.25% of risk-weighted  assets.  Overall,  supplementary
capital is limited to 100% of core capital. A savings association must calculate
its risk-weighted assets by multiplying each asset and off-balance sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.

      The  OTS has  adopted  a rule  requiring  a  deduction  from  capital  for
institutions  with certain levels of interest rate risk. This rule is not yet in
effect.

Dividend and Other Capital Distribution Limitations

      OTS regulations require the Bank to give the OTS 30 days advance notice of
any  proposed  declaration  of  dividends  to the  Company,  and the OTS has the
authority under its  supervisory  powers to prohibit the payment of dividends to
the Company. In addition, the Bank may not declare or pay a cash dividend on its
capital stock if the effect thereof would be to reduce the regulatory capital of
the Bank below the amount required for the liquidation account to be established
pursuant to the Bank's  Plan.  See "The  Conversion - Effects of  Conversion  to
Stock Form on Depositors and Borrowers of the Bank Liquidation Account."

      OTS  regulations  impose  limitations  upon all capital  distributions  by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to stockholders of another institution in
a cash-out merger,  and other  distributions  charged against capital.  The rule
establishes  three tiers of  institutions  based  primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional  capital  distributions  require prior regulatory  notice.  As of
September 30, 1995, the Bank was a Tier 1 institution.

      In the event the Bank's capital fell below its fully phased-in requirement
or the OTS notified it that it was in need of more than normal supervision,  the
Bank would become a Tier 2 or Tier 3 institution and as a result, its ability to
make capital distributions could be restricted.  Tier 2 institutions,  which are
institutions that before and after the proposed  distribution meet their current
minimum capital  requirements,  may only make capital distributions of up to 75%
of net income over the most recent four  quarter  period.  Tier 3  institutions,
which are institutions that do not meet current minimum capital requirements and
propose to make any capital  distribution,  and Tier 2 institutions that propose
to make a capital  distribution  in excess of the noted safe harbor level,  must
obtain OTS approval  prior to making such  distribution.  In  addition,  the OTS
could prohibit a proposed capital  distribution by any institution,  which would
otherwise  be  permitted  by the  regulation,  if the OTS  determines  that such
distribution  would  constitute  an  unsafe  or  unsound  practice.  The OTS has
proposed  rules  relaxing   certain   approval  and  notice   requirements   for
well-capitalized institutions.

      A savings association is prohibited from making a capital distribution if,
after making the distribution, the savings association would be undercapitalized
(i.e.,  not  meet  any  one of its  minimum  regulatory  capital  requirements).
Further,  a savings  association  cannot distribute  regulatory  capital that is
needed for the liquidation account.

                                      56


<PAGE>



Qualified Thrift Lender Test

      Savings  institutions must meet a qualified thrift lender ("QTL") test. If
the Bank maintains an appropriate level of qualified thrift investments ("QTIs")
(primarily  residential  mortgages and related  investments,  including  certain
mortgage-related  securities) and otherwise qualifies as a QTL, it will continue
to enjoy  full  borrowing  privileges  from the FHLB of New York.  The  required
percentage  of QTIs is 65% of  portfolio  assets  (defined  as all assets  minus
intangible  assets,  property used by the institution in conducting its business
and liquid assets equal to 10% of total assets). Certain assets are subject to a
percentage  limitation  of  20%  of  portfolio  assets.  In  addition,   savings
associations  may include shares of stock of the FHLBs,  FNMA and FHLMC as QTIs.
Compliance  with the QTL test is  determined  on a monthly  basis in nine out of
every 12 months.  As of March 31, 1996, the Bank was in compliance  with its QTL
requirement with approximately 75% of its assets invested in QTIs.

Transactions With Affiliates

      Generally,  restrictions  on  transactions  with  affiliates  require that
transactions   between  a  savings  association  or  its  subsidiaries  and  its
affiliates be on terms as favorable to the Bank as comparable  transactions with
non-affiliates.  In addition, certain of these transactions are restricted to an
aggregate  percentage of the Bank's capital and collateral in specified  amounts
must usually be provided by  affiliates in order to receive loans from the Bank.
Affiliates  of the Bank include the Company and any company which would be under
common control with the Bank. In addition,  a savings association may not extend
credit to any affiliate engaged in activities not permissible for a bank holding
company or acquire the securities of any affiliate that is not a subsidiary. The
OTS  has the  discretion  to  treat  subsidiaries  of  savings  associations  as
affiliates on a case-by-case basis.

Liquidity Requirements

      All savings associations are required to maintain an average daily balance
of liquid  assets equal to a certain  percentage of the sum of its average daily
balance of net withdrawable  deposit accounts and borrowings payable in one year
or less.  The liquidity  requirement  may vary from time to time (between 4% and
10%)  depending  upon  economic  conditions  and  savings  flows of all  savings
associations.  At March 31, 1996, the Bank's required liquid asset ratio was 5%.
Monetary  penalties may be imposed upon associations for violations of liquidity
requirements.

Federal Home Loan Bank System

      The Bank is a member of the FHLB of New York,  which is one of 12 regional
FHLBs  that   administer   the  home  financing   credit   function  of  savings
associations.  Each FHLB  serves as a reserve  or central  bank for its  members
within its assigned  region.  It is funded  primarily from proceeds derived from
the sale of  consolidated  obligations  of the FHLB  System.  It makes  loans to
members (i.e.,  advances) in accordance with policies and procedures established
by the Board of Directors of the FHLB.

      As a member,  the Bank is required to purchase and  maintain  stock in the
FHLB of New York in an  amount  equal to at  least  1% of its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the  beginning of each year.  At March 31,  1996,  the Bank had $566,000 in FHLB
stock, at cost, which was in compliance with this requirement.  The FHLB imposes
various  limitations on advances such as limiting the amount of certain types of
real estate related  collateral to 30% of a member's  capital and limiting total
advances to a member.

                                      57


<PAGE>



      The FHLBs are  required to provide  funds for the  resolution  of troubled
savings  associations  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.  For the fiscal year ended September  30,1995,  dividends paid by
the FHLB of New York to the Bank totalled $42,000.

Federal Reserve System

      The  Federal  Reserve  System  requires  all  depository  institutions  to
maintain  non-interest  bearing  reserves  at  specified  levels  against  their
transaction accounts (primarily  checking,  NOW and Super NOW checking accounts)
and  non-personal  time  deposits.  The balances  maintained to meet the reserve
requirements  imposed by the Federal  Reserve  System may be used to satisfy the
liquidity  requirements  that are  imposed by the OTS.  At March 31,  1996,  the
Bank's reserve met the minimum level required by the Federal Reserve System.

      Savings  associations  have  authority to borrow from the Federal  Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  associations  to exhaust all other sources  before  borrowing  from the
Federal  Reserve  System.  The Bank had no borrowings  from the Federal  Reserve
System at March 31, 1996.

Company Regulation

      General.  After the Conversion,  the Company will be a unitary savings and
loan holding  company  subject to regulatory  oversight by the OTS. As such, the
Company is required to register  and file reports with the OTS and is subject to
regulation  and  examination  by  the  OTS.  In  addition,  the  OTS  will  have
enforcement   authority  over  the  Company  and  its  non-savings   association
subsidiaries,  should such subsidiaries be formed, which also permits the OTS to
restrict or prohibit  activities that are determined to be a serious risk to the
subsidiary  savings  association.  This  regulation  and  oversight  is intended
primarily  for the  protection  of the  depositors  of the  Bank and not for the
benefit of  stockholders  of the  Company.  The Company will also be required to
file certain reports with, and otherwise  comply with, the rules and regulations
of the OTS and the Securities and Exchange Commission ("SEC").

      QTL Test.  As a unitary  savings  and loan  holding  company,  the Company
generally  will not be  subject  to  activity  restrictions,  provided  the Bank
satisfies  the QTL test.  If the  Company  acquires  control of another  savings
association  as a separate  subsidiary,  it would become a multiple  savings and
loan  holding  company  and  the  activities  of  the  Company  and  any  of its
subsidiaries (other than the Bank or any other SAIF-insured savings association)
would become subject to  restrictions  applicable to bank holding  companies and
those activities  specified by the OTS as permissible for a multiple savings and
loan holding company,  unless such other associations each also qualify as a QTL
or were  acquired in a supervised  acquisition.  See "- Qualified  Thrift Lender
Test."

      Restrictions  on  Acquisitions.  The Company must obtain approval from the
OTS  before  acquiring  control  of any  other  SAIF-insured  association.  Such
acquisitions  are generally  prohibited if they result in a multiple savings and
loan holding company  controlling  savings  associations in more than one state.
However,  such  interstate  acquisitions  are permitted  based on specific state
authorization or in a supervisory acquisition of a failing savings association.

      Federal  law  generally  provides  that no  "person,"  acting  directly or
indirectly or through or in concert with one or more other persons,  may acquire
"control," as that term is defined in OTS

                                      58


<PAGE>



regulations,  of a federally insured savings institution without giving at least
60 days  written  notice  to the OTS and  providing  the OTS an  opportunity  to
disapprove the proposed acquisition. In addition, no company may acquire control
of such an institution without prior OTS approval.

      Federal  Securities Law. The Company has filed with the SEC a registration
statement  under the Securities Act for the  registration of the Common Stock to
be issued  pursuant to the Conversion.  Upon  completion of the Conversion,  the
Company's  Common Stock will be registered  with the SEC under the Exchange Act.
The Company will then be subject to the information, proxy solicitation, insider
trading restriction, and other requirements under the Exchange Act.

                                   TAXATION

Federal Taxation

      Savings associations are subject to the provisions of the Internal Revenue
Code of 1986,  as amended  (the  "Code"),  in the same  general  manner as other
corporations. However, savings associations such as the Bank, which meet certain
definitional tests and other conditions  prescribed by the Code may benefit from
certain favorable  provisions regarding their deductions from taxable income for
annual additions to their bad debt reserve. The amount of the bad debt deduction
that a qualifying savings institution may claim with respect to additions to its
reserve for bad debts is subject to certain  limitations.  The Bank  reviews the
most favorable way to calculate the deduction attributable to an addition to its
bad debt reserve on an annual basis.

      Under the  percentage of taxable  income  method,  the bad debt  deduction
attributable  to "qualifying  real property  loans" cannot exceed the greater of
(i) the amount deductible under the experience method, or (ii) the amount which,
when added to the bad debt deduction for non-qualifying loans, equals the amount
by which  12% of the sum of the  total  deposits  and the  advance  payments  by
borrowers for taxes and insurance at the end of the taxable year exceeds the sum
of the surplus,  undivided  profits and reserves at the beginning of the taxable
year.  The amount of the bad debt  deduction  attributable  to  qualifying  real
property  loans  computed  using the  percentage  of  taxable  income  method is
permitted  only to the  extent  that the  institution's  reserve  for  losses on
qualifying  real property loans at the close of the taxable year does not exceed
6% of such loans  outstanding  at such  time.  The Bank used the  percentage  of
taxable income method for the tax years ended December 31, 1994 and 1993.

      Under the experience  method, the bad debt deduction may be based on (i) a
six-year moving average of actual losses on qualifying and non-qualifying loans,
or (ii) a fill-up to the  institution's  base year reserve amount,  which is the
tax bad debt  reserve  determined  as of December  31,  1987.  The Bank used the
experience method for the tax year ended December 31, 1995. See Notes 1(l) and 8
to the Financial Statements.

      The  percentage  of  specially  computed  taxable  income  that is used to
compute a savings  association's bad debt reserve deduction under the percentage
of taxable  income  method  (the  "percentage  bad debt  deduction")  is 8%. The
percentage of taxable  income bad debt deduction thus computed is reduced by the
amount  permitted as a deduction for  non-qualifying  loans under the experience
method.  The  availability  of the  percentage of taxable  income method permits
qualifying savings  associations to be taxed at a lower effective federal income
tax rate than that applicable to  corporations  generally  (approximately  31.3%
assuming the maximum percentage bad debt deduction).

                                      59


<PAGE>



      If  an  association's  qualifying  assets  (generally,  loans  secured  by
residential  real  estate  or  deposits,  educational  loans,  cash and  certain
government  obligations)  constitute  less  than 60% of its  total  assets,  the
association may not deduct any addition to a bad debt reserve and generally must
include  existing  reserves  in  income  over  a  four  year  period,  which  is
immediately accruable for financial reporting purposes. As of March 31, 1996, at
least 60% of the Bank's assets were qualifying assets as defined in the Code. No
assurance  can be  given  that the Bank  will  meet the 60% test for  subsequent
taxable years.

      Earnings  appropriated to the Bank's bad debt reserve and claimed as a tax
deduction  including  the Bank's  supplemental  reserves  for losses will not be
available for the payment of cash dividends or for  distribution to stockholders
(including  distributions  made on dissolution or liquidation),  unless the Bank
includes the amount in income, along with the amount deemed necessary to pay the
resulting  federal income tax. As of March 31, 1996, the Bank had  approximately
$2.5 million of accumulated  earnings,  representing  its base year tax reserve,
for which federal  income taxes have not been  provided.  If such amount is used
for any purpose other than bad debt losses, including a dividend distribution or
a distribution in  liquidation,  it will be subject to federal income tax at the
then current rate. See "Risk Factors - Possible Recapture of Bad Debt Reserve."

      Generally,  for taxable years beginning after 1986, the Code also requires
most corporations, including savings associations, to utilize the accrual method
of accounting  for tax purposes.  Further,  for taxable years ending after 1986,
the Code  disallows  100% of a savings  association's  interest  expense  deemed
allocated  to certain  tax-exempt  obligations  acquired  after  August 7, 1986.
Interest expense allocable to (i) tax-exempt  obligations  acquired after August
7, 1986  which are not  subject to this rule,  and (ii)  tax-exempt  obligations
issued  after 1982 but  before  August 8,  1986,  are  subject to the rule which
applied prior to the Code  disallowing the  deductibility of 20% of the interest
expense.

      The Internal  Revenue Code  imposes a tax ("AMT") on  alternative  minimum
taxable  income  ("AMTI")  at a rate  of  20%.  AMTI  is  increased  by  certain
preference  items,  including  the excess of the tax bad debt reserve  deduction
using the percentage of taxable income method over the deduction that would have
been allowable  under the experience  method.  Only 90% of AMTI can be offset by
net operating loss carryovers of which the Bank currently has none. AMTI is also
adjusted by  determining  the tax  treatment  of certain  items in a manner that
negates the deferral of income resulting from the regular tax treatment of those
items.  Thus,  the Bank's  AMTI is  increased  by an amount  equal to 75% of the
amount  by  which  the  Bank's  adjusted   current  earnings  exceeds  its  AMTI
(determined  without  regard to this  adjustment  and prior to reduction for net
operating losses).  In addition,  for taxable years beginning after December 31,
1986 and before January 1, 1996, an environmental  tax of 0.12% of the excess of
AMTI (with certain  modifications)  over $2 million is imposed on  corporations,
including the Bank,  whether or not an AMT is paid.  Under pending  legislation,
the AMT rate would be reduced to zero for taxable years beginning after December
31, 1994, but this rate reduction would be suspended for taxable years beginning
in 1995 and 1996 and the  suspended  amounts would be refunded as tax credits in
subsequent years.

      The Company may exclude  from its income 100% of dividends  received  from
the  Bank as a member  of the  same  affiliated  group  of  corporations.  A 70%
dividends  received  deduction  generally  applies  with  respect  to  dividends
received from corporations that are not members of such affiliated group, except
that an 80% dividends received deduction applies if the Company and the Bank own
more  than  20% of the  stock of a  corporation  paying a  dividend.  The  above
exclusion  amounts,  with the  exception of the  affiliated  group  figure,  are
reduced in years in which the Bank avails  itself of the  percentage  of taxable
income bad debt deduction method.

      The Bank's federal income tax returns for the last five tax years have not
been examined by the IRS.

                                      60


<PAGE>




State Taxation

      New York Taxation.  The Bank is subject to New York State Franchise Tax on
Banking  Corporations  equal to the greater of (i) 9% of the Bank's  "entire net
income" allocable to operations in New York, or (ii) the applicable  alternative
minimum tax. The  alternative  minimum tax is generally the greater of (a) 0.01%
of the value of the Bank's  assets  allocable to  operations  in New York,  with
certain  modifications,  (b) 3% of the Bank's  "alternative  entire net  income"
allocable to operations  in New York,  or (c) $250.  In addition,  New York also
imposes a surtax of 3% on the  applicable  tax  described  above.  The surtax is
scheduled to expire by the end of 1996.  Entire net income is similar to federal
taxable income, subject to modifications  (including the fact that net operating
losses  cannot be carried back or carried  forward) and  alternative  entire net
income is equal to entire net income without certain modifications.

      The Bank's state income tax returns for the tax years of 1991,  1994,  and
1995 have not been audited. An audit of the 1992 and 1993 tax years by the state
is in progress.

      Delaware  Taxation.  As a Delaware  corporation  with no operations in the
State of Delaware,  the Company is exempt from Delaware corporate income tax but
is required to file an annual  report with and pay an annual fee to the State of
Delaware.  The Company is also subject to an annual franchise tax imposed by the
State of Delaware.

                           MANAGEMENT OF THE COMPANY

      The Board of  Directors  of the  Company  consists  of those  persons  who
currently serve as Directors of the Bank. The Board of Directors is divided into
three classes, each of which contains approximately  one-third of the Board. The
directors  are  elected  by  the  stockholders  of  the  Company  for  staggered
three-year terms, or until their successors are elected and qualified. One class
of directors,  consisting of John M. Lisicki and Daniel J. Greco,  has a term of
office expiring at the first annual meeting  following the Conversion.  A second
class,  consisting  of Ronald S. Tecler and John A.  Tesiero,  Jr. has a term of
office  expiring at the annual meeting to be held one year  thereafter.  A third
class,  consisting of John A.  Kosinski,  Jr.,  Joseph G. Opalka and Florence B.
Opiela, has a term of office expiring at the annual meeting to be held two years
thereafter.

      The following  individuals  hold the executive  offices in the Company set
forth below opposite their names.
<TABLE>
<CAPTION>

Name                      Age (1)     Positions Held With the Company
- ----                      -------     -------------------------------

<S>                          <C>      <C>                                                
John M. Lisicki              49       President, Chief Executive Officer, and Director

James J. Alescio             34       Treasurer and Chief Financial Officer
   
Benjamin W. Ziskin           38       Vice President
    

</TABLE>

- ---------------------
(1)   At March 31, 1996.

      The executive officers of the Company are elected annually and hold office
until their  respective  successors  have been  elected and  qualified  or until
death, resignation, or removal by the Board of Directors. Additional information
concerning the business experience and compensation of the directors

                                      61


<PAGE>



and executive officers of the Company is set forth under "Management of the Bank
- - Biographical Information."

                            MANAGEMENT OF THE BANK

Directors and Executive Officers

      The Board of  Directors  of the Bank is composed of seven  members each of
whom serves for a term of three years.  The Bank's  proposed  Charter and Bylaws
require that directors be divided into three classes,  as nearly equal in number
as possible,  each class to serve for a three-year  period,  with  approximately
one-third of the  directors  elected each year.  Executive  officers are elected
annually by the Board of Directors and serve at the Board's discretion.

      The following table sets forth  information  with respect to the directors
and  executive  officers of the Bank,  all of whom will continue to serve in the
same capacities after the Conversion.
<TABLE>
<CAPTION>
                                                                            Current
                                                              Director        Term
Name                      Age (1)   Position                    Since       Expires
- ----                      -------   --------                    -----       -------

<S>                         <C>     <C>                         <C>           <C> 
John M. Lisicki             49      President, Chief Executive  1984          1997
                                    Officer, and Director
Daniel J. Greco             68      Director                    1980          1997
Ronald S. Tecler            57      Director                    1994          1998
John A. Tesiero, Jr.        68      Director                    1994          1998
John A. Kosinski, Jr.       68      Director                    1959          1999
Joseph G. Opalka            56      Director                    1975          1999
Florence B. Opiela          81      Director                    1984          1999
James J. Alescio            34      Treasurer and Chief
                                    Financial Officer
Benjamin W. Ziskin          38      Vice President and Chief
                                    Lending Officer
</TABLE>


- ------------
(1)   At March 31, 1996.

Biographical Information

      The business experience of each director and executive officer of the Bank
is set forth below. All directors and executive officers have held their present
positions for a minimum of five years unless otherwise stated.

      John M. Lisicki has been the President and Chief Executive  Officer of the
Bank since  1978 and of the  Company  since its  formation.  Mr.  Lisicki is the
Chairman of the Board of Amsterdam Memorial  Hospital,  a former President and a
board member of Industries for Amsterdam, Inc., the president and a board member
of Foundation Liberty  Enterprises,  a board member and former Vice President of
the  Amsterdam  Free  Library,  a board  member of the Sarah J. Sanford Home for
Elderly Women, and a former board member of the Hospice Foundation.

                                      62


<PAGE>



     Daniel J. Greco has been a  director  of the Bank since 1980 and a director
of the Company since its formation. Mr. Greco is a former school teacher and the
retired  superintendent  of the Greater  Amsterdam  School  District.  Mr. Greco
serves  on the  Board  of  Directors  of the  Amsterdam  Memorial  Hospital  and
Industries  for Amsterdam and is active in the Rotary Club,  the Elks Club,  and
the Boy Scouts of America.

     Ronald S.  Tecler  has been a  director  of the Bank  since 1994 and of the
Company  since its  formation.  Mr.  Tecler  is the  majority  stockholder  of a
professional  corporation engaged in the practice of dentistry in Amsterdam, New
York and has practiced  dentistry  since 1971. Mr. Tecler is the Chairman of the
Board of the Amsterdam  Urban Renewal  Agency,  a board member of Industries for
Amsterdam, Inc., the Vice President of the Twin Rivers Boy Scout Council, and is
active in the  Amsterdam  Rotary Club and the St.  Mary's  Hospital at Amsterdam
Foundation.

     John A. Tesiero,  Jr. has been a director of the Bank since 1994 and of the
Company since its formation.  Mr. Tesiero is the sole owner of Cranesville Block
Co., Inc., a construction supply business supplying ready mix concrete, concrete
block, sand, gravel, and stone, located in Amsterdam, New York.

     John A.  Kosinski,  Jr.,  has been a director of the Bank since 1959 and of
the Company since its formation.  Mr. Kosinski is an attorney in Amsterdam,  New
York and has practiced law since 1953.  Mr.  Kosinski  serves as counsel for the
Bank.  Mr.  Kosinski  is a  Director  Emeritus  of the St.  Mary's  Hospital  at
Amsterdam  Foundation  and is active in the Liberty  House,  the Elks Club,  the
Montgomery   County  Chamber  of  Commerce,   the  Montgomery   County  Economic
Development Corp., the American and Montgomery County Bar Associations,  and the
New York Trial Association.

     Joseph G.  Opalka  has been a  director  of the Bank  since 1975 and of the
Company since its formation. Mr. Opalka is a certified public accountant and the
sole owner of Joseph G. Opalka C.P.A., a public accounting firm. Mr. Opalka also
serves as an adjunct faculty member of the Schenectady  County Community College
and from 1969 to 1993 was the Vice President of Finance for Amsterdam Printing &
Litho  Corp.,  a  mail  order  company.  Mr.  Opalka  serves  as a  director  of
Rehabilitation Support Services, Inc. and is active in the American Institute of
Certified Public  Accountants and the New York State Society of Certified Public
Accountants.

     Florence  B.  Opiela has been a director  of the Bank since 1984 and of the
Company since its formation. Ms. Opiela is a retired Executive Vice President of
the Bank.  Ms. Opiela is a member of the St.  Mary's  Hospital  volunteers,  St.
Mary's Hospital Auxiliary, Inc., and St. Stanislaus Rosary Auxiliary. Ms. Opiela
is also active in the Amsterdam Free Library and the Walter-Elwood Museum.

     James J. Alescio served as the Assistant Treasurer of the Bank from 1984 to
1987 and was appointed Treasurer and Chief Financial Officer of the Bank in 1993
and of the Company  upon its  formation.  From 1987 to 1993,  Mr.  Alescio was a
senior  accountant  with  John  G.  Gilooly,  C.P.A.'s,  an  independent  public
accounting firm. Mr. Alescio in a member of the American  Institute of Certified
Public Accountants and the New York Society of Certified Public Accountants.

     Benjamin W. Ziskin  served as the  Treasurer  of the Bank from 1985 to 1993
and was appointed Vice President of the Bank in 1989 and of the Company upon its
formation.  Mr.  Ziskin is a board  member  and past  Treasurer  of the  Capital
District  League of Savings  Institutions,  a board member and  President of the
Montgomery  Transitional Services, a board member and Secretary of the Amsterdam
Housing  Authority,  a past President and Treasurer of the Montgomery County Big
Brothers/Big  Sisters,  and a past board member of The Amsterdam City Center and
the St. Mary's Hospital at Amsterdam Foundation.

                                      63


<PAGE>




Meetings and Committees of the Board of Directors

      The Bank's Board of Directors  conducts its business  through  meetings of
the Board and through activities of its committees. During the fiscal year ended
September 30, 1995,  the Board of Directors  held 12 regular  meetings and three
special  meetings.  No director attended fewer than 75% of the total meetings of
the Board of Directors of the Bank and committees on which such director  served
during the fiscal year ended September 30, 1995.

      The Executive  Committee of the Board of Directors,  which is comprised of
John M.  Lisicki,  John A.  Kosinski,  and Daniel J. Greco,  meets as  necessary
between  meetings  of the full Board of  Directors  of the Bank.  The  Executive
Committee  did not  meet  during  fiscal  1995.  All  actions  of the  Executive
Committee are ratified by the full Board of Directors.

      The Audit  Committee  of the Bank is  comprised  of Florence B. Opiela and
Joseph  Opalka.  The President also attends these meetings but is excused during
certain  portions.  The  Audit  Committee  is  responsible  for  developing  and
maintaining  the Bank's audit program.  The committee also meets with the Bank's
outside  auditors  to discuss  the  results of the annual  audit and any related
matters. The Audit Committee met three times during the 1995 fiscal year.

     The Compensation  Committee  consists of John M. Lisicki,  John A. Tesiero,
Jr., John A. Kosinski, and Daniel J. Greco. The committee establishes the Bank's
salary budget,  director fees,  and employee  benefits  provided by the Bank for
approval  by the Board of  Directors.  The  committee  met once  during the 1995
fiscal year.

Director Compensation

      Members of the Board of Directors received fees of $1,000 per month during
the 1995 fiscal year for  attendance at meetings of the Board of  Directors.  No
additional fees are paid to board members for attendance at committee  meetings.
The Bank paid a total of $76,300 in director  fees for the year ended  September
30, 1995.

Executive Compensation

      Summary  Compensation  Table.  The following table sets forth the cash and
non-cash  compensation awarded to or earned by the President and Chief Executive
Officer  of the Bank.  No other  executive  officer of the Bank had a salary and
bonus  during the year ended  September  30,  1995 that  exceeded  $100,000  for
services rendered in all capacities to the Bank.
<TABLE>
<CAPTION>

                                        Annual Compensation
                              ---------------------------------------
                                                       Other Annual       All Other
Name and Principal Position   Salary(1)     Bonus     Compensation(2)  Compensation(3)
- ---------------------------   ---------     -----     ---------------  ---------------

<S>                           <C>          <C>           <C>               <C>   
John M. Lisicki               $110,452     $3,000        $16,640           $5,522
President and Chief Executive
Officer
</TABLE>

- -------------
(1)  Includes board of director's fees.
(2)  Consists  of the  accrual  of  16.99%  of  salary  under  the  Supplemental
     Retirement Plan. See  "Supplemental  Retirement Plan." Does not include the
     value of  certain  other  benefits,  which do not  exceed  10% of the total
     salary and bonus of the individual.
(3)  Includes Bank  contribution  of $1,008 to term life  insurance and matching
     contribution of $4,514 to the 401(k) Plan.

                                      64


<PAGE>




      Employment  and Severance  Agreements.  In February 1996, the Bank entered
into employment  agreements with John M. Lisicki,  President and Chief Executive
Officer and certain other officers of the Bank. Mr.  Lisicki's  salary under the
employment  agreement  was  based  on his then  current  salary,  $115,000.  Mr.
Lisicki's  employment agreement is for a term of three years. The agreements are
terminable  by the Bank for "just  cause" as defined in the  agreements.  If the
Bank terminates the employee  without just cause,  the employee will be entitled
to a continuation of the employee's salary from the date of termination  through
the remaining term of the agreement. Mr. Lisicki's employment agreement contains
a  provision  stating  that in the event of the  termination  of  employment  in
connection  with any future change in control of the Bank, as diversified in the
agreement,  Mr. Lisicki will be paid in a lump sum an amount equal to 2.99 times
Mr. Lisicki's five year average annual cash compensation.  In addition, the Bank
has entered into severance agreements with three key employees,  which provide a
severance  payment upon termination  without just cause in the event of a change
in control,  as defined in the agreements.  If such payments were made under the
agreements  to the above  officers and key  employees  at March 31,  1996,  such
payments would equal approximately  $686,000.  The aggregate payments that would
be made to such  individuals  would be an expense to the Bank,  thereby reducing
net income and the Bank's capital by that amount,  adjusted as  appropriate  for
income tax  effects.  The  agreements  may be renewed  annually  by the Board of
Directors upon a determination  of satisfactory  performance  within the Board's
sole discretion.

      Supplemental   Retirement  Plan.  The  Bank  has  adopted  a  supplemental
retirement  plan ("SERP") for the benefit of John M. Lisicki,  President and one
other  officer  of the Bank in  connection  with the  termination  of a  defined
benefit  retirement  plan in fiscal 1994.  The purpose of the SERP is to furnish
the participant with supplemental  post-retirement benefits in addition to those
which will be provided  under the Bank's  401(k) Plan.  After an analysis of the
retirement  benefits  provided to all employees,  the Bank  determined that most
employees would benefit more from a 401(k) savings plan than the defined benefit
retirement  plan. The SERP was adopted to compensate  John Lisicki and the other
officer so that when the benefits under the SERP are added to the benefits under
the  401(k)  Plan,  the  retirement  benefits  are  approximately  equal  to the
retirement benefits these same officers would have received under the terminated
defined benefit retirement plan. The targeted level of retirement benefits under
the SERP are calculated as 60% of the Mr.  Lisicki's final average  compensation
(as  defined  in the SERP),  as  adjusted  to take into  account  certain  other
retirement  benefits.  Annually,  a sum equal to 16.99% of Mr.  Lisicki's annual
salary is expensed by the Bank for the benefit of Mr. Lisicki. The SERP provides
that the Bank can pay the  benefits  under the SERP  either as a single lump sum
payment,  by  purchasing a straight  life or joint and survivor  annuity,  or in
monthly  installments over five, ten, or fifteen years.  Payments under the SERP
will be accrued for financial reporting purposes based upon the yearly credit by
the Bank to the account of the officer. Upon receipt of payment of benefits, the
participant  will  recognize  taxable  ordinary  income  in the  amount  of such
payments  received and the Bank will be entitled to  recognize a  tax-deductible
compensation  expense at that time for tax return  purposes.  Benefits under the
SERP are  immediately  payable upon death or disability of the  participant,  or
upon involuntary  termination of the participant  prior to the officer obtaining
the age of 55 or obtaining 20 years of credited  service under the SERP. For the
six months ended March 31, 1996,  and the fiscal year ended  September 30, 1995,
expenses  associated  with the SERP totaled  approximately  $11,000 and $21,000,
respectively.

Other Benefits

      Employee Stock  Ownership Plan. The Bank has established an employee stock
ownership plan, the ESOP, for the exclusive benefit of participating  employees,
to be implemented upon the completion of the Conversion. Participating employees
are  employees  who have  completed  one year of service  with the Bank and have
attained the age 21. The Bank will submit to the IRS an application for a letter
of

                                      65


<PAGE>



determination as to the tax-qualified status of the ESOP. Although no assurances
can be given,  the Bank expects that the ESOP will receive a favorable letter of
determination from the IRS.

   
     The ESOP is to be funded by tax-deductible  contributions  made by the Bank
in cash or the Common Stock. Benefits may be paid either in shares of the Common
Stock or in cash.  In accordance  with the Plan,  the ESOP may borrow funds with
which to acquire up to 10% of the Common  Stock to be issued in the  Conversion,
(8% if the Bank  adopts the RSP within  one year after the  consummation  of the
Conversion and the RSP purchases 4% of the Common Stock sold in the conversion),
and intends to borrow funds from the Company. See "Proposed Future Stock Benefit
Plans - Restrictions on Benefit Plans." The loan is expected to be for a term of
ten years at an annual interest rate equal to the prime rate as published in The
Wall Street Journal.  Presently it is anticipated that the ESOP will purchase up
to 8% of the Common  Stock to be issued in the  Offerings  (i.e.,  approximately
$880,000,  based on the midpoint of the EVR), however, no assurance may be given
that ESOP purchases,  if any, will not change.  This loan will be secured by the
shares  purchased and earnings  thereon.  Shares of Common Stock  purchased with
such loan  proceeds  will be held in a suspense  account  for  allocation  among
participants  as  the  loan  is  repaid.   The  Bank  anticipates   contributing
approximately $88,000 annually (based on a 88,000 share purchase) to the ESOP to
meet principal  obligations under the ESOP loan, as proposed.  It is anticipated
that all such contributions will be limited to an amount that is tax-deductible.
    

      Shares  sold  above the  maximum  of the EVR  (i.e.,  more than  1,265,000
shares) may be sold to the ESOP before satisfying  remaining  unfilled orders of
Eligible  Account  Holders  to fill  the  ESOP's  subscription  or the  ESOP may
purchase  some  or all of the  shares  covered  by its  subscription  after  the
Conversion in the open market.

      Contributions  to the ESOP and shares  released from the suspense  account
will be allocated  among  participants on the basis of total  compensation.  All
participants  must be  employed  at  least  1,000  hours  in a plan  year and be
employed  on the last day of the plan year in order to  receive  an  allocation.
Participant benefits become 100% vested after five years of service.  Employment
prior to the adoption of the ESOP shall be credited for the purposes of vesting.
Vesting  will be  accelerated  upon  retirement,  death,  disability,  change in
control  of the  Company,  or  termination  of the  ESOP.  Forfeitures  will  be
reallocated to participants on the same basis as other contributions in the plan
year. Benefits may be payable in the form of a lump sum upon retirement,  death,
disability, or separation from service. The Bank's contributions to the ESOP are
discretionary  and  may  cause a  reduction  in  other  forms  of  compensation.
Therefore, benefits payable under the ESOP cannot be estimated.

      The Board of Directors  has appointed  non-employee  directors to the ESOP
Committee to administer the ESOP and to serve as the initial ESOP Trustees.  The
Board of  Directors  or the  ESOP  Committee  may  instruct  the  ESOP  Trustees
regarding  investments of funds  contributed to the ESOP. The ESOP Trustees must
vote all allocated  shares held in the ESOP in accordance with the  instructions
of the  participating  employees.  Unallocated  shares and allocated  shares for
which no timely  direction  is  received  will be voted by the ESOP  Trustees as
directed  by the  Board of  Directors  or the  ESOP  Committee,  subject  to the
Trustees' fiduciary duties.

      401(k)   Savings  Plan.   The  Bank  sponsors  a   tax-qualified   defined
contribution  savings  plan  ("401(k)  Plan") for the benefit of its  employees.
Employees  become  eligible to participate  under the 401(k) Plan after reaching
age 21 and completing one year of service.  Under the 401(k) Plan, employees may
voluntarily  elect to defer  between 1% and 10% of  compensation,  not to exceed
applicable  limits  under the Code  (i.e.,  $9,500 in calendar  1995).  The Bank
matches 100% of the first 3% of employee contributions and 50% of the next 3% of
employee contributions. The Bank does not match more than 4.5% of the employee's
base salary.  Matching  contributions  vest over a five year period at a rate of
20%
                                       66
<PAGE>

per year, or become 100% vested upon  termination  of  employment  due to death,
disability,  or retirement.  Employee  contributions are immediately vested. The
Bank intends to amend the 401(k) Plan to permit  voluntary  investments  of plan
assets by participants in the Common Stock in the Conversion and thereafter.

      Benefits are payable upon  termination of employment,  retirement,  death,
disability, or plan termination.  Normal retirement age under the 401(k) Plan is
age 65.  Additionally,  funds  under the  401(k)  Plan may be  distributed  upon
application  to  the  plan  administrator  upon  severe  financial  hardship  in
accordance  with uniform  guidelines  which  comply with those  specified by the
Code.  It is  intended  that the  401(k)  Plan  operate in  compliance  with the
provisions of the Employee  Retirement  Income  Security Act of 1974, as amended
("ERISA"), and the requirements of Section 401(a) of the Code.

      Costs associated with the 401(k) Plan were $17,000 and $31,000 for the six
months ended March 31, 1996 and the year ended September 30, 1995. Contributions
to the  401(k)  Plan by the Bank for  employees  may be reduced in the future or
eliminated as a result of  contributions  made to the Employee  Stock  Ownership
Plan. See "- Employee Stock Ownership Plan."

Proposed Future Stock Benefit Plans

      Stock Option Plan.  The Boards of Directors of the Company intend to adopt
a stock  option  plan (the  "Option  Plan")  within one year of the  Conversion,
subject to approval by the Company's  stockholders at a stockholders  meeting to
be held no sooner than six months after the Conversion. The Option Plan would be
in compliance  with the OTS regulations  then in effect.  See "- Restrictions on
Benefit Plans." In accordance with OTS regulations,  a number of shares equal to
10% of the aggregate shares of Common Stock to be issued in the Offerings (i.e.,
110,000  shares based upon the sale of  1,100,000  shares at the midpoint of the
EVR) would be  reserved  for  issuance  by the  Company  upon  exercise of stock
options to be granted to officers,  directors,  and employees of the Company and
the Bank from time to time under the Option Plan. The purpose of the Option Plan
would be to provide additional  performance and retention  incentives to certain
officers,  directors,  and employees by  facilitating  their purchase of a stock
interest in the Company.  The Option Plan,  which would  become  effective  upon
stockholder  approval of the Option Plan,  would provide for a term of 10 years,
after which no awards could be made,  unless earlier  terminated by the Board of
Directors  pursuant to the Option Plan.  The options would vest over a five year
period (i.e.,  20% per year),  beginning one year after the date of grant of the
option.  Options  would  be  granted  based  upon  several  factors,   including
seniority,  job  duties  and  responsibilities,   job  performance,  the  Bank's
performance,  and a comparison of awards given by other institutions  converting
from mutual to stock form.

      The Company  would receive no monetary  consideration  for the granting of
stock  options  under the Option Plan,  however,  the Company  would receive the
option  price for each  share  issued to  optionees  upon the  exercise  of such
options.  Shares  issued as a result of the  exercise of options  will be either
authorized  but  unissued  shares or shares  purchased in the open market by the
Company,  however,  no  purchases  in the open  market  will be made that  would
violate  applicable  regulations  restricting  purchases  by  the  Company.  The
exercise of options and payment for the shares received would  contribute to the
equity of the Company.

      If the Option Plan is implemented more than one year after the Conversion,
the Option Plan will  comply with such OTS  regulations  and  policies  that are
applicable at such time.

      Restricted  Stock Plan.  The Board of Director of the Bank and the Company
intends  to adopt a  restricted  stock plan (the  "RSP")  within one year of the
Conversion, the objective of which is to enable 

                                       67
<PAGE>

the Bank to retain  personnel  and  directors of  experience  and ability in key
positions of responsibility. The Company expects to hold a stockholders' meeting
no sooner than six months after the Conversion in order for stockholders to vote
to approve the RSP. The RSP will be  implemented in accordance  with  applicable
OTS regulations.  See "- Restrictions on Benefit Plans." Awards would be granted
based  upon  a  number  of  factors,   including   seniority,   job  duties  and
responsibilities,  job performance,  the Bank's performance, and a comparison of
awards given by other institutions converting from mutual to stock form. The RSP
would be managed by a committee of non-employee  directors (the "RSP Trustees").
The RSP Trustees would have the  responsibility  to invest all funds contributed
by the Bank to the trust created for the RSP (the "RSP Trust").

      The Bank will contribute sufficient funds to the RSP so that the RSP Trust
can purchase,  in the aggregate,  up to 4% of the amount of Common Stock that is
sold in the Conversion.  The shares purchased by the RSP would be authorized but
unissued  shares  or would be  purchased  in the open  market.  In the event the
market price of the Common  Stock is greater  than $10.00 per share,  the Bank's
contribution of funds will be increased. Likewise, in the event the market price
is lower than $10.00 per share, the Bank's  contribution  will be decreased.  In
recognition of their prior and expected services to the Bank and the Company, as
the  case  may be,  the  officers,  employees,  and  directors  responsible  for
implementation  of the  policies  adopted  by the  Board  of  Directors  and the
profitable  operation of the Bank will,  without cost to them,  be awarded stock
under the RSP.  Based upon the sale of  1,100,000  shares of Common Stock in the
Offerings  at the  midpoint of the EVR, the RSP Trust is expected to purchase up
to 44,000 shares of Common Stock.

      In accordance  with applicable OTS  regulations,  the shares granted under
the RSP will be in the form of restricted  stock vesting over a five year period
(i.e.,  20% per year)  beginning  one year after the date of grant of the award.
Compensation  expense in the amount of the cost of the Common Stock granted will
be recognized pro rata over the years during which the shares are payable. Until
they have vested, such shares may not be sold, pledged, or otherwise disposed of
and are required to be held in escrow.  The RSP  Trustees  shall vote all shares
held by the RSP trust prior to vesting and delivery of shares to participants.

      If the RSP is implemented more than one year after the Conversion, the RSP
will comply with such OTS  regulations  and policies that are applicable at such
time.

      Restrictions on Benefit Plans.  OTS regulations  provide that in the event
the Bank  implements or adopts stock option or management  and/or employee stock
benefit  plans  within  one year from the date of  Conversion,  such  plans must
comply with the following restrictions: (1) the plans must be fully disclosed in
the prospectus, (2) for stock option plans, the total number of shares for which
options  may  be  granted  may  not  exceed  10%  of the  shares  issued  in the
Conversion,  (3) for restricted stock plans, the shares may not exceed 3% of the
shares  issued  in the  Conversion  (4% for  institutions  with  10% or  greater
tangible  capital),  (4) the aggregate  amount of stock purchased by the ESOP in
the  Conversion  may  not  exceed  10%  (8%  for  well-capitalized  institutions
utilizing a 4% restricted  stock plan),  (5) no individual  employee may receive
more than 25% of the available  awards under any plan, (6) directors who are not
employees may not receive more than 5%  individually  or 30% in the aggregate of
the awards  under any plan,  (7) all plans must be approved by a majority of the
total  votes  eligible to be cast at any duly  called  meeting of the  Company's
stockholders  held no earlier than six months following the Conversion,  (8) for
stock  option  plans,  the  exercise  price must be at least equal to the market
price of the stock at the time of grant,  (9) for  restricted  stock  plans,  no
stock issued in a conversion  may be used to fund the plan,  (10) neither  stock
option  awards nor  restricted  stock awards may vest earlier than 20% as of one
year after the date of  stockholder  approval and 20% per year  thereafter,  and
vesting may be  accelerated  only in the case of  disability or death (or if not
inconsistent  with  applicable  OTS  regulations  

                                       68
<PAGE>

in effect at such  time,  in the event of a change in  control),  (11) the proxy
material  must clearly  state that the OTS in no way endorses or approves of the
plans,  and (12) prior to implementing the plans, all plans must be submitted to
the  Regional  Director of the OTS within five days after  stockholder  approval
with a certification  that the plans approved by the  stockholders  are the same
plans that were filed with and disclosed in the proxy materials  relating to the
meeting  at  which  stockholder   approval  was  received.   Plans  adopted  and
implemented  more than one year after the  Conversion  would not  necessarily be
subject to these limitations.  In addition,  should the rules and regulations of
the OTS be  liberalized,  the Bank and the  Company  reserve  the right to adopt
plans qualifying under the more liberal rules.

Compensation Committee Interlocks and Insider Participation

     The  compensation  committee  consists  of  President  John M.  Lisicki and
directors  John A.  Tesiero,  Jr.,  John A.  Kosinski,  Jr. and Daniel J. Greco.
Director  John A.  Kosinski,  Jr., is an attorney in  Amsterdam,  New York,  and
performs  legal work for the Bank,  consisting  of  mortgage  title  reviews and
closings on loans. During the fiscal year ended September 30, 1995, Mr. Kosinski
collected fees of  approximately  $57,000 from the Bank, in connection with this
legal work,  which fees were in excess of 5% of the total gross  revenues of Mr.
Kosinski's firm.

Certain Related Transactions

      Director John A. Kosinski, Jr., is an attorney in Amsterdam, New York, and
performs  legal work for the Bank,  consisting  of  mortgage  title  reviews and
closings on loans. During the fiscal year ended September 30, 1995, Mr. Kosinski
collected  fees of $57,000 from the Bank,  in  connection  with this legal work,
which fees were in excess of 5% of the total gross  revenues  of Mr.  Kosinski's
firm.

      Director  Tesiero is a principal  and  substantial  owner of the Amsterdam
Riverfront Center (the "Center").  The Bank has recently entered into two leases
with the Center to lease space to house  portions of the Bank's  operations  and
possibly a small  branch  office with an ATM.  The leases are for a term of five
years with an option to renew the leases for another five years. The leases with
the Center are at a rent that was  equivalent to the market rate at the time the
leases were entered into and the Bank will pay  approximately  $125,000 in lease
payments  over five years for the use of  approximately  7,000 square feet.  The
spaces leased by the Bank make up two of the 64 spaces available in the Center.

      The  Bank  had  no  "interlocking"  relationships  existing  on  or  after
September 30, 1995 in which (i) any  executive  officer is a member of the Board
of  Directors/Trustees  of another entity,  one of whose executive officers is a
member of the Bank's Board of Directors,  or where (ii) any executive officer is
a member of the compensation committee of another entity, one of whose executive
officers is a member of the Bank's Board of Directors.

      The Bank,  like many  financial  institutions,  has  followed  a policy of
granting  various types of loans to officers and  directors.  Such loans a) have
been made in the ordinary course of business,  b) were made on substantially the
same terms and conditions,  including  interest rates and  collateral,  as those
prevailing  at the time  for  comparable  transactions  with  the  Bank's  other
customers,  and c) do not involve more than the normal risk of collectibility or
present other unfavorable  features.  All loans by the Bank to its directors and
executive  officers are subject to OTS regulations  restricting  loans and other
transactions  with  affiliated  persons  of the  Bank.  Loans  to  officers  and
directors of the Bank and their affiliates,  amounted to approximately  $318,000
or 3.88% of the Bank's  equity at March 31, 1996.  Assuming the  Conversion  had
occurred as of March 31, 1996, and assuming the sale of 1,100,000  shares at the
midpoint of the EVR,  loans to officers  and  directors of the Bank at that date
would have totalled approximately 1.85% of pro forma stockholders' equity of the
Company.

                                      69


<PAGE>



                                THE CONVERSION

      The  Boards  of  Directors  of the Bank and the  Company  and the OTS have
approved  the Plan  subject to the Plan's  approval  by the  Members of the Bank
entitled to vote on the matter and subject to the  satisfaction of certain other
conditions imposed by the OTS in its approval.  OTS approval,  however, does not
constitute a recommendation or endorsement of the Plan by the OTS.

General

      On April 26,  1996,  the Board of  Directors of the Bank adopted the Plan,
pursuant to which the Bank would be converted from a federally  chartered mutual
savings and loan  association to a federally  chartered stock savings bank, with
the concurrent  formation of the Company.  It is currently  intended that all of
the capital stock of the Bank will be held by the Company.  The OTS has approved
the Plan subject to its approval by the members of the Bank  entitled to vote on
the matter at a special meeting (the "Special  Meeting") called for that purpose
and subject to the satisfaction of certain other  conditions  imposed by the OTS
in its approval.

      The OTS has approved  the  Company's  application  to become a savings and
loan  holding  company and to acquire all of the Common  Stock of the Bank to be
issued in the  Conversion.  Pursuant to such OTS approval,  the Company plans to
retain 50% of the net proceeds  from the sale of the Common Stock and to use the
remaining 50% to purchase all of the to be issued and outstanding  capital stock
of the Bank.

      The  Conversion  will be  accomplished  through  adoption of the  proposed
Federal  Stock  Charter and Bylaws to authorize the issuance of capital stock by
the Bank, at which time the Bank will change its name to Amsterdam  Federal Bank
and will become a wholly owned subsidiary of the Company. The Conversion will be
accounted for at historical  cost in a manner similar to a pooling of interests.
Under the Plan,  the Common Stock is being  offered for sale by the Company.  As
part of the Conversion, the Company is conducting a Subscription Offering of the
Common  Stock for  holders of  subscription  rights and,  depending  upon market
conditions at or near the completion of the Subscription  Offering, may also, or
in lieu  thereof,  conduct  a  Public  Offering.  The  Plan  provides  that  the
Conversion must be completed  within 24 months after the date of the approval of
the Plan by the members of the Bank.

      In the event that the Bank is unable to complete  the sale of Common Stock
and  effect  the  Conversion  within 45 days  after the end of the  Subscription
Offering,  the Bank may  request  an  extension  of the  period  by the OTS.  No
assurance can be given that the extension would be granted if requested.  Due to
the volatile  nature of market  conditions,  no assurances can be given that the
Bank's valuation would not  substantially  change during any such extension.  If
the EVR of the Common Stock must be amended, no assurance can be given that such
amended EVR would be approved by the OTS. Therefore,  it is possible that if the
Conversion cannot be completed within the requisite period,  the Bank may not be
permitted to complete the Conversion. A substantial delay caused by an extension
of the period may also significantly increase the expense of the Conversion.  No
sales of the Common Stock may be completed in the  Offerings  unless the Plan is
approved by the members of the Bank.

      Completion  of the  Offerings  is subject to market  conditions  and other
factors beyond the Bank's control. No assurance can be given as to the length of
time following approval of the Plan at the Special Meeting that will be required
to complete the Offerings.  If delays are experienced,  significant  changes may
occur in the  estimated  pro  forma  market  value of the Bank  upon  Conversion
together with  corresponding  changes in the offering price and the net proceeds
realized  by the Bank  from the  sale of the  Common  Stock.  In the  event  the
Conversion is terminated, the Bank would be required to charge

                                      70


<PAGE>



all Conversion  expenses  against  current income and any funds collected by the
Bank in the Offerings  would be promptly  returned to each  potential  investor,
plus interest at the prescribed rate.

Reasons for the Conversion

      The  principal  factors  considered  by the Bank's  Board of  Directors in
reaching the decision to pursue a  mutual-to-stock  conversion are the future of
mutual institutions  generally and the numerous competitive  disadvantages which
the Bank faces if it continues in mutual form. These  disadvantages  relate to a
variety of factors,  including growth  opportunities,  employee  retention,  and
regulatory uncertainty.

   
     In the  opinion  of  management,  if the  Bank is to  continue  to grow and
prosper,  the mutual form of  organization  is the least  desirable  form from a
competitive  standpoint.  The only realistic growth opportunity available to the
Bank as a mutual is branching.  The opportunities for a mutual to expand through
mergers are extremely scarce. The only realistic merger possibilities are mutual
to  mutual  mergers.  As the  number  of mutual  companies  dwindles,  so do the
opportunities  for such  mergers.  Although  the Bank does not have any specific
acquisitions planned at this time, the Conversion will position the Bank to take
advantage of any acquisition opportunities that may present themselves.  Because
a conversion to stock form is a  time-consuming  and complex  process,  the Bank
cannot wait until an acquisition is imminent to begin the conversion process.
    

      As an increasing  number of the Bank's  competitors  convert to stock form
and can use stock based  compensation  programs,  the Bank, as a mutual, is at a
disadvantage in attracting and retaining qualified management. The Bank believes
that  the ESOP  for all  employees  and the  Stock  Option  Plan and the RSP for
directors, officers, and certain employees are important tools in achieving such
goals,  even though the Bank will be required to wait until after the Conversion
to implement  the Stock Option Plan and the RSP. See  "Management  of the Bank -
Proposed Future Stock Benefit Plans."

      Another  benefit  of  the  conversion  will  be an  increase  in  capital.
Notwithstanding  the Bank's current capital  position,  the importance of higher
levels of capital  cannot be ignored in the current  interest rate  environment.
For the last few years,  thrift  institutions  have enjoyed very  favorable  net
interest  margins as interest  rates dropped to very low levels.  In more recent
months,   interest  rates  generally  have  been  rising.   As  has  been  amply
demonstrated in the past, changing accounting principles,  interest rate shifts,
and changing regulations can threaten even well-capitalized  institutions.  As a
mutual institution, the Bank can only increase capital through retained earnings
or the issuance of subordinated debentures, which do not count as Tier I capital
for regulatory capital purposes.  Capital that may seem unnecessary now may help
the Bank withstand future threats to its capital.

      In view of the competitive  disadvantage  and the ongoing debate about the
future of mutual institutions in the wake of regulatory  consolidation and other
forces,  the Bank is choosing to reject the  uncertainty  inherent in the mutual
structure in favor of the more widely used,  recognized,  and  understood  stock
form of ownership.

Effects of Conversion to Stock Form on Depositors and Borrowers of the Bank

      Voting Rights.  Depositor and borrower  members will have no voting rights
in the converted Bank and will  therefore not be able to elect  directors of the
Bank or to  otherwise  participate  in the conduct of the affairs of the Bank or
the Company unless they hold Common Stock. Currently,  these rights are accorded
to depositor and certain borrower  members of the Bank.  Although the Bank holds
annual meetings of members for the election of directors and for other purposes,
very few members  exercise their voting rights.  Accordingly,  voting control of
the Bank has been effectively exercised by

                                      71


<PAGE>



the Board of Directors  through their individual votes and through proxies given
by a limited number of members. Following the Conversion, the Bank will become a
wholly owned subsidiary of the Company, which will hold all voting rights in the
Bank.  Voting rights in the Company will be vested  exclusively in the Company's
stockholders.  Stockholders  will  be  entitled  to  vote  on any  matter  to be
considered by the  stockholders  of the Company and will be entitled to one vote
for  each  share  of the  Common  Stock  owned.  See  "Certain  Restrictions  on
Acquisition of the Company" with respect to limitations applicable to the rights
of stockholders to exercise cumulative voting.

      Savings Accounts and Loans. The Bank's savings  accounts,  balances of the
individual  accounts,  and the  existing  FDIC  insurance  coverage  will not be
affected by the Conversion. Furthermore, the Conversion will not affect the loan
accounts,  the balances of these  accounts,  or the obligations of the borrowers
under their individual contractual arrangements with the Bank.

      Tax Effects.  A discussion of the material taxes applicable to the Bank is
included  above under  "Taxation."  A summary of the material tax effects of the
Conversion on the Bank and its members is set forth below. The Bank has received
an opinion from its counsel,  Malizia,  Spidi, Sloane & Fisch, P.C., Washington,
D.C.,  that the Conversion  will  constitute a nontaxable  reorganization  under
Section  368(a)(1)(F) of the Code. Among other things, the opinion,  filed as an
exhibit  to the  registration  statement  of which  this  prospectus  is a part,
provides that: (i) the Conversion will qualify as a reorganization under Section
368(a)(1)(F)  of the Code, and no gain or loss will be recognized by the Bank in
either its mutual form or its stock form,  or by the  Company,  by reason of the
proposed  Conversion;  (ii) no gain or loss will be  recognized by the Bank upon
the receipt of money from the Company for stock of the Bank, and no gain or loss
will be  recognized  by the  Company  upon the  receipt  of money for the Common
Stock;  (iii) the assets of the Bank in either its mutual or its stock form will
have the same basis before and after the Conversion;  (iv) the holding period of
the assets of the Bank will include the period during which the assets were held
by the Bank in its mutual form prior to conversion;  (v) no gain or loss will be
recognized  by the  Eligible  Account  Holders,  Supplemental  Eligible  Account
Holders, and Other Members of the Bank upon the issuance to them of withdrawable
savings  accounts in the stock  association  in the same dollar  amount as their
savings accounts in the Bank plus an interest in the liquidation  account of the
stock  association in exchange for their savings  accounts in the Bank; (vi) the
receipt by Eligible Account Holders,  Supplemental Eligible Account Holders, and
Other Members of non-transferable  subscription rights to purchase shares of the
Common Stock under the Plan is taxable to Eligible Account Holders, Supplemental
Eligible  Account  Holders,  and Other  Members to the  extent the  subscription
rights have value;  (vii) the basis of each account holder's savings accounts in
the  Bank  after  the  Conversion  will be the  same as the  basis of his or her
savings  accounts  in the Bank prior to the  Conversion,  decreased  by the fair
market value of the non-transferable  subscription rights received and increased
by the amount,  if any, of gain recognized on the exchange;  (viii) the basis of
each account holder's interest in the liquidation account will be zero; (ix) the
holding period of the Common Stock acquired through the exercise of subscription
rights shall begin on the date on which the  subscription  rights are exercised;
(x) the Bank will  succeed to and take into  account the earnings and profits or
deficit in earnings and profits of the Bank,  in its mutual form, as of the date
of Conversion;  (xi) the Bank, immediately after Conversion, will succeed to the
bad debt  reserve  accounts of the Bank,  in its mutual  form,  and the bad debt
reserves will have the same character in the hands of the Bank after  Conversion
as if no  distribution  or transfer had occurred;  and (xii) the creation of the
liquidation   account  will  have  no  effect  on  the  Bank's  taxable  income,
deductions,  or addition to reserve for bad debts  either in its mutual or stock
form.

     The opinion from Malizia,  Spidi,  Sloane & Fisch, P.C. is based in part on
the assumption  that the exercise price of the  subscription  rights to purchase
Common Stock will be approximately  equal to the fair market value of that stock
at the time of the completion of the proposed Conversion. With

                                      72


<PAGE>



respect to the subscription  rights, the Bank has received an opinion of Capital
Resources  Group  which,  based  on  certain  assumptions,  concludes  that  the
subscription  rights to be received by Eligible  Account  Holders,  Supplemental
Eligible  Account  Holders,  and Other Members do not have any economic value at
the time of distribution or at the time the  subscription  rights are exercised,
whether or not a public offering takes place.  Such opinion is based on the fact
that such rights are: (i) acquired by the recipients  without payment  therefor,
(ii)  non-transferable,  (iii) of short duration, and (iv) afford the recipients
the right only to purchase  Common Stock at a price equal to its estimated  fair
market  value,  which will be the same price at which shares of Common Stock for
which no  subscription  right is received in the  Subscription  Offering  may be
offered in the Public Offering.  If the subscription  rights granted to Eligible
Account Holders,  Supplemental  Eligible  Account Holders,  or Other Members are
deemed to have an ascertainable  value,  receipt of such rights would be taxable
probably only to those Eligible Account Holders,  Supplemental  Eligible Account
Holders,  or Other  Members who  exercise the  subscription  rights in an amount
equal to such value (either as a capital gain or ordinary income),  and the Bank
could recognize gain on such distribution.

      The Bank is subject to New York  taxation  and has received the opinion of
KPMG Peat Marwick LLP that the Conversion will be treated for New York state tax
purposes similar to the Conversion's treatment for federal tax purposes.

      Unlike a private letter ruling, the opinions of Malizia,  Spidi,  Sloane &
Fisch, P.C., Capital Resources, and KPMG Peat Marwick LLP have no binding effect
or official status,  and no assurance can be given that the conclusions  reached
in any of those  opinions  would be sustained by a court if contested by the IRS
or the New York tax authorities. Eligible Account Holders, Supplemental Eligible
Account Holders,  and Other Members are encouraged to consult with their own tax
advisers as to the tax  consequences  in the event the  subscription  rights are
deemed to have an ascertainable value.

      Liquidation  Account.  In the unlikely event of a complete  liquidation of
the  Bank  in  its  present  mutual  form,  each  eligible  Account  Holder  and
Supplemental  Eligible  Account  Holder of the Bank is entitled to a liquidating
distribution from the liquidation  account,  pro rata to the value of his or her
accounts,  of the Bank  remaining  after  liquidation  payment  of claims of all
creditors  (including the claims of all account holders to the withdrawal  value
of their  accounts).  Each account  holder's pro rata share of such  liquidating
distribution  would be in the same proportion as the value of his or her deposit
accounts was to the total value of all deposit  accounts in the Bank at the time
of liquidation.

      Upon a complete  liquidation  after the  Conversion,  each depositor would
have a claim, as a creditor,  of the same general  priority as the claims of all
other general  creditors of the Bank.  Therefore,  except as described  below, a
depositor's  claim  would be solely in the  amount of the  balance in his or her
deposit account plus accrued interest. A depositor would not have an interest in
the residual value of the assets of the Bank above that amount, if any.

      The Plan and OTS rules provide for the establishment,  upon the completion
of the  Conversion,  of a  special  "liquidation  account"  for the  benefit  of
Eligible Account Holders and Supplemental  Eligible Account Holders in an amount
equal  to the  equity  of the  Bank as of the date of its  latest  statement  of
financial  condition  contained in the final  prospectus.  Each Eligible Account
Holder and  Supplemental  Eligible  Account  Holder,  if he or she  continues to
maintain his or her deposit account at the Bank, would be entitled pursuant to a
complete  liquidation  of the  Bank  after  Conversion,  to an  interest  in the
liquidation  account  prior to any  payment to  stockholders  of the Bank.  Each
Eligible  Account  Holder  would have an initial  interest  in such  liquidation
account for each deposit account held in the Bank on the qualifying  date, March
31,  1996.  Each  Supplemental  Eligible  Account  Holder  would  have a similar
interest as of the  qualifying  date,  March 31,  1996.  The interest as to each
deposit account would be in

                                      73


<PAGE>



the same  proportion  of the total  liquidation  account  as the  balance of the
deposit account on the qualifying dates was to the aggregate  balance in all the
deposit accounts of Eligible  Account Holders and Supplemental  Eligible Account
Holders on such qualifying dates.  However, if the amount in the deposit account
on any annual closing date of the Bank (September 30) is less than the amount in
such  account on the  respective  qualifying  dates,  then the  interest in this
special  liquidation  account  would be  reduced  from time to time by an amount
proportionate  to any such  reduction,  and the interest would cease to exist if
such  deposit  account  were  closed.  The  interest in the special  liquidation
account  will never be  increased  despite any  increase in the related  deposit
account after the respective qualifying dates.

      No merger,  consolidation,  purchase of bulk assets  with  assumptions  of
savings accounts and other  liabilities,  or similar  transactions  with another
insured  institution  in  which  transaction  the  Bank  is  not  the  surviving
institution shall be considered a complete  liquidation.  In such  transactions,
the liquidation account shall be assumed by the surviving institution.

Subscription Rights and the Subscription Offering

      In accordance with OTS regulations,  non-transferable  subscription rights
to  purchase  shares of the Common  Stock have been  granted to all  persons and
entities  entitled to purchase  the Common  Stock in the  Subscription  Offering
under the Plan.  The amount of the Common Stock which these parties may purchase
will be  determined,  in part,  by the total amount of Common Stock to be issued
and by the  availability  of the Common Stock for purchase  under the categories
set forth in the Plan. If the Subscription Offering extends beyond _________ __,
1996 (45 days  following  the  Expiration  Date of the  Subscription  Offering),
subscribers will be resolicited.  Subscription  priorities have been established
for the  allocation  of stock to the extent that the Common  Stock is  available
after  satisfaction of all  subscriptions of all persons having prior rights and
subject to the maximum and minimum  purchase  limitations  set forth in the Plan
and as  described  below under "-  Limitations  on  Purchases  of  Shares."  The
following priorities have been established:

      Eligible Account Holders.  Each Eligible Account Holder (depositors of the
Bank with  account  balances  of at least $50 on March 31,  1995)  will  receive
non-transferable subscription rights on a priority basis to purchase that number
of  shares of  Common  Stock  which is equal to the  greater  of  15,000  shares
($150,000) sold in the Conversion, one-tenth of one percent (0.10)% of the total
offering,  or 15 times  the  product  (rounded  down to the next  whole  number)
obtained by multiplying  the total number of shares of Common Stock to be issued
by a fraction of which the numerator is the amount of the qualifying  deposit of
the  Eligible  Account  Holder  and  the  denominator  is the  total  amount  of
qualifying deposits of all Eligible Account Holders,  but in no event shall this
number be greater than the maximum purchase limitation specified in the Plan. If
the allocation made in this paragraph results in an oversubscription,  shares of
Common Stock shall be allocated among subscribing Eligible Account Holders so as
to permit each such account holder, to the extent possible, to purchase a number
of shares of Common Stock  sufficient to make his or her total  allocation equal
to 100 shares of Common  Stock or the total  amount of his or her  subscription,
whichever  is less.  Any  shares  of  Common  Stock  not so  allocated  shall be
allocated among the subscribing  Eligible Account Holders on an equitable basis,
in the proportion that the amounts of their respective  qualifying deposits bear
to the total qualifying deposits of all subscribing Eligible Account Holders. If
the amount so  allocated  exceeds the amount  subscribed  for by any one or more
Eligible Account Holders,  the excess shall be reallocated (one or more times as
necessary)  among those Eligible Account Holders whose  subscriptions  are still
not fully satisfied on the same principle  until all available  shares have been
allocated  or all  subscriptions  satisfied.  Subscription  rights  received  by
officers and directors in this category based on their increased deposits in the
Bank in the one-year period  preceding  March 31, 1996, are  subordinated to the
subscription rights of other Eligible Account Holders.

                                      74


<PAGE>


   
     Tax-Qualified Employee Benefit Plans.  Tax-qualified employee benefit plans
of the Bank ("Employee Plans") have been granted subscription rights to purchase
up to 10% of the total shares issued in the Conversion.  The ESOP is an Employee
Plan  and  intends  to  purchase  up to 8% of the  Common  Stock  issued  in the
Conversion.
    

      The  right  of  Employee  Plans  to  subscribe  for the  Common  Stock  is
subordinate  to the right of the Eligible  Account  Holders to subscribe for the
Common  Stock.  However,  in the event the  Offerings  result in the issuance of
shares  above the maximum of the EVR (i.e.,  more than  1,265,000  shares),  the
Employee Plans have a priority right to fill their  subscription  (the ESOP, the
only Employee Plan,  currently  intends to purchase up to 8% of the Common Stock
issued in the  Conversion).  The  Employee  Plans  may,  however,  determine  to
purchase  some or all of the  shares  covered by their  subscriptions  after the
Conversion in the open market or, if approved by the OTS, out of authorized  but
unissued shares in the event of an oversubscription.

      Supplemental  Eligible Account Holders. Each Supplemental Eligible Account
Holder (depositors who are not Eligible Account Holders of the Bank with account
balances  of at  least  $50 on June  30,  1996)  will  receive  non-transferable
subscription  rights to purchase that number of shares of Conversion Stock which
is equal to the  greater of 15,000  shares  ($150,000)  sold in the  Conversion,
one-tenth of one percent (0.10%) of the total offering,  or 15 times the product
(rounded down to the next whole number) obtained by multiplying the total number
of shares of Common  Stock to be issued by a fraction of which the  numerator is
the amount of the qualifying deposit of the Supplemental Eligible Account Holder
and  the  denominator  is  the  total  amount  of  qualifying  deposits  of  all
Supplemental  Eligible  Account  Holders.  These  non-transferable  subscription
rights  shall be granted only in the event that the  Eligibility  Record Date is
more than 15 months prior to the date of the latest amendment to the Application
filed prior to OTS approval.  If the allocation  made pursuant to this paragraph
results in an oversubscription,  shares of Common Stock shall be allocated among
subscribing  Supplemental  Eligible  Account  Holders so as to permit  each such
account holder, to the extent possible, to purchase a number of shares of Common
Stock  sufficient to make his or her total  allocation  (including the number of
shares of Common Stock, if any,  allocated in accordance  with the  subscription
rights of Eligible  Account  Holders) equal to 100 shares of Common Stock or the
total amount of his or her subscription, whichever is less. Any shares of Common
Stock not so allocated  shall be allocated  among the  subscribing  Supplemental
Eligible Account Holders on an equitable basis,  related to the amounts of their
respective  qualifying  deposits as compared to the total qualifying deposits of
all subscribing Supplemental Eligible Account Holders.

      The rights of Supplemental  Eligible  Account Holders to subscribe for the
Common Stock is  subordinate to the rights of the Eligible  Account  Holders and
Employee Plans to subscribe for the Common Stock.

      Other Members.  Other Members (depositors and certain borrowers (borrowers
whose loans were  outstanding on January 18, 1995) who are entitled to vote at a
special  meeting  of  members  called  to  vote on the  Conversion)  who are not
Eligible Account Holders or Supplemental  Eligible Account Holders, will receive
non-transferable  subscription  rights to  purchase  up to the greater of 15,000
shares  ($150,000),  or one tenth of one percent  (0.10%) of the total offering,
subject to maximum and minimum purchase limitations and exclusive of an increase
in the total number of shares issued due to an increase in the maximum EVR of up
to 15%,  to the  extent  such  stock is  available  following  subscriptions  by
Eligible  Account Holders,  Employee Plans,  and  Supplemental  Eligible Account
Holders.  If the  allocation  made  pursuant  to this  paragraph  results  in an
oversubscription  when added to the shares of Common Stock subscribed for by the
Eligible  Account  Holders,  the Employee Plans,  and the  Supplemental  Account
Holders,  the  subscriptions  of such Other Members will be allocated  among the
subscribing  Other Members so as to permit each subscribing Other 

                                       75
<PAGE>

Member,  to the extent possible,  to purchase a number of shares of Common Stock
sufficient  to make his or her total  allocation  equal to 100  shares of Common
Stock or the total  number of shares  covered by the  subscription  of the Other
Member.  Any  remaining  shares will be allocated  among the  subscribing  Other
Members  whose  subscriptions  remain  unsatisfied  on a 100 shares (or whatever
lesser amount is available) per order basis until all orders have been filled or
the remaining shares have been allocated.

      Members in Non-Qualified  States. The Company will make reasonable efforts
to comply with the  securities  laws of all states in the United States in which
persons  entitled to subscribe for the Common Stock pursuant to the Plan reside.
However, no person will be offered or allowed to purchase any Common Stock under
the Plan if he or she  resides in a foreign  country or in a state of the United
States with respect to which any of the following  apply:  (i) a small number of
persons otherwise eligible to subscribe for shares under the Plan reside in such
state or foreign country;  (ii) the granting of subscription  rights or offer or
sale of shares of Common  Stock to such  persons  would  require  the Bank,  the
Company,  or its employees to register,  under the securities laws of such state
or foreign  country,  as a broker or dealer or to register or otherwise  qualify
its  securities  for  sale in such  state or  foreign  country;  or  (iii)  such
registration  or  qualification  would be  impracticable  for reasons of cost or
otherwise.  No payments  will be made in lieu of the  granting  of  subscription
rights to any such person.

      Restrictions  on  Transfer  of  Subscription  Rights and  Shares.  The OTS
conversion  regulations prohibit any person with subscription rights,  including
Eligible Account  Holders,  Supplemental  Eligible  Account  Holders,  and Other
Members  of the Bank,  from  transferring  or  entering  into any  agreement  or
understanding to transfer the legal or beneficial  ownership of the subscription
rights  issued  under the Plan or the shares of Common  Stock to be issued  upon
their exercise. Such rights may be exercised only by the person to whom they are
granted and only for his or her account. Each person subscribing for shares will
be required to certify that such person is  purchasing  shares solely for his or
her own account and that such person has no agreement or understanding regarding
the sale or transfer of such shares.  The  regulations  also prohibit any person
from offering or making an  announcement  of an offer or intent to make an offer
to  purchase  such  subscription  rights or shares of Common  Stock prior to the
completion of the Conversion.

      The Bank and the  Company  will  pursue  any and all legal  and  equitable
remedies in the event they become aware of the transfer of  subscription  rights
and will not honor orders known by them to involve the transfer of such rights.

      Expiration  Date.  The  Subscription  Offering  will expire at 12:00 noon,
Eastern Time, on ______ __, 1996, unless the Subscription  Offering is extended,
at the  discretion of the Board of  Directors,  up to an additional 45 days with
the  approval  of the OTS,  if  necessary,  but  without  additional  notice  to
subscribers (the "Expiration Date"). Subscription rights will become void if not
exercised prior to the Expiration Date.

Public Offering

      To  the  extent  that  shares  remain  available  and  subject  to  market
conditions at or near the completion of the Subscription  Offering,  the Company
may offer shares pursuant to the Plan, to selected  persons in a Public Offering
on a best-efforts basis through Capital Resources in such a manner as to promote
a wide  distribution of the Common Stock. Any orders received in connection with
the Public Offering,  if any, will receive a lower priority than orders properly
made in the Subscription Offering by persons exercising  Subscription Rights. In
addition, depending on market conditions, Capital Resources may utilize selected
broker-dealers ("Selected Dealers") in connection with the sale of shares in the
Public Offering. Common Stock sold in the Public Offering 

                                       76
<PAGE>

will be sold at $10.00 per share and hence will be sold at the same price as all
other  shares  in the  Conversion.  The  Company  and the Bank have the right to
reject  orders,  in whole or in part,  in their  sole  discretion  in the Public
Offering.

      No person,  together  with any  associate  or group of  persons  acting in
concert,  will be permitted to purchase  more than 15,000  shares or $150,000 of
Common Stock in the Public  Offering.  To order Common Stock in connection  with
the Public  Offering,  if any,  an executed  stock order and account  withdrawal
authorization (if applicable) must be received by Capital Resources prior to the
termination of the Public Offering. The date by which orders must be received in
the Public  Offering  ("Public  Offering  Expiration  Date")  will be set by the
Company at the time of commencement of the Public Offering; provided however, if
the Offerings are extended  beyond  _________ __, 1996, each purchaser will have
the opportunity to maintain, modify, or rescind his or her order. In such event,
all funds  received  in the  Public  Offering  will be  promptly  returned  with
interest to each purchaser unless he or she affirmatively indicates otherwise.

      Capital  Resources  may enter into  agreements  with  Selected  Dealers to
assist in the sale of shares in the Public  Offering.  Selected Dealers may only
solicit  indications  of interest from their  customers to place orders with the
Company as of a certain date ("Order Date") for the purchase of shares of Common
Stock with the authorization of Capital Resources. When and if Capital Resources
and the Company believe that enough indications of interest and orders have been
received to consummate the Conversion, Capital Resources will request, as of the
Order Date,  Selected Dealers to submit orders to purchase shares for which they
have received  indications of interest from their  customers.  Selected  Dealers
will send  confirmation of the orders to such customers on the next business day
after the Order Date.  Customers who authorize  Selected  Dealers to debit their
brokerage  accounts are required to have the funds for payment in their  account
on but not before the  closing  date of the  Conversion.  On the  closing  date,
Selected  Dealers will remit funds to the account  that the Company  established
for each Selected  Dealer.  Each  customer's  funds so forwarded to the Company,
along with all other  accounts  held in the same  title,  will be insured by the
FDIC up to the  applicable  legal limit.  After payment has been received by the
Company from Selected  Dealers,  funds will earn interest at the Bank's passbook
rate until the completion of the  Offerings.  In the event the Conversion is not
consummated as described above, funds with interest will be returned promptly to
the  Selected  Dealers,  who, in turn,  are  required to promptly  credit  their
customers' brokerage accounts.

      It is  estimated  that the  Selected  Dealers  will  receive a  negotiated
commission of up to 4% of the Common Stock sold by the Selected Dealers, payable
by the Company,  and Capital Resources will also receive a fee of 1.5% of Common
Stock sold by such firms. Such fees in the aggregate will not exceed 5.5% of the
Common Stock. See "- Marketing Arrangements."

      In the event the Company determines to conduct a Public Offering,  persons
to whom a Prospectus is delivered may order shares of Common Stock by submitting
a completed  stock  order and  account  withdrawal  authorization  (provided  by
Capital  Resources,  if  applicable)  and an executed  certification  along with
immediately  available  funds  (which  may be  obtained  by  debiting  a Capital
Resources  account) to Capital  Resources by not later than the Public  Offering
Expiration  Date (as  established  by the  Company).  Promptly  upon  receipt of
available  funds,  together  with a properly  executed  stock  order and account
withdrawal authorization,  if applicable,  and certification,  Capital Resources
will forward such funds to the Bank to be  deposited  in a  subscription  escrow
account.

      If an order  in the  Public  Offering  is  accepted,  promptly  after  the
completion of the Conversion, a certificate for the appropriate amount of shares
will be forwarded to Capital  Resources as nominee for the beneficial  owner. In
the event that an order is not accepted or the  Conversion  is not  consummated,

                                       77
<PAGE>

the Bank will  promptly  refund  with  interest  the funds  received  to Capital
Resources  which will then  return  the funds to  purchasers'  accounts.  If the
aggregate pro forma market value of the Company and the Bank,  as converted,  is
less than  $9,350,000 or more than  $14,547,500,  each  purchaser  will have the
right to modify or rescind his or her order.

      If a Public  Offering is held,  the  opportunity to order shares of Common
Stock  in the  Public  Offering  is  subject  to the  right  of the Bank and the
Company, in their sole discretion,  to accept or reject any such orders in whole
or in part.

Ordering and Receiving Common Stock

      Use of  Order  Forms.  Rights  to  subscribe  may  only  be  exercised  by
completion of an Order Form or stock order and account withdrawal  authorization
("Stock Order"), if applicable,  in the case of the Public Offering.  Any person
receiving  an Order Form or Stock Order who desires to  subscribe  for shares of
Common  Stock must do so prior to the  Expiration  Date or, if  applicable,  the
Public  Offering  Expiration  Date, by delivering (by mail or in person ) to the
Bank a properly executed and completed Order Form or Stock Order,  together with
full  payment of the  Purchase  Price for all shares for which  subscription  is
made; provided,  however, that if the Employee Plans subscribe for shares during
the  Subscription  Offering,  the Employee Plans will not be required to pay for
the shares at the time they  subscribe  but  rather may pay for the shares  upon
consummation  of  the  Conversion.   Except  for  institutional  investors,  all
subscription  rights under the Plan will expire on the Expiration Date,  whether
or not  the  Bank  has  been  able  to  locate  each  person  entitled  to  such
subscription  rights.  The Bank and Company shall have the right,  in their sole
discretion,   to  permit   institutional   investors  to  submit   contractually
irrevocable orders in the Public Offering at any time prior to the completion of
the Conversion. Once tendered, subscription orders cannot be revoked without the
consent of the Bank and the  Company  unless  the  Conversion  is not  completed
within 45 days of the Expiration Date.

      In the  event an Order  Form or Stock  Order (i) is not  delivered  and is
returned to the Bank by the United States  Postal  Service or the Bank is unable
to  locate  the  addressee;  (ii)  is not  received  or is  received  after  the
Expiration Date or the Public  Offering  Expiration  Date;  (iii) is defectively
completed or executed;  (iv) is not accompanied by the full required payment for
the  shares  subscribed  for  (including  instances  where a savings  account or
certificate  balance from which withdrawal is authorized is insufficient to fund
the amount of such required payment, but excluding subscriptions by the Employee
Plans) or, in the case of an institutional  investor in the Public or Syndicated
Public  Offering,  by  delivering  irrevocable  orders  together  with a legally
binding  commitment to pay the full purchase  price prior to 48 hours before the
completion of the Conversion; or (v) is not mailed pursuant to a "no mail" order
placed in effect by the account holder,  the subscription  rights for the person
to whom such rights have been granted will lapse as though such person failed to
return the completed Order Form or Stock Order within the time period specified.
However, the Company may, but will not be required to, waive any irregularity on
any Order Form or Stock Order or require the submission of corrected Order Forms
or Stock Orders or the remittance of full payment for subscribed  shares by such
date as the Company may otherwise  specify.  The waiver of an irregularity on an
Order Form or Stock  Order in no way  obligates  the  Company to waive any other
irregularity on any other Order Form or Stock Order.  Waivers will be considered
on a case by case  basis.  The Bank and the  Company  reserve the right in their
sole  discretion to accept or reject orders received on photocopies or facsimile
Order Forms or Stock Orders,  or whose payment is to be made by wire transfer or
payment from private third parties. The interpretation by the Bank or Company of
the terms and conditions of the Plan and of the acceptability of the Order Forms
or Stock Orders will be final, subject to the authority of the OTS.

                                       78
<PAGE>


     To ensure  that each  purchaser  receives  a  Prospectus  at least 48 hours
before the Expiration  Date or, if applicable,  the Public  Offering  Expiration
Date, in accordance  with Rule 15c2-8 of the Exchange Act, no Prospectus will be
mailed any later than five days prior to such date or hand  delivered  any later
than two days prior to such date .  Execution  of the Order Form or Stock  Order
will confirm receipt or delivery in accordance with Rule 15c2-8.  Order Forms or
Stock Orders will only be distributed with a Prospectus.

      Payment  for  Shares.  For  subscriptions  to be  valid,  payment  for all
subscribed shares, computed on the basis of the Purchase Price, will be required
to accompany all properly  completed  Order Forms, on or prior to the expiration
date specified on the Order Form unless such date is extended by the Bank or the
Company.  Employee Plans subscribing for shares during the Subscription Offering
may pay for such shares upon consummation of the Conversion.  Payment for shares
of Common Stock may be made (i) in cash,  if delivered in person,  (ii) by check
or money  order,  or (iii)  for  shares of Common  Stock  subscribed  for in the
Subscription  Offering,  by  authorization  of withdrawal from savings  accounts
(including  certificates  of deposit)  maintained  with the Bank.  For orders or
subscriptions  of  $25,000  or  more,   payments  must  be  made  by  withdrawal
authorization (if applicable), certified check, cashier's check, or money order.
Appropriate  means by which such  withdrawals  may be authorized are provided in
the  Order  Form.  Once  such a  withdrawal  has  been  authorized,  none of the
designated  withdrawal  amount may be used by a subscriber for any purpose other
than to purchase the Common Stock for which a  subscription  has been made until
the  Conversion  has been  completed  or  terminated.  In the  case of  payments
authorized  to be made  through  withdrawal  from  savings  accounts,  all  sums
authorized  for  withdrawal  will continue to earn interest at the contract rate
until the Conversion has been  completed or terminated.  Interest  penalties for
early  withdrawal   applicable  to  certificate   accounts  will  not  apply  to
withdrawals  authorized  for the  purchase  of  shares,  however,  if a  partial
withdrawal  results  in a  certificate  account  with a  balance  less  than the
applicable minimum balance requirement, the certificate shall be canceled at the
time of  withdrawal,  without  penalty,  and the  remaining  balance  will  earn
interest at the passbook  savings account rate subsequent to the withdrawal.  In
the case of payments made in cash or by check or money order, such funds will be
placed in a  segregated  account  and  interest  will be paid by the Bank at the
passbook  savings  account  rate from the date  payment  is  received  until the
Conversion is completed or terminated.  An executed Order Form, once received by
the Company,  may not be modified,  amended, or rescinded without the consent of
the Bank,  unless  the  Conversion  is not  completed  within 45 days  after the
conclusion of the Subscription Offering, in which event subscribers may be given
the  opportunity  to increase,  decrease,  or rescind their  subscription  for a
specified  period of time. In the event that the  Conversion is not  consummated
for any reason,  all funds submitted  pursuant to the Offerings will be promptly
refunded with interest as described above.

      In  addition to the  foregoing,  if shares are  offered  through  Selected
Dealers,  a purchaser  may pay for shares of Common  Stock with funds held by or
deposited with a Selected Dealer.  If a Stock Order is executed and forwarded to
the Selected Dealer or if the Selected Dealer is authorized to execute the Stock
Order on behalf of a purchaser,  the Selected  Dealer is required to forward the
Order  Form and funds to the Bank for  deposit  in a  segregated  account  on or
before noon of the  business  day  following  receipt of the Stock Order form or
execution of the Stock Order by the  Selected  Dealer.  Alternatively,  Selected
Dealers may solicit  indications of interest from their  customers who indicated
an interest and seek their  confirmation  as to their intent to purchase.  Those
indicating  an  intent  to  purchase  shall  forward  executed  Stock  Order and
certifications  to their  Selected  Dealer or authorize  the Selected  Dealer to
execute such forms. The Selected Dealer will acknowledge receipt of the order to
its  customer  in  writing  on the  following  business  day and will debit such
customer's  account on the third  business day after the customer has  confirmed
his intent to  purchase  (the  "debit  date") and on or before  noon of the next
business  day  following  the debit date will send Stock Orders and funds to the
Bank for deposit in a  segregated  account.  If such  alternative  procedure  is
employed,  purchasers'  funds  are not  required  to be in their  accounts  with
Selected Dealers until the debit date.

                                      79


<PAGE>



      Owners of  self-directed  IRAs may use the assets of such IRAs to purchase
shares  of  Common  Stock in the  Offerings,  provided  that  such  IRAs are not
maintained on deposit at the Bank. Persons with IRAs maintained at the Bank must
have their  accounts  transferred  to an  unaffiliated  institution or broker to
purchase  shares  of  Common  Stock  in the  Offerings.  Instructions  on how to
transfer  self-directed  IRAs  maintained  at the Bank can be obtained  from the
Stock Center located at the Bank's main office.

      Federal  regulations  prohibit  the Bank from  lending  funds or extending
credit to any person to purchase the Common Stock in the Conversion.

      Delivery of Stock  Certificates.  Certificates  representing  Common Stock
issued in the Conversion will be mailed to the persons  entitled  thereto at the
address noted on the Order Form, as soon as practicable  following  consummation
of the Conversion. Any certificates returned as undeliverable will be held until
claimed  by  persons  legally  entitled  thereto  or  otherwise  disposed  of in
accordance  with  applicable  law. Until  certificates  for the Common Stock are
available and delivered to subscribers,  subscribers may not be able to sell the
shares of stock for which they subscribed.

Restriction on Sales Activities

      The  Common  Stock will be offered  in the  Offerings  principally  by the
distribution  of this  prospectus  and through  activities  conducted at a Stock
Center  located at the  Bank's  main  office  but in an area away from  publicly
accessible areas (including teller windows) of that office.  The Stock Center is
expected to operate during normal business hours throughout the Offerings. It is
expected that a registered  representative employed by Capital Resources will be
working  at,  and  supervising  the  operation  of,  the Stock  Center.  Capital
Resources will be responsible  for overseeing the mailing of materials  relating
to the  Offerings,  responding  to questions  regarding the  Conversion  and the
Offerings and processing Order Forms and Stock Orders.  It is expected that Bank
and the Company  personnel will be present in the Stock Center to assist Capital
Resources with clerical  matters and to answer  questions  related solely to the
business of the Bank.

      Directors and  executive  officers of the Company may  participate  in the
solicitation  of offers to purchase  Common  Stock in  jurisdictions  where such
participation is not prohibited. Other employees of the Company and the Bank may
participate  in the Offerings in  ministerial  capacities or providing  clerical
work in effecting a sales transaction. Such other employees have been instructed
not to solicit offers to purchase  Common Stock or provide advice  regarding the
purchase of Common Stock.  Questions of prospective  purchasers will be directed
to executive  officers of the Company or registered  representatives  of Capital
Resources.  The Company will rely on Rule 3a4-1  promulgated  under the Exchange
Act, and sales of Common Stock will be conducted in accordance  with Rule 3a4-1,
so as to permit officers, directors, and employees to participate in the sale of
Common Stock. No officer,  director, or employee of the Company or the Bank will
be  compensated  in  connection  with  such  person's   solicitations  or  other
participation   in  the  Offerings  by  the  payment  of  commissions  or  other
remuneration  based either  directly or indirectly on transactions in the Common
Stock.

Limitations on Purchases of Shares

   
      The Plan provides for certain additional limitations to be placed upon the
purchase  of  the  Common  Stock  by  eligible  subscribers  and  others  in the
Conversion.  Each  purchaser  must  purchase a minimum  of 25 shares;  provided,
however,  that the minimum number of shares  requirement  shall not apply if the
number of shares of Conversion Stock purchased times the price per share exceeds
$500.  No person  (or  persons  through  a single  account),  together  with any
associate or group of persons  acting in concert,  may subscribe for or purchase
more than 15,000  shares of Common  Stock  ($150,000),  except for the  Employee
Plans which may purchase up to 10% of the Common Stock issued in the Conversion,

                                      80


<PAGE>


but  currently  intend  to  purchase  8% of  the  Common  Stock  issued  in  the
Conversion. Depending on market conditions and the results of the Offerings, the
Board of  Directors,  in its sole  discretion,  may  increase  or  decrease  the
purchase  limitation without the approval of the members of the Bank and without
resoliciting subscribers,  provided that the maximum purchase limitation may not
be increased to a percentage in excess of 5%. The OTS regulations  governing the
Conversion  limit the number of shares that  officers  and  directors  and their
associates may purchase.  In the aggregate,  the officers and directors or their
associates  may not  purchase  more than 33% of the shares of the  Common  Stock
issued pursuant to the  Conversion.  For purposes of the Plan, the directors are
not deemed to be acting in concert solely by reason of their Board membership.
    

      Requests to purchase additional shares of Common Stock under the Plan will
be allocated  by the Board of  Directors on a pro rata basis giving  priority in
accordance  with the priority  rights set forth above and in the Plan.  Pro rata
reduction  within each  subscription  rights category will be made in allocating
shares to the extent that the maximum purchase limitation is exceeded.

      In the event of an increase in the total  number of shares  offered in the
Conversion due to an increase in the EVR of up to 15% (the "Adjusted  Maximum"),
the additional shares will be allocated in the following order of priority:  (i)
to fill the Employee  Plans'  subscription  of up to 8% of the Adjusted  Maximum
number  of  shares;  (ii) in the  event  that  there is an  oversubscription  by
Eligible Account Holders, to fill unfulfilled  subscriptions of Eligible Account
Holders exclusive of the Adjusted  Maximum;  (iii) in the event that there is an
oversubscription  by Supplemental  Eligible Account Holders, to fill unfulfilled
subscriptions to Supplemental Eligible Account Holders exclusive of the Adjusted
Maximum;  and  (iv) in the  event  that  there is an  oversubscription  by Other
Members,  to fill unfulfilled  subscriptions  of Other Members  exclusive of the
Adjusted Maximum.

      The term  "associate"  of a person is  defined in the Plan to mean (i) any
corporation or organization (other than the Bank or a majority-owned  subsidiary
of the Bank) of which such  person is an officer or partner or is,  directly  or
indirectly,  the  beneficial  owner  of  10% or  more  of any  class  of  equity
securities,  (ii)  any  trust  or  other  estate  in  which  such  person  has a
substantial  beneficial interest or as to which such person serves as trustee or
in a similar fiduciary capacity, (excluding tax-qualified employee stock benefit
plans or  tax-qualified  employee  stock  benefit  plans in which a person has a
substantial beneficial interest or serves as a trustee or in a similar fiduciary
capacity and except that, for purposes of  aggregating  total shares that may be
held by  officers  and  directors,  the term  "Associate"  does not  include any
tax-qualified  employee stock benefit plan), and (iii) any relative or spouse of
such person or any relative of such spouse, who has the same home as such person
or who  is a  director  or  officer  of the  Bank,  or  any  of its  parents  or
subsidiaries.  For example, a corporation of which a person serves as an officer
would be an associate of such person,  and  therefore,  all shares  purchased by
such  corporation  would be included with the number of shares which such person
individually could purchase under the above limitations.

      The term "officer" is defined in the Plan to mean an executive  officer of
the Bank and may  include  the Bank's  Chairman  of the Board,  Chief  Executive
Officer,  President,  Senior  Vice  Presidents,  Vice  Presidents  in  charge of
principal  business  functions,  Secretary  and  Treasurer  and any other person
performing similar functions. All references herein to an officer shall have the
same meaning as used for an officer in the Plan.

      Each person  purchasing  shares of the Common Stock in the Conversion will
be deemed to confirm  that such  purchase  does not  conflict  with the  maximum
purchase  limitation.  In the event that such purchase limitation is violated by
any person (including any associate or group of persons  affiliated or otherwise
acting in concert with such  persons),  the Bank will have the right to purchase
from such  person at the  Purchase  Price per share all shares  acquired by such
person in excess of such purchase 

                                       81
<PAGE>

limitation  or, if such excess shares have been sold by such person,  to receive
the difference  between the Purchase Price per share paid for such excess shares
and the price at which such excess  shares were sold by such person.  This right
of the Bank to purchase such excess shares will be assignable by the Bank.

      Common  Stock  purchased   pursuant  to  the  Conversion  will  be  freely
transferable, except for shares purchased by directors and officers of the Bank.
For  certain  restrictions  on the  Common  Stock  purchased  by  directors  and
officers,  see "- Restrictions on Transferability by Directors and Officers." In
addition, under guidelines of the NASD, members of the NASD and their associates
are subject to certain  restrictions on the transfer of securities  purchased in
accordance with subscription  rights and to certain reporting  requirements upon
purchase of such securities.

Plan of Distribution

      The  Company  and the Bank  have  entered  into an Agency  Agreement  with
Capital  Resources under which Capital  Resources will assist, on a best efforts
basis,  in the  distribution  of the  Common  Stock in the  Conversion.  Capital
Resources is a  broker-dealer  registered with the NASD.  Specifically,  Capital
Resources will assist in the Subscription  Offering in the following manner: (i)
training and  educating the  Company's  and the Bank's  employees  regarding the
mechanics and regulatory  requirements  of the stock  conversion  process;  (ii)
conducting information meetings for potential subscribers,  if necessary;  (iii)
managing the sales efforts in the  Subscription and Public  Offerings;  and (iv)
keeping records of all stock subscriptions. Selected dealers may also be used in
the Offerings. See "- Marketing Arrangements."

      Materials for the Offerings  have been  initially  distributed to eligible
subscribers by mail, with additional  copies  available at the Stock Center.  In
the  Subscription  Offering,  officers of the Company may be available to answer
questions  about the  Conversion.  Such  officers  will not be permitted to make
statements  about the Bank or the Company  unless such  information  is also set
forth in this Prospectus,  and they will not be authorized to render  investment
advice.  All subscribers for the shares to be offered will be instructed to send
payment  directly  to the Bank,  where such  funds will be held in a  segregated
special  escrow  account and not released until the closing of the Conversion or
its termination.

Marketing Arrangements

      The Bank and the Company have engaged Capital Resources as a financial and
marketing  advisor in connection  with the  Offerings and Capital  Resources has
agreed to act as an underwriter on a best efforts basis to solicit subscriptions
and  purchase  orders  for  shares of  Common  Stock in the  Offerings.  Capital
Resources  will  receive,  as  compensation,  a fee of 2.00% of the total dollar
amount  of  Common  Stock  sold in the  Offerings,  excluding  subscriptions  by
directors,  officers  and  employees  of the  Bank  and the  Company  and  their
immediate  family members,  the ESOP, and Common Stock sold by other NASD member
firms  participating  in  the  Offerings.  In the  event  that  selected  dealer
agreements are entered into in connection  with a Public  Offering,  the Company
will pay commissions to selected dealers of, typically, up to 4.0% for shares of
Common Stock sold by the  selected  dealer.  In  addition,  the Company will pay
Capital  Resources a management fee of 1.5% for shares sold by selected dealers.
Fees paid to Capital  Resources and to any other  broker/dealer may be deemed to
be underwriting fees and Capital Resources and such broker/dealers may be deemed
to be underwriters. Capital Resources will also be reimbursed for its legal fees
up to  $30,000  and for  reasonable  out-of-pocket  expenses.  The  Bank and the
Company have agreed to indemnify  Capital  Resources,  to the extent  allowed by
law, for  reasonable  costs and expenses in  connection  with certain  claims or
liabilities,  including  certain  liabilities  under the Securities Act. Capital
Resources  has  received  fees  totalling  $75,000 for  consulting  and advisory
services  relating  to the  Conversion,  which  fees  will be  credited  against
marketing  fees payable to Capital  Resources.  See

                                       82
<PAGE>

"Pro Forma Data" for further  information  regarding expenses of the Conversion.
Capital Resources is affiliated with Capital Resources Group.

Shares to be Purchased by Management Pursuant to Subscription Rights

      The following  table sets forth certain  information as to the approximate
purchases of Common Stock by each director and executive officer of the Bank and
by all directors and officers as a group, including their "associates." All such
shares will be purchased for investment purposes and not for purposes of resale.
For purposes of the following  table, it has been assumed that 1,100,000  shares
(the  midpoint of the EVR) of the Common  Stock will be sold at $10.00 per share
and that  sufficient  shares will be available to satisfy  subscriptions  in all
categories.
<TABLE>
<CAPTION>

                                                            Aggregate
                                               Total         Price of       Percent
                                               Shares         Shares       of Shares

        Name                Position        Purchased(1)   Purchased(1)   Purchased(1)
        ----                --------        ------------   ------------   ------------

<S>                      <C>                  <C>           <C>                 <C>  
John M. Lisicki          President, Chief     10,000        $100,000            0.91%
                         Executive Officer
                         and Director
Daniel J. Greco          Director              5,000          50,000            0.45
Ronald S. Tecler         Director             15,000         150,000            1.36
John A. Tesiero, Jr.     Director             15,000         150,000            1.36
John A. Kosinski, Jr.    Director             10,000         100,000            0.91
Joseph G. Opalka         Director              7,500          75,000            0.68
Florence B. Opiela       Director              2,500          25,000            0.22
James J. Alescio         Treasurer and           500           5,000            0.05
                         Chief Financial
                         Officer

Benjamin W. Ziskin       Vice President and    3,000          30,000            0.27
                                               -----          ------           -----
                         Chief Lending
                         Officer

Total executive officers
and directors (9 persons)                     68,500        $685,000            6.2%
                                              ======         =======           ====
</TABLE>

- --------------------
(1)   Does not include shares purchased by the ESOP.

Stock Pricing

      Capital Resources Group, a financial consulting and appraisal firm that is
experienced  in the  evaluation  and appraisal of business  entities,  including
thrift institutions involved in the conversion process, has been retained by the
Bank to prepare an  appraisal  of the  estimated  pro forma  market value of the
Common Stock to be sold pursuant to the Conversion. Capital Resources Group will
receive a fee of $15,000 for its appraisal and to assist in the  preparation  of
other material and will be reimbursed for 

                                       83
<PAGE>

reasonable  out-of-pocket  expenses, up to $2,500.  Capital Resources Group will
receive  a fee of  $2,500  for any  appraisal  update.  The Bank has  agreed  to
indemnify   Capital   Resources  Group  under  certain   circumstances   against
liabilities and expenses  (including certain legal fees) arising out of or based
on any  misstatement  or untrue  statement of a material  fact  contained in the
information  supplied  by the Bank to  Capital  Resources  Group,  except  where
Capital  Resources  Group is  determined  to have  been  negligent  or failed to
exercise due diligence in the  preparation of the appraisal.  Capital  Resources
Group is independent of the Company and the Bank but is affiliated  with Capital
Resources.  In addition,  Capital  Resources Group will receive a fee of $12,500
plus up to an  additional  $7,500 in  expenses  for its  assistance  with record
management and proxy solicitation services in connection with the Conversion.

   
     The appraisal was prepared by Capital  Resources Group in reliance upon the
information contained herein, including the financial statements.  The appraisal
contains an analysis of a number of factors  including,  but not limited to, the
Bank's financial  condition and operating  trends,  the competitive  environment
within which the Bank operates,  operating trends of certain thrift institutions
and savings and loan  holding  companies,  relevant  economic  conditions,  both
nationally  and in the State of New York which affect the  operations  of thrift
institutions,  and stock  market  values of certain  institutions.  In addition,
Capital  Resources  Group has advised the Bank that it has  considered  and will
consider the effect of the  additional  capital raised by the sale of the Common
Stock on the  estimated  aggregate  pro forma market  value of such shares.  The
appraisal  has been filed as an exhibit to the  registration  statement of which
this prospectus is a part. See "Additional Information."
    

   
     On the basis of the above,  Capital Resources Group has determined,  in its
opinion,  that as of June  14,  1996 and  confirmed  as of July  26,  1996,  the
estimated  aggregate  pro forma market value of the Common Stock to be issued in
the Conversion was  $11,000,000.  The Company has determined to offer the shares
in the  Conversion  at a price of $10.00 per share.  By  dividing  the price per
share into the estimated  aggregate value, the Company  initially plans to issue
1,100,000 shares. OTS regulations require, however, that the appraiser establish
a range of value for the stock to allow for  fluctuations in the aggregate value
of the stock due to changing market  conditions and other factors.  Accordingly,
Capital  Resources  Group has  established  a range of value from  $9,350,000 to
$14,547,500  for this  offering  (the  Estimated  Valuation  Range) that will be
updated prior to consummation  of the Conversion.  If the final value is outside
the Estimated  Valuation Range, the total number of shares being offered will be
further adjusted and a new Estimated  Valuation Range may be established without
resolicitation  of subscriptions and without the approval of the Bank's Members,
unless required by the OTS or unless the final valuation is less than $9,350,000
or more than  $14,547,500  (15%  above the  maximum of the  Estimated  Valuation
Range).
    

      The Board of Directors has reviewed the independent  appraisal,  including
the stated methodology of the independent  appraiser and the assumptions used in
the preparation of the independent appraisal.  The Board of Directors is relying
upon the  expertise,  experience  and  independence  of the appraiser and is not
qualified  to  determine  the   appropriateness   of  the   assumptions  or  the
methodology.

      No sale of the  shares  will  take  place  unless  prior  thereto  Capital
Resources  Group  confirms  to the OTS that,  to the best of  Capital  Resources
Group's knowledge and judgment,  nothing of a material nature has occurred which
would cause it to conclude  that the Purchase  Price on an  aggregate  basis was
incompatible  with its estimate of the  aggregate  pro forma market value of the
Common  Stock at the time of the sale  thereof.  If,  however,  the facts do not
justify such a statement,  an amended  Estimated  Valuation Range may be set and
subscribers may be resolicited. Subscribers will not be resolicited in the event
the final  valuation  is not less than the  minimum of the  Estimated  Valuation
Range and is not more than 15% above the Estimated Valuation Range.

                                       84
<PAGE>

     The  appraisal  is  not  intended,   and  must  not  be  construed,   as  a
recommendation  of any kind as to the  advisability  of  purchasing  the  Common
Stock. In preparing the appraisal,  Capital  Resources Group has relied upon and
assumed the accuracy and  completeness of financial and statistical  information
provided by the Bank.  Capital Resources Group did not independently  verify the
financial statements and other information provided by the Bank, nor did Capital
Resources Group value  independently the assets and liabilities of the Bank. The
appraisal  considers  the  Bank  only  as a  going  concern  and  should  not be
considered  as an  indication of the  liquidation  value of the Bank.  Moreover,
because such appraisal is necessarily  based upon estimates and projections of a
number of  matters,  all of which are  subject to change  from time to time,  no
assurance can be given that persons  purchasing the Common Stock will thereafter
be able to sell such shares at prices within the estimated  range at the time of
the Offerings.

Number of Shares to be Issued in the Conversion

      Depending on market and financial conditions at the time of the completion
of the Offerings,  the Company may significantly increase or decrease the number
of shares to be issued in the Conversion.  No resolicitation of subscribers will
be made  and  subscribers  will not be  permitted  to  modify  or  cancel  their
subscriptions  unless  the  change  in the  number of shares to be issued in the
Conversion  results in an offering  which is either below the minimum of the EVR
or materially  above the maximum of the EVR,  provided that up to a 15% increase
in the maximum of the EVR will not be deemed to be material.  Any adjustments to
the EVR as a result of market and financial  conditions  would be subject to OTS
review.

      In the event of a material  increase  in the  valuation,  the  Company may
increase the total number of shares to be issued in the Conversion.  An increase
in the total number of shares to be issued in the Conversion would decrease both
a subscriber's  ownership  interest and the pro forma equity and income on a per
share basis while  increasing  the pro forma net income and equity and income on
an aggregate  basis.  If the number of shares to be offered is to be  increased,
any person who subscribed in the Subscription Offering for the maximum number of
shares  permitted may be given the opportunity to purchase an additional  number
of shares  sufficient  to make the total  number of shares of the  Common  Stock
purchased  by such  subscriber  equal to the same  percentage  of the  increased
number  of shares of  Common  Stock to be  issued  in the  Conversion.  Purchase
limitations  will  be  based  on the  actual  number  of  shares  issued  in the
Conversion.

      In the  event  of a  material  reduction  in the  valuation,  the Bank may
decrease the number of shares to reflect fully the reduced valuation. A decrease
in the number of shares to be issued in the  Conversion  would  increase  both a
subscriber's  ownership  interest  and the pro forma equity on a per share basis
while decreasing equity on an aggregate basis. A decrease in the total number of
shares to be issued in the Conversion  would not affect  subscription  rights by
reducing  the  maximum  number of shares  that may be  purchased  under  various
purchase limitations and would not change the number of shares that a subscriber
may purchase unless the purchase  limitation was also changed.  However,  such a
decrease  could  reduce  the  amount  of  shares  allocated  in the  event of an
oversubscription.

Restrictions on Repurchase of Stock

      Generally,  within one year following the Conversion,  the Company may not
repurchase  Common  Stock  and  in the  second  and  third  year  following  the
Conversion,  the  Company  may  only  repurchase  Common  Stock  as  part  of an
open-market  stock  repurchase  program in an amount up to 5% of the outstanding
stock during each of those two years, provided the repurchase does not cause the
Bank to  become  undercapitalized  and at  least  10 days  prior  notice  of the
repurchase is provided to the OTS. The OTS may disapprove the repurchase program
upon a determination  that (1) the repurchase program would adversely affect the
financial  condition of the Bank, (2) the information  submitted is insufficient
upon 

                                       85
<PAGE>

which to base a conclusion as to whether the financial  condition  would be
adversely  affected,  or (3) a valid  business  purpose  was  not  demonstrated.
However,  the  Regional  Director  of the OTS may permit  repurchases  after six
months following the Conversion and may permit additional repurchases during the
second and third year. In addition,  SEC rules also  restrict the method,  time,
price,  and  number of shares of Common  Stock  that may be  repurchased  by the
Company and affiliated purchasers.  If, in the future, the rules and regulations
regarding the repurchase of stock are  liberalized,  the Company may utilize the
rules and regulations then in effect.

Restrictions on Transferability by Directors and Officers

      Shares of the Common  Stock  purchased  by  directors  and officers of the
Company shall be subject to the  restriction  that said shares shall not be sold
for a period of one year following  completion of the  Conversion,  except for a
disposition  of shares in the  event of the death of the  stockholder  or in any
exchange of the Common Stock in connection  with a merger or  acquisition of the
Company  approved  by the  regulatory  authorities.  Accordingly,  shares of the
Common Stock issued by the Company to directors and officers shall bear a legend
giving appropriate notice of the foregoing  restriction,  and, in addition,  the
Company will give appropriate  instructions to the transfer agent for the Common
Stock with respect to the applicable restriction relating to the transfer of any
restricted  stock.  Any  shares  issued to  directors  and  officers  as a stock
dividend,  stock split,  or otherwise with respect to restricted  stock shall be
subject to the same restrictions.

      For a period of three  years  following  the  Conversion,  no  director or
officer of the Bank,  the  Company or their  associates  may,  without the prior
approval  of the OTS,  purchase  any shares of Common  Stock  other than from or
through a broker or dealer  registered with the SEC unless the purchase involves
more than 1% of the  outstanding  shares of Common Stock through an arm's length
transaction.

Interpretation and Amendment of the Plan

      To the extent  permitted  by law, all  interpretations  of the Plan by the
Board of  Directors  of the Bank will be final,  however,  such  interpretations
shall have no  binding  effect on the OTS.  The Plan  provides  that,  if deemed
necessary or desirable by the Board of Directors,  the Plan may be substantively
amended  by the  Board of  Directors  as a result  of  comments  from the OTS or
otherwise, prior to the solicitation of proxies from the members and at any time
thereafter  with the  concurrence of the OTS,  except that in the event that the
regulations  under which the Plan was adopted are liberalized  subsequent to the
approval  of the Plan by the OTS and the  members at the  Special  Meeting,  the
Board of  Directors  may amend the Plan to  conform to the  regulations  without
further  approval of the OTS or the members of the Bank to the extent  permitted
by law. An amendment to the Plan that would result in a material  adverse change
in the terms of the Conversion would require a resolicitation. In the event of a
resolicitation,  subscriptions  for which a confirmation or modification was not
received would be rescinded.

Conditions and Termination

      Completion  of the  Conversion  requires  the approval of the Plan and the
affirmative vote of not less than a majority of the total number of votes of the
members of the Bank  eligible to be cast at the Special  Meeting and the sale of
all shares of Common  Stock within 24 months  following  approval of the Plan by
members. If these conditions are not satisfied,  the Plan will be terminated and
the Bank will continue its business in the mutual form of organization. The Plan
may be  terminated  by the Board of  Directors  at any time prior to the Special
Meeting and, with the approval of the OTS, by the Board of Directors at any time
thereafter.

                                       86
<PAGE>

Other

      All  statements  made in  this  prospectus  are  hereby  qualified  by the
contents of the Plan, the material terms of which are set forth herein. The Plan
is attached to the Proxy  Statement.  Copies of the Plan are available  from the
Bank and it should be consulted for further information. Adoption of the Plan by
the Bank's  members  authorizes the Board of Directors to amend or terminate the
Plan.

              CERTAIN RESTRICTIONS ON ACQUISITION OF THE COMPANY

      Although the Boards of Directors of the Bank and the Company are not aware
of any  effort  that  might  be made to  obtain  control  of the  Company  after
Conversion,  the  Boards  of  Directors,  as  discussed  below,  believe  it  is
appropriate  to include  certain  provisions  in the  Company's  Certificate  of
Incorporation to protect the interests of the Company and its stockholders  from
takeovers  which the Board of Directors of the Company might conclude are not in
the best interests of the Bank, the Company or the Company's stockholders.

      The  following  discussion  is  a  general  summary  of  certain  material
provisions of the Company's  Certificate of Incorporation and Bylaws and certain
other  regulatory  provisions,  which may be  deemed to have an  "anti-takeover"
effect. The following  description of certain of these provisions is necessarily
general and, with respect to provisions  contained in the Company's  Certificate
of  Incorporation  and Bylaws and the Bank's  proposed stock charter and bylaws,
reference should be made in each case to the document in question, each of which
is part of the  Bank's  application  to the OTS and the  Company's  Registration
Statement filed with the SEC. See "Additional Information."

Provisions of the Company's Certificate of Incorporation and Bylaws

      Limitations on Voting Rights.  The  Certificate  of  Incorporation  of the
Company  provides  that in no event  shall any record  owner of any  outstanding
Common Stock which is beneficially  owned,  directly or indirectly,  by a person
who beneficially owns in excess of 10% of the then outstanding  shares of Common
Stock (the  "Limit")  be  entitled  or  permitted  to any vote in respect of the
shares held in excess of the Limit. In addition, for a period of five years from
the  completion  of the  Conversion  of the Bank,  no  person  may  directly  or
indirectly offer to acquire or acquire the beneficial ownership of more than 10%
of any class of an equity  security  of the  Company.  After five years from the
date of the  Conversion,  a  beneficial  holder  submitting  a proxy or  proxies
totalling more than 10% of the then  outstanding  shares of Common Stock will be
able to vote in the following  manner:  the number of votes which may be cast by
such a  beneficial  owner shall be a number  equal to the total  number of votes
that a single  record  owner of all Common  Stock owned by such person  would be
entitled to cast, multiplied by a fraction, the numerator of which is the number
of shares of such class or series which are both beneficially owned and owned of
record by such beneficial owner and the denominator of which is the total number
of shares of Common  Stock  beneficially  owned by such  beneficial  owner.  The
impact  of  these  provisions  on the  submission  of a  proxy  on  behalf  of a
beneficial  holder of more than 10% of the Common Stock is (1) to disregard  for
voting purposes and require divestiture of the amount of stock held in excess of
10% (if within five years of the Conversion more than 10% of the Common Stock is
beneficially  owned by a person) and (2) limit the vote on Common  Stock held by
the  beneficial  owner to 10% or  possibly  reduce the amount  that may be voted
below the 10% level (if more than 10% of the Common Stock is beneficially  owned
by a person more than five years after the Conversion).  Unless the grantor of a
revocable proxy is an affiliate or an associate of such a 10% holder or there is
an  arrangement,  agreement  or  understanding  with  such a 10%  holder,  these
provisions  would not  restrict  the  ability of such a 10% holder of  revocable
proxies  to  exercise  revocable  proxies  for which the 10%

                                       87
<PAGE>

holder is neither a beneficial nor record owner. A person is a beneficial  owner
of a security if he has the power to vote or direct the voting of all or part of
the voting rights of the security,  or has the power to dispose of or direct the
disposition of the security.  The  Certificate of  Incorporation  of the Company
further  provide that this provision  limiting voting rights may only be amended
upon the vote of 80% of the outstanding shares of voting stock.

     Election of Directors.  Certain provisions of the Company's  Certificate of
Incorporation and Bylaws will impede changes in majority control of the Board of
Directors. The Company's Certificate of Incorporation provides that the Board of
Directors of the Company will be divided into three  classes,  with directors in
each class  elected  for  three-year  staggered  terms  except  for the  initial
directors. Thus, it would take two annual elections to replace a majority of the
Company's  Board. The Company's  Certificate of Incorporation  provides that the
size of the Board of Directors may be increased or decreased  only if two-thirds
of the  directors  then in office  concur in such  action.  The  Certificate  of
Incorporation  also  provides  that  any  vacancy  occurring  in  the  Board  of
Directors,  including  a  vacancy  created  by an  increase  in  the  number  of
directors, shall be filled for the remainder of the unexpired term by a majority
vote of the directors then in office.  Finally, the Certificate of Incorporation
and the bylaws impose certain notice and information  requirements in connection
with the nomination by  stockholders  of candidates for election to the Board of
Directors  or the  proposal by  stockholders  of business to be acted upon at an
annual meeting of stockholders.

      The  Certificate  of  Incorporation  provides  that a director may only be
removed for cause by the  affirmative  vote of at least 80% of the shares of the
Company entitled to vote generally in an election of directors cast at a meeting
of stockholders called for that purpose.

      Restrictions on Call of Special Meetings. The Certificate of Incorporation
of the Company  provides that a special  meeting of  stockholders  may be called
only  pursuant to a resolution  adopted by a majority of the Board of Directors,
or a Committee  of the Board or other  person so  empowered  by the Bylaws.  The
Certificate of Incorporation also provides that any action required or permitted
to be taken by the stockholders of the Company may be taken only at an annual or
special meeting and prohibits stockholder action by written consent in lieu of a
meeting.

      Absence of Cumulative Voting.  The Company's  Certificate of Incorporation
provides  that there shall be no  cumulative  voting  rights in the  election of
directors.

      Authorized  Shares.  The  Certificate  of  Incorporation   authorizes  the
issuance of  3,000,000  shares of Common  Stock and 500,000  shares of preferred
stock ("Preferred  Stock").  The shares of Common Stock and Preferred Stock were
authorized  in an amount  greater  than that to be issued in the  Conversion  to
provide the Company's Board of Directors with as much flexibility as possible to
effect,  among other transactions,  financings,  acquisitions,  stock dividends,
stock splits and employee stock options.  However,  these additional  authorized
shares may also be used by the Board of Directors  consistent with its fiduciary
duty to deter  future  attempts  to gain  control of the  Company.  The Board of
Directors  also has sole  authority  to  determine  the terms of any one or more
series of Preferred  Stock,  including  voting  rights,  conversion  rates,  and
liquidation  preferences.  As a result of the ability to fix voting rights for a
series of Preferred  Stock,  the Board has the power,  to the extent  consistent
with its  fiduciary  duty,  to  issue a series  of  Preferred  Stock to  persons
friendly to management  in order to attempt to block a post-tender  offer merger
or other  transaction by which a third party seeks  control,  and thereby assist
management to retain its position.  The Company's  Board  currently has no plans
for the issuance of  additional  shares,  other than the issuance of  additional
shares upon exercise of stock options.

                                       88
<PAGE>


     Procedures  for  Certain   Business   Combinations.   The   Certificate  of
Incorporation  requires the affirmative  vote of at least 80% of the outstanding
shares of the Company  entitled to vote in the election of director in order for
the  Company  to engage in or enter into  certain  "Business  Combinations,"  as
defined  therein,  with any  Principal  Stockholder  (as  defined  below) or any
affiliates of the Principal  Stockholder,  unless the proposed  transaction  has
been approved in advance by the Company's  Board of Directors,  excluding  those
who were not directors  prior to the time the Principal  Stockholder  became the
Principal  Stockholder.  The term "Principal  Stockholder" is defined to include
any person and the  affiliates  and  associates  of the person  (other  than the
Company or its subsidiary) who beneficially owns, directly or indirectly, 10% or
more of the outstanding shares of voting stock of the Company.  Any amendment to
this provision  requires the  affirmative  vote of at least 80% of the shares of
the Company entitled to vote generally in an election of directors.

      Amendment to Certificate of  Incorporation  and Bylaws.  Amendments to the
Company's  Certificate of Incorporation  must be approved by the Company's Board
of Directors and also by a majority of the  outstanding  shares of the Company's
voting  stock,  provided,  however,  that  approval  by  at  least  80%  of  the
outstanding  voting stock is generally  required for certain  provisions  (i.e.,
provisions  relating to  restrictions  on the  acquisition and voting of greater
than 10% of the Common Stock;  number,  classification,  election and removal of
directors;  amendment of Bylaws; call of special stockholder meetings;  director
liability;  certain  business  combinations;   power  of  indemnification;   and
amendments  to  provisions  relating  to the  foregoing  in the  Certificate  of
Incorporation).

      The Bylaws may be amended by a majority  vote of the Board of Directors or
the affirmative vote of the holders of at least 80% of the outstanding shares of
the Company  entitled to vote in the  election  of  Directors  cast at a meeting
called for that purpose.

      Purpose and Takeover  Defensive  Effects of the Company's  Certificate  of
Incorporation  and Bylaws.  The Board of Directors of the Bank believes that the
provisions   described   above  are  prudent  and  will  reduce  the   Company's
vulnerability to takeover attempts and certain other transactions which have not
been  negotiated with and approved by its Board of Directors.  These  provisions
will also  assist the Bank and the  Company  in the  orderly  deployment  of the
Conversion  proceeds into productive  assets during the initial period after the
Conversion.  The Board of Directors  believe  these  provisions  are in the best
interests of the Bank and of the Company and its  stockholders.  In the judgment
of the Board of Directors,  the Company's  Board will be in the best position to
determine the true value of the Company and to negotiate  more  effectively  for
what may be in the best interests of its stockholders. Accordingly, the Board of
Directors  believes  that it is in the best  interests  of the  Company  and its
stockholders  to encourage  potential  acquirors to negotiate  directly with the
Board of Directors of the Company and that these  provisions will encourage such
negotiations and discourage  hostile takeover  attempts.  It is also the view of
the Board of Directors that these provisions should not discourage  persons from
proposing a merger or other  transaction at prices  reflective of the true value
of the Company and which is in the best interests of all stockholders.

      Attempts to take over financial  institutions and their holding  companies
have  become  increasingly  common.   Takeover  attempts  which  have  not  been
negotiated  with and approved by the Board of Directors  present to stockholders
the risk of a takeover on terms which may be less favorable than might otherwise
be  available.  A transaction  which is negotiated  and approved by the Board of
Directors,  on the other hand,  can be carefully  planned and  undertaken  at an
opportune  time in  order  to  obtain  maximum  value  for the  Company  and its
stockholders, with due consideration given to matters such as the management and
business of the acquiring  corporation and maximum strategic  development of the
Company's assets.

                                       89
<PAGE>

      Effect of  Takeover  Defenses on  Stockholder  Interests.  An  unsolicited
takeover  proposal  can  seriously  disrupt the  business  and  management  of a
corporation  and  cause  it great  expense.  Although  a  tender  offer or other
takeover attempt may be made at a price  substantially  above the current market
prices,  such  offers are  sometimes  made for less than all of the  outstanding
shares of a target company. As a result,  stockholders may be presented with the
alternative  of partially  liquidating  their  investment  at a time that may be
disadvantageous,  or retaining  their  investment in an enterprise that is under
different  management  and whose  objectives  may not be similar to those of the
remaining stockholders.

      Potential  Negative Impact of Takeover Defenses on Stockholder  Interests.
Despite  the  belief  of  the  Bank  and  the  Company  as to  the  benefits  to
stockholders of these  provisions of the Company's  Certificate of Incorporation
and Bylaws,  these  provisions may also have the effect of discouraging a future
takeover  attempt  which  would not be  approved  by the  Company's  Board,  but
pursuant  to which  stockholders  may  receive a  substantial  premium for their
shares over  then-current  market prices.  As a result,  stockholders  who might
desire to participate in such a transaction  may not have any  opportunity to do
so.  Such  provisions  will also render the  removal of the  Company's  Board of
Directors and of management more difficult.  The Boards of Directors of the Bank
and the Company,  however,  have concluded that the potential  benefits outweigh
the possible disadvantages.

      Pursuant  to  applicable  law,  at any  annual or  special  meeting of its
stockholders  after the  Conversion,  the Company may adopt  additional  charter
provisions  regarding the  acquisition  of its equity  securities  that would be
permitted to a Delaware  corporation.  The Company and the Bank do not presently
intend to propose the adoption of further restrictions on the acquisition of the
Company's equity securities.

      Effect of Employment and Severance  Agreements.  The Bank has entered into
an  employment  agreement  with  President  John M.  Lisicki  that  provides for
payments  in the  event of  termination  of  employment  following  a change  in
control,  as defined in the agreement,  of 2.99 times the then current salary of
Mr. Lisicki. In addition,  the Bank has entered into employment  agreements with
two other executive  officers and severance  agreements with three key employees
that provide for payments in the event of termination of employment  following a
change in  control,  as  defined  in the  agreements.  At March 31,  1996,  such
payments would have totalled approximately  $686,000,  rendering an acquisition,
followed  by  termination  of their  employment,  more  expensive  to a possible
acquiror  as a  result  of  these  agreements.  See  "Management  of the  Bank -
Executive Compensation - Employment Agreement."

      Federal Regulation. A federal regulation prohibits any person prior to the
completion of a conversion from transferring,  or entering into any agreement or
understanding to transfer, the legal or beneficial ownership of the subscription
rights  issued under a plan of  conversion  or the stock to be issued upon their
exercise. This regulation also prohibits any person prior to the completion of a
conversion  from offering,  or making an  announcement  of an offer or intent to
make an offer, to purchase such  subscription  rights or stock.  For three years
following  conversion,  OTS regulations  prohibit any person,  without the prior
approval of the OTS, from  acquiring or making an offer to acquire more than 10%
of the stock of any converted  savings  institution  if such person is, or after
consummation of such acquisition would be, the beneficial owner of more than 10%
of such stock.  In the event that any person,  directly or indirectly,  violates
this regulation,  the securities  beneficially owned by such person in excess of
10% shall not be  counted as shares  entitled  to vote and shall not be voted by
any person or counted as voting shares in connection  with any matter  submitted
to a vote of stockholders.

      Federal law provides that no company, "directly or indirectly or acting in
concert  with one or more  persons,  or  through  one or more  subsidiaries,  or
through  one  or  more   transactions,"  may  acquire  "control"  of  a  savings
association at any time without the prior approval of the OTS. In addition,  any

                                       90
<PAGE>

company that acquires such control becomes a "savings and loan holding  company"
subject  to  registration,  examination  and  regulation  as a savings  and loan
holding  company.  Control in this context means  ownership  of,  control of, or
holding  proxies  representing  more than 25% of the voting  shares of a savings
association  or the power to control in any manner the election of a majority of
the directors of such institution.

     Federal law also provides that no "person,"  acting  directly or indirectly
or through or in concert with one or more other persons,  may acquire control of
a savings  association  unless at least 60 days  prior  written  notice has been
given  to the OTS and the OTS  has not  objected  to the  proposed  acquisition.
Control is defined for this  purpose as the power,  directly or  indirectly,  to
direct the management or policies of a savings  association or to vote more than
25% of any class of voting  securities of a savings  association.  Under federal
law  (as  well  as  the  regulations   referred  to  below)  the  term  "savings
association"  includes  state  chartered  and federally  chartered  SAIF-insured
institutions,  federally  chartered  savings and loans and  savings  banks whose
accounts are insured by the FDIC and holding companies thereof.

      Federal regulations require that, prior to obtaining control of an insured
institution, a person, other than a company, must give 60 days notice to the OTS
and have received no OTS objection to such acquisition of control, and a company
must apply for and receive OTS approval of the acquisition.  Control, as defined
under  federal law,  involves a 25% voting stock test,  control in any manner of
the election of a majority of the institution's directors, or a determination by
the OTS that the acquiror has the power to direct,  or directly or indirectly to
exercise a  controlling  influence  over,  the  management  or  policies  of the
institution.  Acquisition of more than 10% of an institution's  voting stock, if
the acquiror also is subject to any one of either "control factors," constitutes
a rebuttable  determination of control under the regulations.  The determination
of control may be rebutted by submission to the OTS, prior to the acquisition of
stock  or  the  occurrence  of any  other  circumstances  giving  rise  to  such
determination,  of a statement setting forth facts and circumstances which would
support a finding that no control relationship will exist and containing certain
undertakings.  The  regulations  provide that persons or companies which acquire
beneficial   ownership  exceeding  10%  or  more  of  any  class  of  a  savings
association's  stock after the effective date of the regulations  must file with
the OTS a certification  that the holder is not in control of such  institution,
is not subject to a rebuttable determination of control, and will take no action
which would result in a  determination  or rebuttable  determination  of control
without prior notice to or approval of the OTS, as applicable.

                         DESCRIPTION OF CAPITAL STOCK

      The Company is authorized to issue  3,000,000  shares of the Common Stock,
$0.10 par value per share, and 500,000 shares of serial  preferred stock,  $0.01
par value per share.  The  Company  currently  expects to issue up to  1,454,750
shares of Common Stock in the  Conversion.  The Company does not intend to issue
any  shares  of  serial  preferred  stock in the  Conversion,  nor are there any
present  plans to issue such  preferred  stock  following  the  Conversion.  The
aggregate par value of the issued shares will  constitute the capital account of
the Company.  The balance of the purchase  price will be recorded for accounting
purposes as additional paid-in capital. See  "Capitalization." The capital stock
of the Company will represent nonwithdrawable capital and will not be insured by
the Company, the Bank, the FDIC, or any other government agency.

                                       91
<PAGE>

Common Stock

      Voting Rights.  Each share of the Common Stock will have the same relative
rights and will be  identical  in all  respects  with every  other  share of the
Common  Stock.  The holders of the Common  Stock will possess  exclusive  voting
rights in the  Company,  except to the extent  that  shares of serial  preferred
stock issued in the future may have voting  rights,  if any.  Each holder of the
Common  Stock will be entitled to only one vote for each share held of record on
all matters  submitted  to a vote of holders of the Common Stock and will not be
permitted to cumulate their votes in the election of the Company's directors.

     Liquidation.   In  the  unlikely  event  of  the  complete  liquidation  or
dissolution of the Company,  the holders of the Common Stock will be entitled to
receive all assets of the Company available for distribution in cash or in kind,
after payment or provision for payment of (i) all debts and  liabilities  of the
Company (including all deposits in the Bank and accrued interest thereon);  (ii)
any  accrued  dividend  claims;  (iii)  liquidation  preferences  of any  serial
preferred stock which may be issued in the future; and (iv) any interests in the
liquidation  account established upon the Conversion for the benefit of Eligible
Account  Holders and  Supplemental  Eligible  Account Holders who continue their
deposits at the Bank.

      Restrictions on Acquisition of the Common Stock. See "Certain Restrictions
on  Acquisition  of  the  Company"  for  a  discussion  of  the  limitations  on
acquisition of shares of the Common Stock.

      Other  Characteristics.   Holders  of  the  Common  Stock  will  not  have
preemptive  rights with  respect to any  additional  shares of the Common  Stock
which may be  issued.  Therefore,  the  Board of  Directors  may sell  shares of
capital  stock of the Company  without  first  offering  such shares to existing
stockholders  of the  Company.  The  Common  Stock  is not  subject  to call for
redemption,  and the  outstanding  shares of Common  Stock when  issued and upon
receipt by the Company of the full  purchase  price  therefor will be fully paid
and non-assessable.

     Transfer  Agent and  Registrar.  American  Stock  Transfer and Trust Co. is
expected to act as the transfer  agent and registrar for the Common Stock of the
Company.

      Issuance of Additional  Shares.  Except in the  Subscription and Community
Offerings  and possibly  pursuant to the RSP or Option Plan,  the Company has no
present plans,  proposals,  arrangements or  understandings  to issue additional
authorized  shares of the  Common  Stock.  In the  future,  the  authorized  but
unissued and unreserved shares of the Common Stock will be available for general
corporate  purposes,  including,  but not limited to, possible issuance as stock
dividends,  in connection  with mergers or  acquisitions,  under a cash dividend
reinvestment or stock purchase plan, in a public or private  offering,  or under
employee benefit plans. See "Risk Factors - Possible  Dilutive Effect of RSP and
Stock Options and Effect of Purchases by the RSP and ESOP" and "Pro Forma Data."
Normally no  stockholder  approval  would be required  for the issuance of these
shares,  except  as  described  herein or as  otherwise  required  to  approve a
transaction in which additional  authorized shares of the Common Stock are to be
issued.

      For additional information,  see "Dividends," "Regulation," and "Taxation"
with respect to restrictions  on the payment of cash dividends;  "- Restrictions
on Transferability  by Directors and Officers" relating to certain  restrictions
on the  transferability  of shares  purchased by  directors  and  officers;  and
"Certain  Restrictions on Acquisition of the Company" for information  regarding
restrictions on acquiring Common Stock of the Company.

                                       92


<PAGE>

Serial Preferred Stock

      None of the 500,000  authorized  shares of serial  preferred  stock of the
Company will be issued in the Conversion. After the Conversion is completed, the
Board of Directors of the Company will be authorized  to issue serial  preferred
stock and to fix and state voting powers,  designations,  preferences,  or other
special  rights  of  such  shares  and  the  qualifications,   limitations,  and
restrictions  thereof,  subject to regulatory  approval but without  stockholder
approval. If and when issued, the serial preferred stock is likely to rank prior
to the Common Stock as to dividend rights, liquidation preferences, or both, and
may  have  full or  limited  voting  rights.  The  Board of  Directors,  without
stockholder  approval,   can  issue  serial  preferred  stock  with  voting  and
conversion  rights which could adversely  affect the voting power of the holders
of the Common Stock.  The Board of Directors  has no present  intention to issue
any of the serial preferred stock.

                             LEGAL AND TAX MATTERS

      The legality of the Common Stock has been passed upon for the Bank and the
Company by Malizia, Spidi, Sloane & Fisch, P.C., Washington,  D.C. Certain legal
matters for Capital Resources will be passed upon by Serchuk & Zelermyer,  White
Plains,  New York. The federal income tax  consequences  of the Conversion  have
been passed upon for the Bank and the Company by Malizia, Spidi, Sloane & Fisch,
P.C.,  Washington,  D.C. The New York income tax  consequences of the Conversion
have been passed upon for the Bank and the Company by KPMG Peat Marwick LLP.

                                    EXPERTS

        The  financial  statements  of the Bank as of September 30, 1995 and for
the year ended  September  30,  1995,  appearing  in this  prospectus  have been
audited by KPMG Peat Marwick LLP, independent  certified public accountants,  as
set forth in their report thereon appearing elsewhere herein, and is included in
reliance  upon such report  given upon the  authority of such firm as experts in
accounting  and auditing.  The financial  statements of the Bank as of September
30, 1994 and for each of the years in the two year period  ended  September  30,
1994,  appearing in this  prospectus  have been audited by T.M.  Byxbee Company,
CPAs,  NY,  P.C.  ("T.M.   Byxbee   Company"),   independent   certified  public
accountants,  as set forth in their report thereon  appearing  elsewhere herein,
and is included in reliance  upon such report  given upon the  authority of such
firm as experts in accounting and auditing.

      Capital Resources Group has consented to the inclusion herein of a summary
of its appraisal  report setting forth its opinion as to the estimated pro forma
market value of the Common Stock to be issued in the  Conversion and its opinion
setting  forth the value of  subscription  rights and to the use of its name and
statements with respect to it appearing herein.

                               CHANGE IN AUDITOR

      On September 12, 1995, the audit proposal of KPMG Peat Marwick LLP for the
fiscal  year ended 1995 was  accepted;  approval of the  selection  of KPMG Peat
Marwick LLP was obtained at a meeting of the Board of Directors of the Bank held
on September 26, 1995.  During July 1995, T.M. Byxbee Company orally advised the
Bank  that it did not  wish to  continue  as  independent  auditors  of the Bank
following a  conversion  from the mutual to the stock  form.  The report of T.M.
Byxbee Company as of September 30, 1994 and for the fiscal years ended September
30, 1994 and 1993 contained no adverse  opinion or disclaimer of opinion and was
not  qualified  or  modified  as to  uncertainty,  audit  scope,  or  accounting
principles  except for an  explanatory  paragraph that described the adoption of
SFAS No.  109  "Accounting  for  Income  Taxes"  which  changed  its  method  of
accounting  for income  taxes in the fiscal 

                                       93
<PAGE>

year 1994.  During the fiscal years ended September 30, 1994 and 1993 and during
the  period  from  September  30,  1994 to  September  12,  1995,  there were no
disagreements  between the Bank and T.M. Byxbee concerning accounting principles
or practices, financial statement disclosure, or auditing scope or procedure.

                           REGISTRATION REQUIREMENTS

      The Common  Stock of the Company  will be  registered  pursuant to Section
12(g) of the Exchange Act prior to  completion  of the  Conversion.  The Company
will  be  subject  to  the  information,  proxy  solicitation,  insider  trading
restriction, tender offer rule, periodic reporting and other requirements of the
SEC under the Exchange  Act. The Company  will not  deregister  the Common Stock
under  the  Exchange  Act for a period of at least  three  years  following  the
Conversion.

                            ADDITIONAL INFORMATION

      The  Company  has filed with the SEC a  registration  statement  under the
Securities  Act of 1933,  as amended,  with respect to the Common Stock  offered
hereby.  As permitted by the rules and  regulations of the SEC, this  prospectus
does not contain all the  information set forth in the  registration  statement.
Such  information  can  be  examined  without  charge  at the  public  reference
facilities of the SEC located at 450 Fifth Street, N.W., Washington, D.C. 20549,
and copies of such material can be obtained  from the SEC at  prescribed  rates.
The  statements  contained  herein as to the  contents of any  contract or other
document  filed as an exhibit to the  registration  statement are, of necessity,
brief descriptions thereof and are not necessarily complete; each such statement
is qualified by reference to such contract or document.

      The Bank has filed an Application for Conversion with the OTS with respect
to the  Conversion.  Pursuant  to the rules  and  regulations  of the OTS,  this
prospectus  omits  certain  information  contained  in  that  Application.   The
Application  may be examined at the principal  office of the OTS, 1700 G Street,
N.W., Washington, D.C. 20552 and at the Northeast Regional Office of the OTS, 10
Exchange Place, Jersey City, New Jersey 07302 without charge.

      A copy of the Certificate of  Incorporation  and Bylaws of the Company are
 available without charge from the Bank.

                                      94


<PAGE>



                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                         Index to Financial Statements

                                                                       Page(s)

Independent Auditors' Reports .............................................F-1

Balance Sheets as of March 31, 1996 (unaudited)
  and September 30, 1995 and 1994..........................................F-3

Statements of Income for the Six Months ended
  March 31, 1996 and 1995 (unaudited) and for the Years
  Ended September 30, 1995, 1994 and 1993...................................18

Statements of Changes in Equity for the Six Months ended
  March 31, 1996 (unaudited) and for the
  Years Ended September 30, 1995, 1994, and 1993 ......................... F-4

Statements of Cash Flows for the Six Months ended
  March 31, 1996 and 1995 (unaudited) and for the
  Years Ended September 30, 1995, 1994, and 1993 ..........................F-5

Notes to Financial Statements .............................................F-7

All  schedules  are  omitted  because  the  required  information  is either not
applicable or is included in the financial statements or related notes.

Separate financial statements for the Company have not been included because the
Company will not engage in material transactions until after the Conversion. The
Company,   which  has  been  inactive  to  date,  has  no  significant   assets,
liabilities, revenues, expenses, or contingent liabilities.

                                      95


<PAGE>



                          Independent Auditors' Report

The Board of Directors
Amsterdam Federal Savings
   and Loan Association:

We have audited the accompanying  balance sheet of Amsterdam Federal Savings and
Loan  Association  (the  Association)  as of September 30, 1995, and the related
statement  of  income,  changes  in equity  and cash  flows  for the year  ended
September 30, 1995.  These financial  statements are the  responsibility  of the
Association's  management.  Our responsibility is to express an opinion on these
financial  statements based on our audit. The accompanying  financial statements
of Amsterdam  Federal Savings and Loan  Association as of September 30, 1994 and
for the years ended  September 30, 1994 and 1993, were audited by other auditors
whose report,  dated November 8, 1994,  except for note 14, which is as of April
26, 1996, on those statements  included an explanatory  paragraph that described
the  adoption  of  the  Financial  Accounting  Standards  Board's  Statement  of
Financial  Accounting  Standards No. 109,  "Accounting  for Income Taxes," which
changed its method of accounting for income taxes effective October 1, 1993.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion,  the  financial  statements  referred to above as of and for the
year ended September 30, 1995,  present fairly,  in all material  respects,  the
financial  position of  Amsterdam  Federal  Savings and Loan  Association  as of
September 30, 1995 and the results of its  operations and its cash flows for the
year ended September 30, 1995, in conformity with generally accepted  accounting
principles.

As discussed in note 1 to the financial  statements,  as of October 1, 1994, the
Association adopted the provisions of the Financial Accounting Standards Board's
Statement of Financial  Accounting  Standards No. 115,  "Accounting  for Certain
Investments  in Debt  and  Equity  Securities,"  which  changed  its  method  of
accounting for certain investments in debt and equity securities.


                                         /s/KPMG Peat Marwick LLP

November 22, 1995, except for note 14,
   which is as of April 26, 1996

                                      F-1

<PAGE>

                      [LETTERHEAD OF T. M. BYXBEE COMPANY]

                          INDEPENDENT AUDITOR'S REPORT

The Board of Directors
Amsterdam Federal Savings and Loan Association
Amsterdam, New York

      We have  audited  the  accompanying  balance  sheet of  Amsterdam  Federal
Savings  and  Loan  Association  as of  September  30,  1994,  and  the  related
statements  of income,  changes in  equity,  and cash flows for the years  ended
September 30, 1994 and 1993. These financial  statements are the  responsibility
of the Association's management.  Our responsibility is to express an opinion on
these financial statements based on our audits.

      We conducted our audits in accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

      In our opinion, the financial statements referred to above present fairly,
in all material  respects,  the financial  position of Amsterdam Federal Savings
and Loan  Association as of September 30, 1994 and the results of its operations
and its  cash  flows  for the  years  ended  September  30,  1994 and  1993,  in
conformity with generally accepted accounting principles.

      As  discussed  in  Note  1  to  the  financial  statements,  in  1994  the
Association  adopted FASB Statement No. 109,  Accounting for Income Taxes, which
requires an asset and liability  approach to financial  accounting and reporting
for income  taxes.  Deferred  income tax assets  and  liabilities  are  computed
annually for differences between the financial statement and tax bases of assets
and liabilities that will result in taxable or deductible  amounts in the future
based on  enacted  tax laws and rates  applicable  to the  periods  in which the
differences  are expected to affect  taxable  income.  Valuation  allowances are
established  when necessary to reduce deferred tax assets to the amount expected
to be  realized.  Income tax  expense is the tax payable or  refundable  for the
period  plus or minus the change  during the period in  deferred  tax assets and
liabilities.

                    /s/ T.M. Byxbee Company, CPAs, NY, P.C.

November 8, 1996, except for Note 14, which is as of April 26, 1996.



                                      F-2
<PAGE>


                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                                 Balance Sheets

                                           (Unaudited)
                                            March 31,         September 30,
                                              1996         1995          1994
                                              ----         ----          ----
      Assets

Cash and due from banks                 $  4,464,837     4,823,328    3,985,791
Federal funds sold                         6,150,000     3,350,000    2,250,000
Term deposits with the Federal Home
      Loan Bank                            2,000,000     1,500,000         -  
                                          ----------   -----------   ---------
         Total cash and cash
           equivalents                    12,614,837     9,673,328    6,235,791
                                          ----------   -----------   ----------

Securities available for sale             18,184,644     2,563,266         -  
Investment securities held to maturity
   (estimated fair value of
   $30,942,901 in 1996, $46,892,622 in
   1995, and $44,781,113 in
   1994)                                  31,008,985    46,722,683   46,099,781
Federal Home Loan Bank of New York
   stock, at cost                            566,200       566,200      508,800
Loans receivable, net                     67,729,508    65,447,528   58,622,767
Accrued interest receivable                1,128,780     1,130,654      872,558
Premises and equipment, net                1,586,850     1,613,668    1,308,444
Other assets                                 225,996       244,510      233,851
                                         -----------   -----------  -----------
         Total assets                   $133,045,800   127,961,837  113,881,992
                                         ===========   ===========  ===========

   Liabilities and Equity
Liabilities:
   Deposits                              121,443,001   116,072,579  102,016,369
   Federal Home Loan Bank of New York
      long term borrowings                 2,071,875     2,303,125    2,790,625
   Escrow accounts                           309,225       500,523      545,834
   Accrued expenses and other
      liabilities                          1,026,351     1,171,481    1,227,543
                                         -----------   -----------  -----------
         Total liabilities               124,850,452   120,047,708  106,580,371
                                         -----------   -----------  -----------
   
Commitments and contingent liabilities (note 12)
    

Equity:
   
   Retained earnings                       8,227,918     7,909,546    7,301,621
    
   Net unrealized gain (loss) on
      securities available for sale,
      net of tax                             (32,570)        4,583          - 
                                         -----------   -----------  -----------

         Total equity                      8,195,348     7,914,129    7,301,621
                                         -----------   -----------  -----------

         Total liabilities and equity   $133,045,800   127,961,837  113,881,992
                                        ============   ===========  ===========

See accompanying notes to financial statements.

                                      F-3

<PAGE>


                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                         Statements of Changes in Equity
<TABLE>
<CAPTION>

                                                            Net
                                                         Unrealized
                                                       Gain (Loss) on
                                                         Securities
   
                                         Retained    Available for Sale,    Total
                                         Earnings        Net of Tax        Equity
                                         --------        ----------        ------
                                                                     
<S>                                    <C>               <C>              <C>      
Balance, October 1, 1992               $ 5,955,215           -            5,955,215
                                                                       
   Net income                              690,607           -              690,607
                                         ---------        ------          ---------
                                                                       
Balance, September 30, 1993              6,645,822           -            6,645,822
                                                                       
   Net income                              655,799           -              655,799
                                         ---------       -------          ---------
                                                                       
Balance, September 30, 1994              7,301,621           -            7,301,621
                                                                       
   Net income                              607,925           -              607,925
                                                                       
   Net unrealized gain on                                              
      securities available for                                         
      sale, net of tax                         -           4,583              4,583
                                         ---------       -------          ---------
                                                                       
Balance, September 30, 1995              7,909,546         4,583          7,914,129
                                                                       
   Net income (unaudited)                  318,372           -              318,372
                                                                       
   Change in net unrealized gain                                       
      on securities available                                          
      for sale, net of tax                                             
      (unaudited)                              -         (37,153)           (37,153)
                                         ---------       -------          ---------
Balance, March 31, 1996                                                
      (unaudited)                      $ 8,227,918       (32,570)         8,195,348
                                         =========       =======          =========
</TABLE>
                                                                       
See accompanying notes to financial statements.

                                      F-4
<PAGE>

                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                            Statements of Cash Flows
<TABLE>
<CAPTION>

                                                               (Unaudited)
                                                            Six Months Ended                      Years Ended
                                                                March 31,                        September 30,
                                                           1996        1995             1995         1994         1993
                                                           ----        ----             ----         ----         ----
Increase  (decrease)  in cash and cash  equivalent:  
  Cash flows  from  operating activities:

<S>                                                   <C>           <C>            <C>            <C>         <C>    
   Net income                                         $   318,372     346,926         607,925       655,799      690,607
   Adjustments to reconcile net income to net
      cash provided by (used in) operating
      activities:
         Depreciation                                      81,871      66,766         145,594       104,761       80,795
         Provision for loan losses                         80,000      85,000         165,000       293,000      217,000
         Deferred tax expense (benefit)                    (4,666)    (20,638)        (55,756)      (62,160)       1,957
         Net (gain) loss on security
           transactions                                        -           -            3,151       (40,028)     (14,679)
         Gain on sale of real estate owned                     -           -               -         (6,453)          -
         Write off of real estate owned                        -           -               -          2,463           -
         Decrease (increase) in accrued
           interest receivable                              1,874     (75,109)       (258,096)       13,384     (113,746)
         Decrease (increase) in other assets               18,514     (45,486)        (10,659)     (126,814)      (6,470)
         Increase (decrease) in accrued expenses and
            other liabilities                            (121,325)   (384,194)         (2,667)      816,645      222,263
                                                        ---------   ---------       ---------   -----------    ---------
               Total adjustments                           56,268    (373,661)        (13,433)      994,798      387,120
                                                        ---------   ---------       ---------   -----------    ---------
               Net cash provided by (used in)
                  operating activities                    374,640     (26,735)        594,492     1,650,599    1,077,727
                                                        ---------   ---------       ---------   -----------    ---------
Cash flows from investing activities:
   Proceeds from the sale of securities
      available for sale                                       -           -          314,268            -            -
   Proceeds from the maturity and call of
      securities available for sale                       924,819     750,812       1,015,725            -            -
   Purchases of securities available for sale                  -       (8,275)       (783,519)           -            -
   Proceeds from the sale of investment
      securities                                               -           -               -      1,981,422      491,298
   Proceeds from the maturity and call of investment
      securities                                        6,538,108   2,571,725       3,640,075     7,907,120   14,452,702
   Purchases of investment securities                  (7,426,899) (4,096,734)     (7,368,924)  (16,106,809) (20,385,096)
   Purchase of Federal Home Loan Bank of New
      York stock                                               -      (57,400)        (57,400)           -            -
   Redemption of Federal Home Loan Bank of 
     New York stock                                            -           -               -         63,300           -
   Net loans made to customers                         (2,361,980) (3,840,583)     (6,989,761)   (6,117,037)  (1,825,144)
   Proceeds from sale of real estate owned                     -           -               -         86,422           -
   Capital expenditures                                   (55,053)   (276,372)       (450,818)      (97,042)    (120,384)
                                                        ---------   ---------       ---------   -----------    ---------
               Net cash used in investing
                  activities                           (2,381,005) (4,956,827)    (10,680,354)  (12,282,624)  (7,386,624)
                                                       ----------  ----------     -----------   -----------   ----------
Cash flows from financing activities:
   Net increase in deposits                             5,370,422   6,195,466      14,056,210     7,343,659   10,081,655
   Net increase (decrease) in escrow accounts            (191,298)    (63,108)        (45,311)       27,507     (142,989)
   Long term borrowings from the Federal Home
      Loan Bank                                                -           -               -        500,000    1,000,000
   Repayments on long term borrowings from the
      Federal Home Loan Bank                             (231,250)   (243,750)       (487,500)     (437,500)    (393,750)
                                                        ---------   ---------       ---------   -----------    ---------
               Net cash provided by financing
                 activities                             4,947,874   5,888,608      13,523,399     7,433,666   10,544,916
                                                        ---------   ---------      ----------   -----------   ----------
Net increase (decrease) in cash and cash
      equivalents                                       2,941,509     905,046       3,437,537    (3,198,359)   4,236,019
Cash and cash equivalents at beginning of period        9,673,328   6,235,791       6,235,791     9,434,150    5,198,131
                                                        ---------   ---------       ---------   -----------    ---------
Cash and cash equivalents at the end of period        $12,614,837   7,140,838       9,673,328     6,235,791    9,434,150
                                                       ==========   =========       =========   ===========    =========
</TABLE>

                                                                    (Continued)
                                                                             
                                      F-5

<PAGE>


                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                       Statements of Cash Flows, Continued
<TABLE>
<CAPTION>

                                                               (Unaudited)
                                                            Six Months Ended                      Years Ended
                                                                March 31,                        September 30,
                                                           1996        1995             1995         1994         1993
                                                           ----        ----             ----         ----         ----

Additional Disclosures Relative to Cash Flows:

<S>                                                   <C>           <C>             <C>           <C>          <C>      
   Interest paid                                      $ 2,647,905   2,045,918       4,518,515     3,623,590    3,705,378
                                                       ==========   =========       =========     ==========   =========

   Taxes paid                                         $    40,000      91,650         327,569       640,057      175,671
                                                       ==========   =========       =========     =========    =========

Supplemental schedules of non-cash investing 
and financing activities:

   Transfer of loans to real estate owned             $        -           -               -         15,009       67,423
                                                       ==========   =========       =========     =========    =========

   Investment securities transferred to
      securities available for sale upon the
      adoption of Financial Accounting Standard
      No. 115, fair value of securities
      transferred $3,065,404                          $        -    3,105,947       3,105,947            -            -
                                                       ==========   =========       =========     =========    ========

   Investment  securities held to maturity  
      transferred to securities  available
      for sale in  accordance  with the FASB  
     "Special  Report,"  fair  value of securities
      transferred $16,662,196                         $16,602,489         -               -             -            -
                                                       ==========   =========       =========     =========    ========

   Change in net unrealized (gain) loss on
      securities available for sale, net of tax
      during the period                               $   (37,153)     15,554          31,341            -            -
                                                       ==========   =========       =========     =========    ========

</TABLE>

See accompanying notes to financial statements.

                                      F-6

<PAGE>



                                                                     

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                          Notes to Financial Statements
                    (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

(1)  Summary of Significant Accounting Policies
     (a) Basis of Presentation

         The accompanying  financial statements consists only of the accounts of
           Amsterdam Federal Savings and Loan Association (the Association). The
           accounting and reporting  policies of the Association  conform in all
           material respects to generally accepted accounting  principles and to
           general practice within the thrift industry. The Association utilizes
           the accrual method of accounting for financial reporting purposes.
   
         The  balance  sheet as of March 31, 1996 and the related  statements of
           income  and  cash  flows  for the six month  periods  ended March 31,
           1996  and  1995  and  changes  in equity  for the six  month   period
           ended   March  31,  1996  are  unaudited  and,  in   the  opinion  of
           management, all adjustments (consisting of normal recurring accruals)
           necessary for a fair presentation as of March 31, 1996  and  for  the
           results for the unaudited periods have been made.
    
     (b) Business

         A substantial  portion of the  Association's  loans are secured by real
           estate  located in Montgomery  and  neighboring  counties in New York
           State.  Accordingly,  the ultimate  collectibility  of a  substantial
           portion of the Association's  loan portfolio is dependent upon market
           conditions  in these market  areas.  In  addition,  other real estate
           owned,   if  any,  is  also  generally   located  in  Montgomery  and
           neighboring counties in New York State.

         Material  estimates  that are  particularly  susceptible to significant
           change in the near term relate to the  determination of the allowance
           for loan losses and the valuation of other real estate owned, if any,
           acquired   in   connection   with    foreclosures   or   in-substance
           foreclosures.  In connection with the  determination of the allowance
           for loan losses and the valuation of other real estate owned, if any,
           management obtains independent appraisals for properties.

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

     (c) Cash Equivalents

         For purposes of the statements of cash flows, the Association considers
           all highly liquid debt instruments with original  maturities of three
           months or less to be cash equivalents.

     (d) Cash Reserve Requirements

         The Association is required to maintain certain cash reserves and other
           deposits with the Federal  Reserve  Bank.  The amount of this reserve
           requirement,  included in cash and due from banks, was  approximately
           $770 thousand, $744 thousand, and $494 thousand at March 31, 1996 and
           September 30, 1995 and 1994, respectively.


                                                                     (Continued)

                                      F-7

                                                                  
<PAGE>

                                       

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


     (e) Securities  Available  for  Sale,  Investment  Securities  Held  to
         Maturity, and Federal Home Loan Bank of New York Stock

         The Association adopted Statement of Financial Accounting Standards No.
           115,   "Accounting  for  Certain   Investments  in  Debt  and  Equity
           Securities" (SFAS No. 115), on October 1, 1994. Management determines
           the    appropriate    classification    of   securities,    including
           mortgage-backed  securities,  at the time of purchase.  If management
           has the  positive  intent  and  ability  to hold debt  securities  to
           maturity,  they  are  classified  as  investment  securities  held to
           maturity  and  are  stated  at  amortized  cost.  If  securities  are
           purchased for the purpose of selling them in the near term,  they are
           classified as trading  securities and are reported at fair value with
           unrealized  holding gains and losses  reflected in current  earnings.
           All other debt and equity  securities  are  classified  as securities
           available  for  sale  and  are  reported  at  fair  value,  with  net
           unrealized  gains or  losses  reported  as a  separate  component  of
           equity,  net of estimated  income  taxes.  The  Association  does not
           maintain a trading portfolio.

         Realized  gains and losses on the sale of  securities  are based on the
           net proceeds and the amortized cost of the securities sold, using the
           specific  identification  method.  The cost of securities is adjusted
           for  amortization  of premium and  accretion  of  discount,  which is
           calculated on an effective interest method.

         Mortgage-backed  securities,  which are  guaranteed  by the  Government
           National  Mortgage  Association  ("GNMA"),   the  Federal  Home  Loan
           Mortgage  Corporation  ("FHLMC"),  or the Federal  National  Mortgage
           Association  ("FNMA"),  represent  participating  interests in direct
           pass-through  pools of long-term first mortgage loans  originated and
           serviced by the issuers of the securities.

         Unrealized  losses on  securities  are  charged  to  earnings  when the
           decline in fair value of a security  is  determined  to be other than
           temporary.

         Prior to the adoption of SFAS No. 115, all debt  securities,  including
           mortgage-backed  securities,  were  carried  at  amortized  cost  and
           adjusted for amortization of premium and accretion of discount, which
           was calculated on an effective  interest  method.  Marketable  equity
           securities,  if any,  were carried at the lower of aggregate  cost or
           fair value, with any unrealized losses reflected in equity.  Upon the
           adoption  of  SFAS  No.  115 on  October  1,  1994,  the  Association
           transferred  $3,105,947  of  securities  to the  available  for  sale
           classification.  At the time of transfer, these securities had a fair
           value of $3,065,404.

         Non-marketable equity securities, such as Federal Home Loan Bank of New
           York Stock, is stated at cost. The investment in Federal Home Bank of
           New York stock is required for membership. This investment is pledged
           to secure Federal Home Loan Bank of New York long term borrowings.

                                                                    (Continued)

                                      F-8
<PAGE>



                                        

                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                    Notes to Financial Statements, Continued
                    (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


     (f) Reclassification of Investment Securities

         In November 1995,  the  Financial  Accounting  Standards  Board  (FASB)
           released its Special Report,  "A Guide to Implementation of Statement
           115  on  Accounting  for  Certain  Investments  in  Debt  and  Equity
           Securities."  The Special  Report  contained,  among other things,  a
           unique  provision  that  allowed  entities  to, as of one date either
           concurrent with the initial  adoption of the Special Report (November
           15,  1995),  but no  later  than  December  31,  1995,  reassess  the
           appropriateness of the classifications of all securities held at that
           time. In accordance with the FASB's Special  Report,  the Association
           reclassified  securities with an amortized cost of $16,602,489 and an
           approximate fair value of $16,662,196 from investment securities held
           to maturity to securities available for sale as of December 31, 1995.

     (g) Loans Receivable

         Loans receivable are stated at the unpaid principal amount,  net of the
           allowance for loan losses. Interest income on loans is not recognized
           when   considered   doubtful  of  collection  by  management.   Loans
           considered  doubtful  of  collection  by  management  are placed on a
           non-accrual  status for the recording of interest.  Generally,  loans
           past due 90 days or more as to principal  or interest are  considered
           to  be in  non-accrual  status  except  for  those  loans  which,  in
           management's   judgment,   are  adequately   secured  and  for  which
           collection is probable.  Previously  accrued income that has not been
           collected is generally  reversed from current  income.  Fees received
           from  and  costs  incurred  for loan  originations  are  recorded  to
           interest  income  on  loans  as  received  or  incurred.  Based  upon
           management's  analysis,  recording loan origination fees and costs on
           the cash basis does not have a material  impact on the  Association's
           financial statements.

     (h) Allowance for Loan Losses

         The allowance  for loan losses is  established  through a provision for
           loan losses  charged to  operations.  Loans are  charged  against the
           allowance   for   loan   losses   when   management   believes   that
           collectibility  of the principal is unlikely.  The allowance for loan
           losses is  maintained  at a level deemed  appropriate  by  management
           based  on an  evaluation  of the  known  and  inherent  risks  in the
           portfolio,  past loan loss  exposure,  estimated  value of underlying
           collateral,  and current and prospective economic conditions that may
           affect borrowers' ability to pay.

                                                                    (Continued)

                                      F-9
<PAGE>



                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


     (i) Loan Impairment

         On May  31,  1993,  the  Financial Accounting  Standards  Board  issued
           Statement of Financial  Accounting  Standards No. 114, "Accounting by
           Creditors for Impairment of a Loan" (SFAS No. 114).  SFAS No. 114 was
           amended by  Statement  of  Financial  Accounting  Standards  No. 118,
           "Accounting   by  Creditors  for   Impairment  of  a  Loan  -  Income
           Recognition and  Disclosures,"  (SFAS No. 118). These Statements were
           adopted  by  the   Association  on  October  1,  1995  and  prescribe
           recognition  criteria  for  loan  impairment,  generally  related  to
           commercial loans, and measurement  methods for certain impaired loans
           and all loans whose terms are modified in trouble debt restructurings
           subsequent to the adoption of these Statements.  A loan is considered
           impaired  when it is probable  that the  borrower  will not repay the
           loan  according  to  the  original  contractual  terms  of  the  loan
           agreement.  Under these new  Statements the allowance for loan losses
           related to impaired loans is based on discounted cash flows using the
           loan's  initial  effective  interest  rate or the  fair  value of the
           collateral for certain loans where  repayment of the loan is expected
           to be  provided  solely  by  the  underlying  collateral  (collateral
           dependent loans).

         Other real estate owned, if any, includes both formally  foreclosed and
           insubstance  foreclosed real properties.  In accordance with SFAS No.
           114, a loan is  classified  as an  insubstance  foreclosure  when the
           Association  has taken  possession  of the  collateral  regardless of
           whether formal foreclosure proceedings have taken place. Prior to the
           adoption  of SFAS No. 114 and SFAS No.  118,  insubstance  foreclosed
           properties included those properties where the borrower had little or
           no remaining equity in the property considering its fair value; where
           repayment was only expected to come from the operation or sale of the
           property; and where the borrower effectively abandoned control of the
           property  or it was  doubtful  that  the  borrower  would  be able to
           rebuild equity in the property.

         Loans previously  classified as insubstance  foreclosed  properties but
           for which the Association had not taken  possession of the collateral
           have been  reclassified  to loans for all  periods  presented.  These
           reclassifications  did not  significantly  impact  the  Association's
           financial position or results of operations.

         There was no real estate owned or insubstance  foreclosed properties at
           March 31, 1996, or September 30, 1995 and 1994.

     (j) Premises and Equipment

         Premises   and   equipment   are   stated  at  cost  less   accumulated
           depreciation.  Depreciation is computed on the  straight-line  method
           over the  estimated  useful  lives of the related  assets.  Leasehold
           improvements  are  amortized  over the  shorter  of the  terms of the
           related leases or the useful lives of the assets.

     (k) Employee Benefit Plans

         The  Association  has a defined  contribution  401(k) plan covering all
           full  time  employees  meeting  age  and  service  requirements.   In
           addition, the Association has a supplemental employee retirement plan
           for certain executive officers.

                                                                    (Continued)

                                      F-10
<PAGE>



                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


     (l) Income Taxes

         In February  1992, the  Financial  Accounting  Standards  Board  issued
           Statement of Financial  Accounting  Standards No. 109 (SFAS No. 109),
           "Accounting  for Income  Taxes."  SFAS No. 109 requires a change from
           the deferred  method of accounting for income taxes of APB Opinion 11
           to the asset and  liability  method of  accounting  for income taxes.
           Under the asset and  liability  method of SFAS No. 109,  deferred tax
           assets and liabilities are recognized for the future tax consequences
           attributable to temporary differences between the financial statement
           carrying  amounts  of  existing  assets  and  liabilities  and  their
           respective  tax  bases.  Deferred  tax  assets  and  liabilities  are
           measured  using enacted tax rates expected to apply to taxable income
           in the years in which those temporary  differences are expected to be
           recovered or settled.  Under SFAS No. 109, the effect on deferred tax
           assets  and  liabilities  of a change in tax rates is  recognized  in
           income  in  the  period  that  includes  the  enactment   date.   The
           Association's  policy is that  deferred  tax assets are  reduced by a
           valuation allowance if, based on the weight of available evidence, it
           is more likely than not that some or all of the  deferred  tax assets
           will not be realized.

         Effective  October 1, 1993,  the  Association  adopted  SFAS No. 109.
           The effect of the  adoption of SFAS No. 109 was not material to the
           financial  statements.  Prior years' financial  statements were not
           restated for the effect of adopting SFAS No. 109.

     (m) Financial Instruments

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

     (n) Fair Value of Financial Instruments

         In December  1991,  the  Financial Accounting  Standards  Board  issued
           Statement of Financial  Accounting  Standards No. 107 (SFAS No. 107),
           "Disclosures about Fair Value of Financial Instruments." SFAS No. 107
           requires  certain  disclosures  about  fair  value for all  financial
           instruments,  whether  recognized  or not  recognized  in the balance
           sheet,  and is  effective  for the  Association's  fiscal  year ended
           September 30, 1996 financial statements.

     (o) Reclassifications

         Amounts in the prior periods'  financial  statements  are  reclassified
           whenever necessary to conform to current period presentations.

                                                                    (Continued)

                                      F-11

<PAGE>




                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

(2)  Securities Available for Sale

     The amortized cost and approximate  fair value of securities  available for
       sale at March 31, 1996 and September 30, 1995 is as follows:
<TABLE>
<CAPTION>
                                                   March 31, 1996                    
                                    -----------------------------------------------
                                                 Gross         Gross    Approximate
                                    Amortized Unrealized    Unrealized      Fair
                                      Cost       Gains        Losses        Value
                                      ----       -----        ------        -----
         <S>                      <C>            <C>           <C>       <C>      
         U.S. Government and      
             agency securities    $ 9,018,342    33,401        15,104    9,036,639
         States and political     
             subdivisions           6,228,841    31,131        23,566    6,236,406
         Collateralized           
             mortgage             
             obligations            2,986,810       438        75,649    2,911,599
                                   ----------   -------     ---------   ----------
            Total securities      
               available for      
               sale               $18,233,993    64,970       114,319   18,184,644
                                   ==========   =======     =========   ==========
</TABLE>

<TABLE>
<CAPTION>                                
                                                 September 30, 1995
                                    -----------------------------------------------
                                                 Gross         Gross    Approximate
                                    Amortized Unrealized    Unrealized      Fair
                                      Cost       Gains        Losses        Value
                                      ----       -----        ------        -----
         <S>                      <C>             <C>           <C>      <C>      
         U.S. Government and      
             agency securities    $ 2,002,078     4,020         1,720    2,004,378
         States and political     
             subdivisions             554,244     4,644            -       558,888
                                    ---------   -------     ---------    ---------
            Total securities      
               available for      
               sale               $ 2,556,322     8,664         1,720    2,563,266
                                   ==========   =======     =========    =========
</TABLE>
                                  
     The amortized cost and approximate  fair value of securities  available for
       sale at March 31, 1996 and September 30, 1995, by  contractual  maturity,
       are shown below  (collateralized  mortgage  obligations  are  included by
       final  contractual  maturity).   Expected  maturities  will  differ  from
       contractual maturities because certain issuers may have the right to call
       or prepay obligations with or without call or prepayment penalties.

   
     Substantially all of  the  collateralized  mortgage  obligations  at  March
       31,  1996  consist  of  Federal  National  Mortgage  Association  (FNMA),
       Federal Home Loan Mortgage Corporation (FHLMC), and  Government  National
       Mortgage Assocation (GNMA) securities.
    
                                                          March 31, 1996
                                                    --------------------------
                                                      Amortized    Approximate
                                                        Cost       Fair Value
                                                        ----       ----------

        Due within one year                         $  5,557,610     5,579,237
        Due one year to five years                     9,724,324     9,728,094
        Due five years to ten years                           -             -
        Due after ten years                            2,952,059     2,877,313
                                                      ----------     ---------
           Total securities available for sale      $ 18,233,993    18,184,644
                                                      ==========    ==========
                                                                    (Continued)
                                      F-12
<PAGE>



                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


                                                          September 30, 1995
                                                      ------------------------
                                                      Amortized    Approximate
                                                        Cost       Fair Value
                                                        ----       ----------

        Due within one year                         $  1,799,699     1,800,946
        Due one year to five years                       756,623       762,320
                                                      ----------     ---------
           Total securities available for sale      $  2,556,322     2,563,266
                                                      ==========     =========

     Proceeds from the sale of securities  available for sale were approximately
       $314 thousand during the year ended September 30, 1995, which resulted in
       gross  realized  losses  of  approximately  $3  thousand,  with no  gross
       realized  gains.  There were no sales of  securities  available  for sale
       during the six months ended March 31, 1996 and 1995, respectively.

(3)  Investment Securities Held to Maturity

     The amortized cost and approximate fair value of investment securities held
       to maturity at March 31, 1996, September 30, 1995 and 1994 is as follows:

                                                March 31, 1996
                                 -----------------------------------------------
                                               Gross        Gross    Approximate
                                 Amortized  Unrealized   Unrealized      Fair
                                   Cost        Gains       Losses        Value
                                   ----        -----       ------        -----

         U.S. Government and
             agency securities $ 19,577,768    18,204      225,914    19,370,058
         Mortgage-backed
             securities          11,395,243   210,368       68,742    11,536,869
         Other                       35,974         -            -        35,974
                                 ----------   -------      -------    ----------
            Total investment
               securities
               held to
               maturity        $ 31,008,985   228,572      294,656    30,942,901
                                 ==========   =======      =======    ==========

                                              September 30, 1995
                                 -----------------------------------------------
                                               Gross        Gross    Approximate
                                 Amortized  Unrealized   Unrealized      Fair
                                   Cost        Gains       Losses        Value
                                   ----        -----       ------        -----

         U.S. Government and
             agency securities $ 25,212,733    91,892      208,082    25,096,543
         Mortgage-backed
             securities          12,347,680   210,937       13,909    12,544,708
         States and political
             subdivisions         6,076,897   127,535       23,904     6,180,528
         Collateralized
             mortgage
             obligations          3,049,399    16,253       30,783     3,034,869
         Other                       35,974      -            -           35,974
                                 ----------   -------      -------    ----------
            Total investment
               securities
               held to
               maturity        $ 46,722,683   446,617      276,678    46,892,622
                                 ==========   =======      =======    ==========

                                                                    (Continued)

                                      F-13
<PAGE>



                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

<TABLE>
<CAPTION>

                                                   September 30, 1994                
                                      -----------------------------------------------
                                                    Gross        Gross    Approximate   
                                      Amortized  Unrealized   Unrealized      Fair      
                                        Cost        Gains       Losses        Value     
                                        ----        -----       ------        -----     
                                                                                        
         U.S. Government and                                                            
         <S>                        <C>            <C>          <C>        <C>          
             agency securities      $ 23,181,668   11,070       806,359    22,386,379   
         Mortgage-backed                                                                
             securities               12,711,440   86,053       375,314    12,422,179   
         States and political                                                           
             subdivisions              6,687,774   14,466       112,319     6,589,921   
         Collateralized                                                                 
             mortgage                                                                   
             obligations               3,166,005    5,500       124,981     3,046,524   
         Other                           352,894      -          16,784       336,110   
                                      ---------- --------     ---------    ----------   
            Total investment                                                            
               securities                                                               
               held to                                                                  
               maturity             $ 46,099,781  117,089     1,435,757    44,781,113   
                                      ==========  =======     =========    ==========   
</TABLE>
                                                                               
         The amortized cost and approximate fair value of investment  securities
           held to  maturity  at March  31,  1996 and  September  30,  1995,  by
           contractual maturity, are shown below (mortgage-backed securities and
           collateralized mortgage obligations are included by final contractual
           maturity).   Expected   maturities   will  differ  from   contractual
           maturities  because  certain  issuers  may have the  right to call or
           prepay obligations with or without call or prepayment penalties.
   
         Substantially all of the mortgage-backed securities at March 31,  1996,
           September  30,  1995  and  1994,  and  the  collateralized  mortgage 
           obligations at September  30,  1995  and  1994,  consist  of  Federal
           National Mortgage  Assocation  (FNMA),  Federal  Home  Loan  Mortgage
           Corporation (FHLMC), and  Government  National  Mortgage  Association
           (GNMA) securities.
    
                                                   March 31, 1996
                                              --------------------------
                                              Amortized      Approximate
                                                Cost         Fair Value
                                                ----         ----------

           Due within one year             $  3,145,185       3,153,848
           Due one year to five years        12,966,167      12,815,363
           Due five years to ten years        4,511,408       4,512,917
           Due after ten years               10,386,225      10,460,773
                                             ----------      ----------
               Total                       $ 31,008,985      30,942,901
                                             ==========      ==========

                                                 September 30, 1995
                                              --------------------------
                                              Amortized      Approximate
                                                Cost         Fair Value
                                                ----         ----------

           Due within one year             $  5,570,187       5,582,465
           Due one year to five years        25,499,707      25,476,404
           Due five years to ten years        1,922,703       1,954,170
           Due after ten years               13,730,086      13,879,583
                                             ----------      ----------
               Total                       $ 46,722,683      46,892,622
                                             ==========      ==========

                                                                    (Continued)

                                      F-14

<PAGE>
                                     

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


         There were no sales of investment  securities  held to maturity  during
           the six  months  ended  March 31,  1996 and 1995,  or the year  ended
           September 30, 1995.  Proceeds from the sale of investment  securities
           were  approximately  $2.0 million and $491 thousand  during the years
           ended  September 30, 1994 and 1993,  respectively,  which resulted in
           gross realized gains of approximately  $43 thousand and $15 thousand,
           respectively,  and gross realized losses of approximately $3 thousand
           and $0 thousand, respectively.

(4)  Loans Receivable, Net

     A summary of loans  receivable  at March 31, 1996 and  September 30, 1995
       and 1994 is as follows:
                                            March 31,         September 30,
                                              1996         1995          1994
                                              ----         ----          ----

      Loans secured by real estate:
          
        Conventional one-to-four family
          mortgages                     $ 42,679,797    43,076,165   41,319,303
    
        Commercial                         3,109,441     2,796,597    2,581,457
        Home equity                       12,323,827     9,770,549    5,239,779
        FHA insured                          432,748       526,354      714,028
        VA guaranteed                        844,696     1,005,639    1,231,810
                                          ----------    ----------   ----------
                                          59,390,509    57,175,304   51,086,377
                                          ----------    ----------   ----------

      Other loans:
        Personal secured                   4,773,991     4,462,462    3,765,101
        Personal unsecured                   413,287       406,630      304,499
        Commercial                         1,614,134     1,680,545    1,684,274
        Home improvement                   1,268,776     1,258,587      767,224
        Passbook                             896,538       834,285      645,800
        Education                            123,387       307,396      994,347
                                          ----------    ----------   ----------
                                           9,090,113     8,949,905    8,161,245
                                          ----------    ----------   ----------

                                          68,480,622    66,125,209   59,247,622
      Less: Allowance for loan losses       (751,114)     (677,681)    (624,855)
                                          ----------    ----------   ----------
            Loans receivable, net       $ 67,729,508    65,447,528   58,622,767
                                          ==========    ==========   ==========

     Certain  conventional   mortgage  loans  held  in  the  Association's  loan
       portfolio are used to secure Federal Home Loan Bank of New York long term
       borrowings.

     A summary of the allowance for loan losses is as follows:

                             Six Months Ended              Years Ended
                                  March 31,               September 30,
                               1996      1995       1995      1994       1993
                               ----      ----       ----      ----       ----

      Balance at
        beginning of
        period            $  677,681    624,855   624,855    414,649   313,237
      Provision for loan
        losses                80,000     85,000   165,000    293,000   217,000
      Charge-offs             (6,567)    (4,629) (112,174)   (82,794) (115,588)
      Recoveries                  -          -         -          -         -
                            --------   --------  --------   --------   -------
      Balance at end of
      period              $  751,114    705,226   677,681    624,855   414,649
                            ========   ========  ========   ========  ========

                                                                    (Continued)

                                      F-15
<PAGE>
                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

     The following table sets forth  information  with regard to  non-performing
       loans:

                                              March 31,       September 30,
                                                1996        1995        1994
                                                ----        ----        ----

        Loans in non-accrual status         $  683,171     518,247    623,865
        Loans contractually past due
          90 days or more and still
          accruing interest                     98,711      78,656    106,552
                                              --------    --------   --------
            Total non-performing loans      $  781,882     596,903    730,417
                                              ========    ========   ========

     There were no troubled debt restructurings at March 31, 1996, September 30,
       1995 or 1994.

     Accumulated interest on non-accrual loans, as shown above, of approximately
       $17 thousand was not recognized in interest  income during the year ended
       September 30, 1995. Approximately $27 thousand of interest on non-accrual
       loans,  as shown above,  was collected and recognized as interest  income
       during  the year  ended  September  30,  1995.  Accumulated  interest  on
       non-accrual loans, as shown above, not recognized in interest income, and
       interest on non-accrual  loans, as shown above,  collected and recognized
       as interest  income for the six months ended March 31, 1996 and 1995, and
       the years ended  September 30, 1994 and 1993,  was not material to equity
       or total interest income.

     Certain  directors and executive  officers of the Association are customers
       of and have  other  transactions  with the  Association  in the  ordinary
       course of  business.  Loans to these  parties  were made in the  ordinary
       course of business at the  Association's  normal credit terms,  including
       interest rate and collateralization.  The aggregate of such loans totaled
       approximately  $318 thousand,  $328 thousand,  and $466 thousand at March
       31, 1996 and September 30, 1995 and 1994, respectively. Total advances to
       the directors and executive  officers during the year ended September 30,
       1995 were $31  thousand.  There  were no  advances  during the six months
       ended  March  31,  1996.   Total   payments  made  on  these  loans  were
       approximately $169 thousand and $10 thousand for the year ended September
       30, 1995 and the six months ended March 31, 1996, respectively.

     As of March  31,  1996,  the  recorded  investment  in  the  loan  that  is
       considered to be impaired under SFAS No. 114 totaled  $40,275,  for which
       the  related  allowance  for loan loss is  $4,028.  During the six months
       ended  March 31,  1996,  the  average  balance of the  impaired  loan was
       $40,275. No interest income was collected on the impaired loan during the
       six months ended March 31, 1996.

(5)  Accrued Interest Receivable

     A summary of accrued  interest  receivable as of March 31, 1996,  September
       30, 1995 and 1994 is as follows:

                                              March 31,       September 30,
                                                1996        1995        1994
                                                ----        ----        ----
         Term deposits with the Federal
           Home Loan Bank                  $    15,256       7,690        -   
         Securities available for sale         263,862      37,394        -  
         Investment securities held to
           maturity                            374,352     617,944     473,896
         Loans receivable                      475,310     467,626     398,662
                                             ---------   ---------   ---------
             Total accrued interest
               receivable                  $ 1,128,780   1,130,654     872,558
                                             =========   =========   =========

                                                                    (Continued)

                                      F-16
<PAGE>

                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


(6)  Premises and Equipment, Net

     Premises and  equipment at March 31, 1996,  September 30, 1995 and 1994 are
       summarized by major classification as follows:

                                              March 31,       September 30,
                                                1996        1995        1994
                                                ----        ----        ----

         Land and land improvements        $   388,044     388,044     388,044
         Office buildings                    1,128,801   1,128,801   1,123,301
         Leasehold improvements                226,845     226,845          -
         Furniture, fixtures and
           equipment                           871,942     816,889     598,276
                                             ---------   ---------   ---------
           Total                             2,615,632   2,560,579   2,109,621

         Less accumulated depreciation      (1,028,782)   (946,911)   (801,177)
                                             ----------  ---------   ---------
           Premises and equipment, net     $ 1,586,850   1,613,668   1,308,444
                                             =========   =========   =========

     Depreciation  included  in  occupancy  and  equipment  expense  amounted to
       approximately  $146  thousand,  $105  thousand,  and $81 thousand for the
       years  ended  September  30,  1995,  1994,  and 1993,  respectively,  and
       approximately  $82  thousand  and $67  thousand  for the six months ended
       March 31, 1996 and 1995, respectively.

(7)  Deposits

     Deposit account balances at March 31, 1996, September 30, 1995 and 1994 are
        summarized as follows:
<TABLE>
<CAPTION>

                                   Stated         March 31,         September 30,       
                                    rate            1996           1995        1994
                                    ----            ----           ----        ----
                                                              
<S>                             <C>            <C>             <C>          <C>       
        Savings accounts            3.00%      $ 35,365,653     34,468,922   41,565,499
        N.O.W. accounts          2.25 - 2.75     10,085,190      8,953,569    8,409,466
        Money market                                          
          accounts               2.75 - 4.88      6,259,830      5,436,649    5,674,347
        Time deposit accounts:                                
                                 2.00 -  2.99           -              -        349,674
                                 3.00 -  3.99       331,340        666,824   12,274,810
                                 4.00 -  4.99    10,738,479      4,811,456   11,629,012
                                 5.00 -  5.99    25,098,624     27,768,045   12,132,224
                                 6.00 -  6.99    23,259,887     23,679,666    3,769,714
                                 7.00 -  7.99     3,644,455      3,884,362    1,032,214
                                 8.00 -  8.99        43,989        320,095      714,577
                                 9.00 -  9.99           -              -           -
                                10.00 - 10.99           -              -           -
                                                 ----------     ----------   ----------
          Total time deposit                                  
            accounts                             63,116,774     61,130,448   41,902,225
                                                 ----------     ----------   ----------
        Non-interest bearing                                  
          accounts                    -           6,615,554      6,082,991    4,464,832
                                                 ----------     ----------   ----------
            Total deposits                     $121,443,001    116,072,579  102,016,369
                                                ===========    ===========  ===========
                                                              
</TABLE>                                                   
                                                                    (Continued)


                                      F-17
<PAGE>



                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


     The approximate  amount of contractual  maturities of time deposit accounts
       for the twelve month periods subsequent to March 31, 1996 are as follows:

           Twelve month periods ended March 31,
           ------------------------------------
                 1997                                $ 41,794,034
                 1998                                  13,474,239
                 1999                                   2,531,265
                 2000                                   2,925,272
                 2001                                   2,391,964
                                                       ----------
                                                     $ 63,116,774
                                                       ==========

     The approximate  amount of contractual  maturities of time deposit accounts
       for the years subsequent to September 30, 1995 are as follows:

           Years ended September 30,
           -------------------------
                 1996                                $ 32,943,471
                 1997                                  18,805,927
                 1998                                   4,182,440
                 1999                                   1,799,084
                 2000                                   3,399,526
                                                       ----------
                                                     $ 61,130,448
                                                       ==========
   
     At March 31, 1996, September  30, 1995 and 1994,  the  aggregate  amount of
       time  deposit  accounts  with  balances  equal  to or in  excess  of $100
       thousand was approximately $7.4 million,  $7.2 million, and $4.7 million,
       respectively.  Deposits in excess of  $100  thousand  are  not  Federally
       insured.
    
     Interest  expense on deposits and escrow  accounts for the six months ended
       March 31, 1996 and 1995,  and the years ended  September 30, 1995,  1994,
       and 1993 is summarized as follows:
<TABLE>
<CAPTION>

                             Six Months Ended                    Years Ended
                                  March 31,                     September 30,
                               1996        1995         1995        1994       1993
                               ----        ----         ----        ----       ----

<S>                       <C>             <C>        <C>          <C>        <C>      
      Savings accounts    $  513,804      574,573    1,089,256    1,243,886  1,200,510
      N.O.W. accounts        106,176       94,193      192,471      163,792    163,829
      Money market
        accounts             106,426       79,893      156,722      188,895    200,394
      Time deposits        1,842,876    1,201,394    2,903,991    1,819,104  1,985,896
      Escrow accounts          4,809        5,044       10,397        9,170      8,915
                           ---------    ---------    ---------    ---------   --------
         Total            $2,574,091    1,955,097    4,352,837    3,424,847  3,559,544
                           =========    =========    =========    =========  =========

      Weighted average
        interest rate
        at end of period     4.22%        4.09%         4.30%        3.47%      3.55%
                             ====         ====          ====         ====       ====
</TABLE>

                                                                    (Continued)

                                      F-18
<PAGE>



                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


(8)  Income Taxes

     The following is a summary of the  components of income tax expense for the
       six months ended March 31, 1996 and 1995,  and the years ended  September
       30, 1995, 1994, and 1993:

                             Six Months Ended              Years Ended
                                  March 31,               September 30,
                               1996      1995       1995      1994       1993
                               ----      ----       ----      ----       ----

      Current tax
        expense:
         Federal          $  119,226    162,824   287,572    352,385   307,715
         State                24,040     26,696    52,066     30,482    54,908
      Deferred tax
         (benefit) expense    (4,666)   (20,638)  (55,756)   (62,160)    1,957
                            --------   --------  --------   --------  --------
         Income tax
         expense          $  138,600    168,882   283,882    320,707   364,580
                            ========   ========  ========   ========  ========

     Income tax expense for financial reporting purposes is less than the amount
       computed  by applying  the  statutory  federal  income tax rate of 34% to
       income before taxes for the reasons noted in the table below:

                             Six Months Ended              Years Ended
                                  March 31,               September 30,
                               1996      1995       1995      1994       1993
                               ----      ----       ----      ----       ----

      Expense at
         statutory
         federal tax rate $  155,370    175,375   303,214    332,012   358,764
      Tax-exempt income      (36,516)   (43,829)  (81,193)   (85,540)  (56,738)
      State income
         taxes, net of
         federal tax
         benefit              27,823     32,054    56,064     65,255    72,080
      Other, net              (8,077)     5,282     5,797      8,980    (9,526)
                            --------   --------  --------   --------  --------
         Income tax
           expense        $  138,600    168,882   283,882    320,707   364,580
                            ========   ========  ========   ========  ========
   
      Effective tax rate        30.3%      32.7%     31.8%      32.8%     34.6%
                                ====       ====      ====       ====      ====
    
                                                                     (Continued)

                                      F-19
<PAGE>
                                    
                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

     The tax  effects of  temporary  differences  that give rise to  significant
       portions of the  deferred tax assets and  liabilities  at March 31, 1996,
       September 30, 1995 and 1994 are as follows:

                                              March 31,       September 30,
                                                1996        1995        1994
                                                ----        ----        ----

         Deferred tax assets:
           Differences in reporting the
            provision for loan losses and
            loan charge-offs               $   324,669     296,011     259,294
           Other                                16,473      12,503       7,646
                                             ---------   ---------   ---------
               Total gross deferred tax
                 assets                        341,142     308,514     266,940
               Less valuation allowance       (200,000)   (200,000)   (200,000)
                                             ---------   ---------   ---------
               Net deferred tax assets         141,142     108,514      66,940
                                             ---------   ---------   ---------

         Deferred tax liabilities:
           Depreciation                        (13,550)    (12,718)    (26,900)
           Prepaid expenses                    (27,130)         -           -
                                             ---------   ---------   ---------
               Total deferred tax
                 liabilities                   (40,680)    (12,718)    (26,900)
                                             ---------   ---------   ---------
               Net deferred tax asset at
                 end of period                 100,462      95,796      40,040
               Net deferred tax asset
                 (liability) at beginning
                 of period                      95,796      40,040     (22,120)
                                             ---------   ---------   ---------
         Deferred tax benefit for the
           period                         $     (4,666)    (55,756)    (62,160)
                                             =========   =========   =========

     In addition to the deferred tax amounts described  above,  the  Association
       also had a deferred tax asset of approximately  $17 thousand at March 31,
       1996 related to the net unrealized loss on securities  available for sale
       and a deferred tax  liability of  approximately  $2 thousand at September
       30, 1995 related to the net unrealized  gain on securities  available for
       sale.

     The valuation  allowance  for deferred tax assets as of October 1, 1993 was
       $200 thousand.  There was no change in the total valuation  allowance for
       the years ended  September  30, 1995 and 1994 or for the six months ended
       March 31, 1996. In establishing the valuation allowance,  the Association
       takes into  consideration the nature and timing of the deferred tax asset
       items  as well as the  amount  of  available  open  tax  carrybacks.  The
       Association has fully reserved its New York State net deferred tax asset,
       which is a significant  component of deferred tax assets, due to the lack
       of carryback and carryforward provisions available in New York State. Any
       changes in the deferred tax asset  valuation  allowance is based upon the
       Association's  continuing  evaluation of the level of such  allowance and
       the realizability of the temporary  differences creating the deferred tax
       asset,  particularly  reserves for loan losses, and after considering the
       estimates of future taxable income.

     As a qualifying thrift institution under IRS guidelines, the Association is
       allowed a  special  bad debt  deduction  which  has not been  subject  to
       deferred taxes through December 31, 1987 in accordance with SFAS No. 109.
       Accordingly,  no deferred tax liability has been recorded for the tax bad
       debt  reserve  at  December  31,  1987.  This  reserve,  along  with  the
       "supplemental"  reserve was  approximately  $2.5  million at December 31,
       1987, will not be subject to tax as long as the Association  continues to
       qualify as a thrift for IRS purposes.

                                                                    (Continued)

                                      F-20
<PAGE>
                                     

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)


(9)  Federal Home Loan Bank of New York Long Term Borrowings

     The long term  borrowings from the Federal Home Loan Bank of New York are
       secured by  conventional  mortgage loans held in the  Association's  loan
       portfolio as well as Federal Home Loan Bank of New York stock.  The rates
       on the various advances ranged from 4.76% to 10.30%, 4.50% to 10.30%, and
       3.99%  to  10.30%  at March  31,  1996,  September  30,  1995  and  1994,
       respectively.  The  weighted  average rate on the  borrowings  was 6.74%,
       6.64%,  and  6.41%  at March  31,  1996,  September  30,  1995 and  1994,
       respectively.  The following  table sets forth the maturities of the term
       advances at March 31, 1996 and September 30, 1995:

            Periods subsequent to March 31, 1996
            ------------------------------------
  
               April 1, 1996 to September 30, 1996  $   256,250
               Years ended September 30,
                     1997                               400,000
                     1998                               350,000
                     1999                               337,500
                     2000                               321,875
                  2001-2004                             406,250
                                                     ----------
                                                    $ 2,071,875
                                                     ==========
           Years ended September 30,
           -------------------------
                     1996                           $   487,500
                     1997                               400,000
                     1998                               350,000
                     1999                               337,500
                     2000                               321,875
                  2001-2004                             406,250
                                                     ----------
                                                    $ 2,303,125
                                                     ==========
   
(10) Retained Earnings
    
     As a  qualifying  mutual thrift  institution,   the  Association  has  been
       eligible to claim special Federal tax deductions  substantially in excess
       of  actual  loss  experience  as a tax bad debt  reserve.  Such  reserve,
       aggregating  approximately $2.5 million at December 31, 1995, is included
       within  equity  in the  accompanying  balance  sheets.  Federal  tax  law
       restricts  the use of such  reserves  to charges  for bad debts.  If this
       reserve is charged for amounts other than bad debts, taxable income of an
       identical amount is created.  Since ineligible charges to the reserve are
       not  anticipated,  no  provision  has been made for Federal  income taxes
       thereon.

(11) Related Party Transactions

     The law firm of a Director of the Association  provides the majority of the
       Association's legal services.  The Association expensed approximately $31
       thousand,  $28 thousand,  $57 thousand, $52 thousand, and $47 thousand in
       fees to this law firm for legal  services  for the six months ended March
       31, 1996 and 1995,  and the years ended  September  30, 1995,  1994,  and
       1993, respectively.

                                                                    (Continued)

                                      F-21
<PAGE>




                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

     The Association  leases certain branch  facilities and office space from an
       entity  controlled  by a member of the  Board of  Directors.  The  leases
       expire in February  2001.  The terms of the leases  provide for increased
       payments  each year  ranging in total from $20 thousand in the first year
       to $30 thousand in the last year.  Management believes the terms of these
       leases to be consistent with normal market terms.

     See also note 4.

(12) Commitments and Contingent Liabilities

     (a) Off-Balance Sheet Financing and Concentrations of Credit

         The  Association  is a party to certain  financial  instruments  with
           off-balance  sheet risk in the normal  course of business to meet the
           financing needs of its customers. These financial instruments consist
           of commitments to extend credit, unused personal lines of credit, and
           standby  letters of credit.  These  instruments  involve,  to varying
           degrees,  elements of credit risk in excess of the amount  recognized
           on the  balance  sheet.  The  contract  amounts of these  instruments
           reflect the extent of involvement by the Association.

         The Association's  exposure   to   credit   loss   in  the   event   of
            nonperformance by the other party to the commitment to extend credit
            is  represented  by  the   contractual   notional  amount  of  those
            instruments. The Association uses the same credit policies in making
            commitments as it does for on-balance-sheet instruments.

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

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

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

                                                                    (Continued)

                                      F-22

<PAGE>
                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

         Contract amounts of financial instruments that represent credit risk as
           of March 31, 1996, September 30, 1995 and 1994, at fixed and variable
           interest rates are as follows:
<TABLE>
<CAPTION>
                                                                          March 31, 1996            
                                                              ------------------------------------
                                                                   Fixed     Variable     Total
                                                                   -----     --------     -----
             <S>                                              <C>           <C>        <C>    
             Commitments outstanding:                    
             Residential mortgages                            $    200,000    188,000    388,000
             Unadvanced portion of                      
               construction loans                                  290,672         -     290,672
                                                                ---------- ----------  ---------
                                                                   490,672    188,000    678,672
                                                                ---------- ----------  ---------
                                                        
            Unused lines and standby letters of credit:
             Personal lines of credit                              181,000         -     181,000
             Standby letters of credit                                  -      62,000     62,000
                                                                ---------- ----------  ---------
                                                                   181,000     62,000    243,000
                                                                ---------- ----------  ---------
                                                              $    671,672    250,000    921,672
                                                                ========== ==========  =========
</TABLE>
                                                        
<TABLE>
<CAPTION>
                                                                       September 30, 1995
                                                              ------------------------------------
                                                                   Fixed     Variable     Total
                                                                   -----     --------     -----
             <S>                                              <C>           <C>        <C>    
            Commitments outstanding:                    
             Residential mortgages                            $    260,500         -     260,500
             Unadvanced portion of                      
               construction loans                                  572,051         -     572,051
                                                                ---------- ----------  ---------
                                                                   832,551         -     832,551
                                                                ---------- ----------  ---------
            Unused lines and standby letters of credit:
             Personal lines of credit                              114,409         -     114,409
             Standby letters of credit                                  -      57,000     57,000
                                                                ---------- ----------  ---------
                                                                   114,409     57,000    171,409
                                                                ---------- ----------  ---------
                                                              $    946,960     57,000  1,003,960
                                                                ========== ==========  =========
</TABLE>

<TABLE>
<CAPTION>
                                                                       September 30, 1994
                                                              ------------------------------------
                                                                   Fixed     Variable     Total
                                                                   -----     --------     -----
             <S>                                              <C>           <C>        <C>    
            Commitments outstanding:                                  
             Residential mortgages                            $    942,000  1,002,725  1,944,725
             Commercial mortgages                                   53,500         -      53,500
             Unadvanced portion of                      
               construction loans                                  517,488         -     517,488
                                                                ---------- ----------  ---------
                                                                 1,512,988  1,002,725  2,515,713
                                                                ---------- ----------  ---------
                                                        
            Unused lines and standby letters of credit:
             Personal lines of credit                                8,400         -       8,400
             Standby letters of credit                                  -      58,000     58,000
                                                                ---------- ----------  ---------
                                                                     8,400     58,000     66,400
                                                                ---------- ----------  ---------
                                                              $  1,521,388  1,060,725  2,582,113
                                                                ========== ==========  =========
</TABLE>
                                                                    (Continued)

                                      F-23

<PAGE>
                                      

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

   
         The range of interest rates on  fixed  rate  residential  mortgage  and
            unadvanced construction loan commitments  was  7.625%  to 8.750%  at
            March 31, 1996. The interest rate on unused personal lines of credit
            was 15.000% at March 31, 1996.

         Commitments on residential mortgage loans  generally  expire  within 60
            days of the date of  issuance.  Funds  for  construction  loans  are
            advanced during the construction phase based upon various stages  of
            completion in accordance with the results of inspection reports. All
            funds for construction loans are generally advanced within 180 days.
    
         The Association does not engage in  investments  in futures  contracts,
            forwards, swaps, or option contracts or other derivative investments
            with similar characteristics.

         The Association grants residential,  consumer,  and commercial loans in
            Montgomery and neighboring counties in New York State.  Accordingly,
            a  substantial  portion  of its  debtors'  ability  to  honor  their
            contracts is dependent upon the economy of this region.

     (b) Lease Commitments

         The Association leases certain branch facilities and office space under
           noncancelable operating leases. Total expenses under these leases for
           the six months  ended  March 31,  1996 and 1995,  and the years ended
           September 30, 1995,  1994, and 1993 were $43 thousand,  $10 thousand,
           $51 thousand, $0, and $0, respectively.

         A summary   of  the   future   minimum   commitments   required   under
           noncancelable operating leases as of March 31, 1996 are as follows:

            Periods subsequent to March 31, 1996
            ------------------------------------

               April 1, 1996 to September 30, 1996 $    52,400
               Years ended September 30,
                     1997                              105,762
                     1998                              109,337
                     1999                              112,362
                     2000                               54,499
                     2001                               12,375
                  Thereafter                              -
                                                    ----------
                                                   $   446,735
                                                    ==========   

         A summary   of  the   future   minimum   commitments   required   under
           noncancelable  operating  leases  as of  September  30,  1995  are as
           follows:

          Years ending September 30,
          --------------------------
                     1996                          $    85,000
                     1997                               85,000
                     1998                               85,000
                     1999                               85,000
                     2000                               25,486
                  Thereafter                              -
                                                    ----------
                                                   $   365,486
                                                    ==========
                                                                    (Continued)

                                      F-24


<PAGE>                                  
                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

     (c) Savings Association Insurance Fund - Special Assessment

         The United  States  Congress has sent to the  President of the United
           States  numerous  versions  of  legislation  related  to the  Savings
           Association Insurance Fund (SAIF) which includes, among other things,
           provisions to  recapitalize  the Savings  Association  Insurance Fund
           (SAIF) through a special  assessment,  as well as provisions to merge
           the  SAIF  with  the  Bank  Insurance  Fund.  Although  no such  SAIF
           legislation  has  been  enacted,   legislation   with  provisions  to
           recapitalize  the SAIF through a special  assessment  continues to be
           debated in Congress.

         If SAIF  recapitalization  legislation  is  passed,  SAIF  members  are
           expected to be required to pay a special  assessment to  recapitalize
           the SAIF based on insured  deposits held as of a selected  date.  The
           amount of the special  SAIF  assessment  is expected to range from 85
           and 90 basis points. Based upon the Association's insured deposits on
           March  31,  1995  (the  date  most   recently   considered   in  SAIF
           recapitalization legislation),  management estimates that the special
           SAIF  assessment will range from $920 thousand to $975 thousand ($550
           thousand to $585 thousand on an after tax basis,  if this  assessment
           is tax deductible). The Association would accrue for such a liability
           at the time that such  legislation is enacted,  if ever. There can be
           no assurance as to the enactment of any recapitalization legislation,
           the form of any such  recapitalization  legislation,  the amount, tax
           treatment or timing of any such recapitalization  legislation, or the
           means  used  to  calculate  the  deposit  base  subject  to any  such
           recapitalization legislation.

     (d) Legal Proceedings

         The Association is, from time to time, a defendant in legal proceedings
           relating  to the  conduct of its  business.  In the best  judgment of
           management,  the financial  position of the  Association  will not be
           affected materially by the outcome of any pending legal proceedings.

(13) Employee Benefit Plans

     The  Association's  defined 401(k)  contribution  plan covers all full time
       employees meeting age and service  requirements.  The Association matches
       participant  contributions up to a maximum of 4.5%. Costs associated with
       this plan were  approximately $17 thousand,  $16 thousand,  $31 thousand,
       $27  thousand,  and $15  thousand for the six months ended March 31, 1996
       and  1995 and the  years  ended  September  30,  1995,  1994,  and  1993,
       respectively.

     The Association also has a supplemental employee retirement plan (SERP) for
       certain  executive  officers.  During the six months ended March 31, 1996
       and 1995 and the years ended  September  30, 1995,  1994,  and 1993,  the
       expense  associated with this plan was  approximately  $11 thousand,  $10
       thousand, $21 thousand,  $20 thousand, and $0, respectively.  The SERP is
       funded annually.
                                                                    (Continued)
                                      F-25

<PAGE>
                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                   Notes to Financial Statements, Continued
                   (Data as of and for the six months ended
                      March 31, 1996 and 1995 is unaudited)

(14) Subsequent Event - Adoption of Plan of Conversion

     On April 26, 1996, the Board of Directors  of the  Association,  subject to
       regulatory   approval  and  approval  by  members  of  the   Association,
       unanimously  adopted a Plan of  Conversion  to convert  from a  federally
       chartered  mutual  association  to a federally  chartered  capital  stock
       savings  institution with the concurrent  formation of a holding company.
       The conversion is expected to be  accomplished  through  amendment of the
       Association's  federal  charter  and the  sale of the  holding  company's
       common  stock in an  amount  equal to the  proforma  market  value of the
       Association  after  giving  effect  to  the  conversion.  A  subscription
       offering of the sale of the  Association's  common  stock will be offered
       initially  to the  Association's  depositors,  then to other  members and
       directors,  officers and employees of the Association.  Any shares of the
       Association's common stock not sold in the subscription  offering will be
       offered for sale to the general public in the Association's market area.
                            
     At the time of conversion,  the  Association  will  establish a liquidation
       account  in an  amount  equal to its  total  equity as of the date of the
       latest balance sheet appearing in the final  prospectus.  The liquidation
       account will be  maintained  for the benefit of eligible  depositors  who
       continue  to  maintain  their  accounts  at  the  Association  after  the
       conversion.  The  liquidation  account  will be reduced  annually  to the
       extent that eligible  depositors have reduced their qualifying  deposits.
       Subsequent  increases  will not  restore  an  eligible  account  holder's
       interest  in  the  liquidation  account.  In  the  event  of  a  complete
       liquidation,  each  eligible  depositor  will be  entitled  to  receive a
       distribution from the liquidation  account in an amount  proportionate to
       the current adjusted  qualifying balances for accounts then held prior to
       any payment to the  stockholders.  The  Association may not pay dividends
       that would reduce  stockholders'  equity  below the required  liquidation
       account balance.

     Under Office of Thrift Supervision (OTS) regulations, limitations have been
       imposed on all "capital distributions" by savings institutions, including
       cash  dividends.  The  regulation  establishes a  three-tiered  system of
       restrictions, with the greatest flexibility afforded to thrifts which are
       both well-capitalized and given favorable qualitative examination ratings
       by the OTS. For  example,  a thrift which is given one of the two highest
       examination  ratings and has  "capital"  (as defined)  equal to its fully
       phased-in  regulatory capital  requirements could, after prior notice but
       without prior approval of the OTS, make capital distributions in any year
       that would reduce by one-half the amount of its capital which exceeds its
       fully phased-in capital requirement, as adjusted to reflect net income to
       date during the year.  Other thrifts  would be subject to more  stringent
       procedural and substantive requirements, the most restrictive being prior
       OTS approval of any capital distribution.

     Conversion  costs will be deferred  and  deducted  from the proceeds of the
       shares sold in the  conversion.  If the conversion is not completed,  all
       costs will be charged to expense.  As of March 31, 1996 and September 30,
       1995, approximately $43 thousand and $34 thousand of conversion costs had
       been deferred.

                                      F-26

                                                                    

                                                 

<PAGE>




======================================== =======================================
No dealer,  salesman or other person has
been  authorized to give any information
or  to  make  any   representations  not
contained   in   this    prospectus   in
connection   with  the   offering   made
hereby,  and,  if given  or  made,  such
information or representations  must not
be relied upon as having been authorized
by  the  Bank  or  the   Company.   This
prospectus  does not constitute an offer
to sell, or the solicitation of an offer
to buy,  any of the  securities  offered
hereby to any person in any jurisdiction
in  which  such  offer  or  solicitation
would be unlawful.  Neither the delivery
of this  prospectus  by the  Bank or the
Company  nor  any  sale  made  hereunder       Up to 1,265,000 Shares
shall  in any  circumstances  create  an        (Anticipated Maximum)
implication   that  there  has  been  no            Common Stock
change in the affairs of the Bank or the
Company  since  any of the  dates  as of
which information is furnished herein or
since the date hereof.
            _________________

            TABLE OF CONTENTS

                                    Page

Summary............................. (i)
Selected Financial and Other Data...
Risk Factors........................
AFSALA Bancorp, Inc.................
Amsterdam Federal Savings and 
  Loan Association..................
Use of Proceeds.....................               ALSALA BANCORP, INC.
Dividends...........................          (Proposed Holding Company for
Market for the Common Stock.........             Amsterdam Federal Bank)
Capitalization......................
Pro Forma Data......................
Historical and Pro Forma Capital
 Compliance.........................
Statements of Operations............
Management's Discussion and 
  Analysis of Financial
  Condition and Results of
  Operations........................                  ______________
Business of the Company.............
Business of the Bank................                    PROSPECTUS
Regulation..........................                  ______________
Taxation............................                  
Management of the Company...........
Management of the Bank..............
The Conversion......................
Certain Restrictions on 
  Acquisition of the Company........
Description of Capital Stock........              CAPITAL RESOURCES, INC.
Legal and Tax Matters...............
Experts.............................
Registration Requirements...........
Additional Information..............
Index to Financial Statements.......

Until the later of _____ _, 1996,  or 25          Dated August ___, 1996
days after  commencement of the offering
of Common Stock,  all dealers  effecting
transactions     in    the    registered
securities, whether or not participating
in this distribution, may be required to
deliver   a   prospectus.   This  is  in
addition to the obligation of dealers to
deliver  a  prospectus  when  acting  as   THESE SECURITIES ARE NOT DEPOSITS OR
underwriters  and with  respect to their      ACCOUNTS AND ARE NOT FEDERALLY 
unsold allotments or subscriptions.               INSURED OR GUARANTEED

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

<PAGE>
PROSPECTUS SUPPLEMENT

                     Supplement to the AFSALA Bancorp, Inc.
                       Prospectus dated August ____, 1996

                              AFSALA Bancorp, Inc.
                          COMMON STOCK, $0.10 PAR VALUE

                  AMSTERDAM FEDERAL SAVINGS & LOAN ASSOCIATION
                   401(k) SAVINGS PLAN IN RSI RETIREMENT TRUST


       (27,530 SHARES OF COMMON STOCK AND PARTICIPATION INTERESTS THEREIN)

    This Prospectus Supplement relates to the offer and sale to participants
(the  "Participants")  under the Amsterdam  Federal  Savings & Loan  Association
401(k) Plan in RSI Retirement  Trust,  as amended (the "Plan") of  participation
interests  offered  under the Plan and of a maximum  of 27,530  shares of common
stock of AFSALA Bancorp,  Inc. (the  "Company"),  par value $0.10 per share (the
"Common Stock"), as set forth herein.

      In connection with the proposed  conversion of Amsterdam Federal Savings &
Loan  Association  (the  "Association"  or "Employer") from a mutual savings and
loan  association to a stock savings bank (the  "Conversion")  the Plan has been
amended  effective August ____, 1996, to permit the investment of Plan assets in
various participant  directed investment  alternatives,  including investment in
Common  Stock.  The Plan will permit  Participants  to direct the trustee of the
Plan (the  "Trustee")  to  purchase  Common  Stock  with Plan  assets  which are
attributable to such Participants. This Prospectus Supplement relates to the one
time election of a Participant  to direct the purchase of Common Stock under the
Plan in connection  with the  Conversion and to the purchase of the Common Stock
under the Plan thereafter in the open-market.

      The Prospectus dated August ____, 1996, of the Company (the  "Prospectus")
which is attached to this Prospectus  Supplement  includes detailed  information
with  respect to the  Conversion,  the  Common  Stock and  financial  condition,
results  of  operation  and  business  of  the   Association.   This  Prospectus
Supplement, which provides detailed information with respect to the Plan, should
be read only in conjunction with the Prospectus.  Terms not otherwise defined in
this Prospectus Supplement are defined in the Plan or the Prospectus.

      For a  discussion  of certain  factors that should be  considered  by each
Participant, see "Special Considerations" in the Prospectus.

      THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT SUPERVISION,  OR ANY OTHER FEDERAL
AGENCY OR ANY STATE SECURITIES  COMMISSION,  NOR HAS SUCH COMMISSION,  OFFICE OR
OTHER  AGENCY OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE  ACCURACY OR
ADEQUACY OF THIS PROSPECTUS SUPPLEMENT.  ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

      THE SHARES OF COMMON STOCK AND THE PARTICIPATION  INTERESTS UNDER THE PLAN
OFFERED  HEREBY ARE NOT SAVINGS  ACCOUNTS OR DEPOSITS AND ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY.

         The date of this Prospectus Supplement is August ____, 1996.




<PAGE>



      No  person  has been  authorized  to give any  information  or to make any
representations  other than those contained in the Prospectus or this Prospectus
Supplement,  and, if given or made, such information or representations must not
be relied upon as having been authorized by the Company, the Association, or the
Plan.  This  Prospectus  Supplement  does  not  constitute  an  offer to sell or
solicitation of an offer to buy any securities in any jurisdiction to any person
to whom it is unlawful to make such offer or solicitation in such  jurisdiction.
Neither the delivery of this  Prospectus  Supplement  and the Prospectus nor any
sale made hereunder shall under any  circumstances  create any implication  that
there has been no change in the affairs of the Association or the Plan since the
date  hereof,  or that the  information  herein  contained  or  incorporated  by
reference  is  correct  as of any  time  subsequent  to the  date  hereof.  This
Prospectus  Supplement  should be read only in  conjunction  with the Prospectus
that is attached hereto and should be retained for future reference.


<PAGE>



                               TABLE OF CONTENTS

The Offering.................................................................1

      Securities Offered.....................................................1
      Election to Purchase Common Stock in Connection
           with the Conversion...............................................1
      Value of Participation Interests.......................................1
      Method of Directing Investments........................................1
      Time for Directing Investment..........................................2
      Irrevocability of Investment Direction.................................2
      Direction to Purchase Common Stock After the Conversion................2
      Purchase Price of Common Stock.........................................2
      Nature of Participant's Interest in the
            Common Stock.....................................................3
      Voting and Tender Rights of Common Stock...............................3
      Minimum Investment.....................................................3

Description of the Plan......................................................3

      General................................................................3
      Eligibility and Participation..........................................4
      Contributions and Benefits Under the Plan..............................4
      Limitations on Contributions...........................................5
      Investment of Plan Assets..............................................7
      Investment of Contributions............................................7
      Benefits Under the Plan................................................9
      Withdrawals and Distributions From the Plan...........................10
      Administration of the Plan............................................12
      Reports to Plan Participants..........................................13
      Plan Administrator....................................................13
      Amendment and Termination.............................................13
      Merger, Consolidation or Transfer.....................................13
      Federal Income Tax Consequences.......................................13
      ERISA and Other Qualifications........................................17
      Restrictions on Resale................................................17
      SEC Reporting and Short-Swing Liability...............................17
      Additional Information................................................18

Legal Opinions..............................................................18

Investment Election Form............................................Appendix A


<PAGE>



                                 THE OFFERING

Securities Offered

      The securities offered hereby are participation  interests in the Plan and
up to 27,530  shares  (assuming the actual  purchase  price is $10 per share) of
Common Stock which may be acquired by the Plan for the accounts of Participants.
The Company is the issuer of the Common Stock. Only employees of the Association
who meet the  eligibility  requirements  under the Plan may  participate  in the
Plan.  Information  with  regard  to the Plan is  contained  in this  Prospectus
Supplement  and  information  with regard to the  Conversion  and the  financial
condition,  results of operation and business of the Association is contained in
the attached  Prospectus.  The address of the principal  executive office of the
Company and the Association is 161 Church Street, Amsterdam, New York 12010. The
Company's and the Association's telephone number is (518) 842-5700.

Election to Purchase Common Stock in Connection with the Conversion

      In  connection  with the  Conversion,  the Plan has been amended to permit
each  Participant to direct that all or part of the funds which represent his or
her  beneficial  interest  in the  assets of the Plan may be  transferred  to an
investment fund (the "Employer Stock Fund") for the purpose of purchasing Common
Stock  issued  in  connection  with the  Conversion.  Participants  will also be
permitted to direct  ongoing  purchases of Common Stock under the Plan after the
Conversion.  See  "Direction  to Purchase  Common Stock After  Conversion."  The
Trustee  will  follow  the  Participants'   investment  directions.   Funds  not
transferred  to the  Employer  Stock  Fund  will  remain  invested  in the other
investment  funds of the Plan as directed by the Participant (see "Investment of
Contributions" herein).

Value of Participation Interests

      The  assets  of the  Plan  were  valued  as of June  30,  1996,  and  each
Participant  was informed of the value of his or her beneficial  interest in the
Plan.  This value  represented  the market  value as of June 30,  1996,  of past
contributions  to the  Plan  by the  Association  and  by the  Participants  and
earnings  thereon,  less  previous  withdrawals,  if any. The assets of the Plan
shall also be valued prior to accepting a Participant's  directed  investment to
ascertain  that such  directed  investment  does not  exceed  the  Participant's
account assets.

Method of Directing Investments

      Appendix  A of this  Prospectus  Supplement  includes  a form to  direct a
transfer to the Employer Stock Fund (the "Investment  Form") of all or a portion
of a Participant's  account under the Plan ("Account").  If a Participant wishes
to transfer all or part of his or her  beneficial  interest in the assets of the
Plan to the purchase of Common Stock issued in connection  with the  Conversion,
he or she should indicate that investment  decision on the Investment  Form. The
Investment  Form must be properly  signed by the  Participant  in order for such
Investment  Form to be honored by the Trustee.  Additionally,  a Participant may
indicate  the directed  investment  of future  contributions  under the Plan for
investment in the Employer Stock Fund. If a Participant does not wish to make an
investment  election to purchase  Common Stock under the Plan in the Conversion,
or thereafter, he or she does not need to take any action.

                                      1


<PAGE>



Time for Directing Investment

      The deadline for submitting the Investment  Form directing the transfer of
amounts to the Employer  Stock Fund in order to purchase  Common Stock issued in
connection with the Conversion is  ________________  ____,  1996. The Investment
Form should be returned to the Association's  Personnel Department by 12:00 noon
on such date.

      Subsequent  to the  Conversion,  Participants  will continue to be able to
direct the investment of their Account under the Plan in the Employer Stock Fund
and in the other investment alternatives, as detailed below and at Appendix B.

Irrevocability of Investment Direction

      A   Participant's   direction  to  transfer   amounts   credited  to  such
Participant's  Account  in the  Plan to the  Employer  Stock  Fund in  order  to
purchase  shares of Common  Stock in  connection  with the  Conversion  shall be
irrevocable as of noon on ________________ ____, 1996.

Direction to Purchase Common Stock After the Conversion

      Following  completion of the Conversion,  a Participant shall be permitted
to direct that a certain  percentage of such  Participant's  interests in his or
her Account be  transferred  to the  Employer  Stock Fund and invested in Common
Stock, or to the other investment funds available under the Plan. Alternatively,
a  Participant  may  direct  that a  certain  percentage  of such  Participant's
interest in the Employer  Stock Fund be  transferred to his or her Account to be
invested in the other investment funds available in accordance with the terms of
the Plan.  Participants  will be permitted  to direct that future  contributions
made to the Plan by or on their  behalf will be invested in the  Employer  Stock
Fund. Following the initial election, the allocation of a Participant's interest
in the Employer  Stock Fund may be changed  quarterly by filing a written notice
with the Plan's administrator (the "Plan  Administrator").  Special restrictions
apply to transfers  directed by those  Participants who are officers,  directors
and principal  shareholders  of the Company who are subject to the provisions of
Section  16(b) of the  Securities  Exchange  Act of 1934 (the "1934  Act").  See
"Restrictions on Resale" and "SEC Reporting and Short-Swing Liability" herein.

Purchase Price of Common Stock

      The  funds  transferred  to the  Employer  Stock  Fund will be used by the
Trustee to purchase shares of Common Stock in the Conversion.  The initial price
paid for such shares of Common  Stock will be the same price that is paid by all
other persons who purchase shares of Common Stock in the Conversion.

      Account  assets  directed for  investment in the Employer Stock Fund after
the  Conversion  shall be invested  by the Trustee to purchase  shares of Common
Stock in open market  transactions.  The price paid by the Trustee for shares of
Common  Stock  in the  Conversion,  or  otherwise,  will  not  exceed  "adequate
consideration"  as defined in Section  3(18) of the Employee  Retirement  Income
Security Act of 1974, as amended ("ERISA").

Nature of Participant's Interest in the Common Stock

      The Common Stock will be held in the name of the Trustee for the Plan,  as
trustee.  Each Participant has an allocable  interest in the investment funds of
the Plan but not in any particular assets

                                      2


<PAGE>



of the Plan.  Accordingly,  a specific number of shares of Common Stock will not
be directly  attributable  to the Account of any  Participant.  Dividend  rights
associated  with the  Common  Stock  held by the  Employer  Stock  Fund shall be
allocated to the Employer  Stock Fund. Any increase (or decrease in the value of
such fund  attributed to dividend  rights shall be reflected in a  Participant's
allocable interest in the Employer Stock Fund.

Voting and Tender Rights of Common Stock

      The Trustee generally will exercise voting and tender rights  attributable
to all Common Stock held by the Trust as directed by Participants with interests
in the Employer  Stock Fund.  With respect to each matter as to which holders of
Common Stock have a right to vote or tender,  each Participant will be allocated
a number of voting or tender  instruction  rights reflecting such  Participant's
proportionate  interest  in the  Employer  Stock  Fund.  The number of shares of
Common Stock held in the  Employer  Stock Fund that are voted or tendered in the
affirmative  and  negative on each matter shall be  determined  by the number of
voting  instruction  rights  or  tender  instruction  rights  exercised  in  the
affirmative and negative,  respectively,  from the Participants. With respect to
shares for which no voting  instruction  rights or tender instruction rights are
received by the Trustee, the Trustee shall vote or tender such shares within its
discretion  as  a  fiduciary   under  the  Plan  or  as  directed  by  the  Plan
Administrative Committee ("Committee").

Minimum Investment

      The  minimum  investment  of  assets  directed  by a  Participant  for the
purchase of Common Stock in the Conversion  shall be $__________ and may only be
specified  in  increments  of $10.00.  Funds may be directed for the purchase of
such Common Stock  attributable to a  Participant's  Account whether or not such
account  assets are 100% vested at the time of such  investment  election.  With
respect to investment in the Employer Stock Fund after the Conversion,  there is
no minimum level of investment specific to this investment fund.

                            DESCRIPTION OF THE PLAN

General

      The Plan was  initially  established  on February  1, 1993.  The Plan is a
deferred   compensation   arrangement   established   in  accordance   with  the
requirements  under Section  401(a) and Section  401(k) of the Internal  Revenue
Code of 1986,  as  amended  (the  "Code").  The Plan  will be  submitted  to the
Internal Revenue Service (the "IRS") in a timely manner for a determination that
the Plan is qualified  under  Section  401(a) of the Code,  and that its related
trust is qualified  under Section  501(a) of the Code. The  Association  intends
that the Plan, in  operation,  will comply with the  requirements  under Section
401(a) and Section 401(k) of the Code. The Association will adopt any amendments
to the Plan that may be necessary to ensure the  continued  qualified  status of
the Plan under the Code and applicable Treasury Regulations.

      Employee  Retirement  Income  Security  Act.  The  Plan is an  "individual
account plan" other than a "money  purchase  pension plan" within the meaning of
ERISA.  As  such,  the  Plan is  subject  to all of the  provisions  of  Title I
(Protection of Employee Benefit Rights) and Title II (Amendments to the Internal
Revenue  Code  Relating  to  Retirement  Plans) of  ERISA,  except  the  funding
requirements contained in Part 3 of Title I of ERISA which by their terms do not
apply to an individual account plan (other than a

                                      3


<PAGE>



money  purchase  plan).  The Plan is not  subject to Title IV (Plan  Termination
Insurance)  of ERISA.  Neither the funding  requirements  contained in Part 3 of
Title I of ERISA nor the plan  termination  insurance  provisions  contained  in
Title IV of ERISA  will be  extended  to  Participants  (as  defined  below)  or
beneficiaries under the Plan.

      APPLICABLE   FEDERAL  LAW   REQUIRES   THE  PLAN  TO  IMPOSE   SUBSTANTIAL
RESTRICTIONS ON THE RIGHT OF A PLAN PARTICIPANT TO WITHDRAW AMOUNTS HELD FOR HIS
OR HER  BENEFIT  UNDER  THE  PLAN  PRIOR  TO THE  PARTICIPANT'S  TERMINATION  OF
EMPLOYMENT WITH THE ASSOCIATION.  A SUBSTANTIAL  FEDERAL TAX PENALTY MAY ALSO BE
IMPOSED ON WITHDRAWALS MADE PRIOR TO THE PARTICIPANT'S ATTAINMENT OF AGE 59-1/2,
REGARDLESS OF WHETHER SUCH A WITHDRAWAL OCCURS DURING HIS OR HER EMPLOYMENT WITH
THE ASSOCIATION OR AFTER TERMINATION OF EMPLOYMENT.

      Reference  to  Full  Text  of  Plan.  The  statements  contained  in  this
Prospectus  Supplement are summaries of certain provisions of the Plan. They are
not  complete and are  qualified in their  entirety by the full text of the Plan
which  is filed as an  exhibit  to the  registration  statement  filed  with the
Securities  and  Exchange  Commission.  Copies  of the  Plan are  available  for
inspection  to all  employees by filing a request  with the Plan  Administrator.
Each employee is urged to carefully read the full text of the Plan.

Eligibility and Participation

      All employees of the Employer are eligible to  participate  in the Plan on
the first day of the calendar month  coinciding  with or next following the date
such employee  completes one year of service (during which the employee works at
least  1,000  hours  during  a  12-month  period)  with the  Association.  As of
September  30,  1995,  there were  approximately  _____  employees  eligible  to
participate  in the Plan and _____  employees had elected to  participate in the
Plan.

Contributions and Benefits Under the Plan

      401(k) Plan  Contributions.  Each  Participant  is  permitted  to elect to
reduce his or her  compensation  (as defined below)  pursuant to a "Compensation
Reduction  Agreement"  by an  amount  not less than 1% and not more than 10% and
have  that  amount  ("Elective  Deferral")  contributed  to  the  Plan  on  such
Participant's  behalf.  Changes in the level of such  Elective  Deferrals may be
made to be effective as of the first day of a payroll period.  Participants  may
suspend such Elective  Deferrals by completing a form to suspend future Elective
Deferrals.   Elective  Deferrals  are  credited  to  the  Participant's   "Basic
Contribution Account." Only once in any calendar quarter may an election be made
which  would  prospectively   increase,   decrease,   suspend  or  resume  Basic
Contributions  made on behalf of a  Participant.  "Compensation"  under the Plan
generally means a Participant's  wages,  salary, fees and other amounts received
for personal  services  actually  rendered in the course of employment  with the
Association  for  the  calendar  year,  prior  to any  reduction  pursuant  to a
Compensation  Reduction  Agreement.  Commencing  with the initial Plan Year, the
annual  compensation of each  Participant  taken into account under the Plan was
limited to $200,000  (adjusted  for increases in the cost of living as permitted
by the Code). For Plan Years commencing after December 31, 1993, such Plan limit
is $150,000,  subject to adjustments in accordance  with the Code. A Participant
may elect to modify the amount  contributed to the Plan under such Participant's
Compensation Reduction Agreement each month by providing notice to the Plan

                                      4


<PAGE>



Administrator   in  accordance   with   procedures   established   by  the  Plan
Administrator  from time to time.  Elective  Deferrals  are  transferred  by the
Employer to the Trustee.

      Matching  Contributions.  At its  sole  discretion,  the  Association  may
contribute a Matching  Contribution in addition to each  Participant's  Elective
Deferral  of 100% of the  first 3% of the  amount  of a  Participant's  Elective
Deferral and 50% of the next 3% of the Participant's  Elective Deferral, up to a
maximum of 4.5% of the Participant's  Compensation.  Such Matching Contributions
are  discretionary  and are subject to revision by the Association  from time to
time. Matching Contributions shall be subject to the applicable vesting schedule
noted hereinafter.

      Special  Contributions.  In  addition  to  any  other  contributions,  the
Association may, in its discretion,  make Special Contributions for a Plan Year,
to the Basic  Contribution  Account of any  employee of the  Association  who is
eligible  to  participate  in  the  Plan  ("Eligible  Employee").  Such  Special
Contributions  may be limited to the amount  necessary  to insure  that the Plan
complies with the requirements of Code Section 401(k). No Matching Contributions
shall be made with respect to any Special Contributions.

      Discretionary  Employer  Contributions.  Subject to the limitation of Code
Section 415, the  Association  may, in its sole and  absolute  discretion,  make
Discretionary Employer Contributions to the Plan for a Plan Year.  Discretionary
Employer  Contributions  shall be in an amount  determined by the  Association's
Board of Directors between 0% and 15% of the compensation of Eligible  Employees
who are in the employ of the Association on the last day of the Plan Year.

      Rollover  Contributions.  Subject to the terms and conditions set forth in
the Plan,  an employee of the  Association,  whether or not a  Participant,  may
contribute a Rollover  Contribution to the Plan;  provided,  however,  that such
employee   shall  submit  a  written   certification,   in  form  and  substance
satisfactory  to the Committee,  that the  contribution  qualifies as a Rollover
Contribution.  Rollover  Contribution  means (i) a  contribution  to the Plan of
money received by an employee from a qualified  plan, or (ii) a contribution  to
the Plan of money transferred  directly from another qualified plan on behalf of
the employee, which the Code permits to be rolled over into the Plan.

Limitations on Contributions

      Limitations on Annual Additions and Benefits. Pursuant to the requirements
of the Code, the Plan provides that the amount of contributions  and forfeitures
allocated to each Participant's Basic Contribution  Account during any Plan Year
may not exceed the lesser of 25% of the  Participant's  ss. 415 Compensation for
the Plan  Year or  $30,000  (adjusted  for  increases  in the cost of  living as
permitted by the Code). A Participant's  ss. 415 Compensation is a Participant's
Compensation,  excluding any employer  contribution  to the Plan or to any other
plan or  deferred  compensation  or any  distributions  from a plan or  deferred
compensation.  In addition, annual additions are limited to the extent necessary
to prevent the limitations for the combined plans of the Association  from being
exceeded.  To the extent that these  limitations  would be exceeded by reason of
excess  annual  additions  with  respect to a  Participant,  such excess will be
disposed of as follows:

            (i) Any excess amount in the  Participant's  Account will be used to
      reduce the  Association's  contributions  for such Participant in the next
      Limitation Year, and each succeeding Limitation Year if necessary; and

                                      5


<PAGE>



            (ii) If an excess amount still exists,  and the  Participant  is not
      covered by the Plan at the end of the  Limitation  Year, the excess amount
      will be held  unallocated in a suspense account which will then be applied
      to reduce future Association  contributions for all remaining Participants
      in the next  Limitation  Year,  and  each  succeeding  Limitation  Year if
      necessary.

      Limitation  on 401(k) Plan  Contributions.  The amount of a  Participant's
Elective   Deferrals  (when  aggregated  with  any  elective  deferrals  of  the
Participant under a simplified employee pension plan or a tax-deferred annuity),
on an annual basis,  may not exceed $7,000 adjusted for increases in the cost of
living  as  permitted  by  the  Code  (the   limitation  for  1996  is  $9,500).
Contributions in excess of this limitation ("excess deferrals") will be included
in the  Participant's  gross income for federal  income tax purposes in the year
they are made.  In addition,  any such excess  deferral will again be subject to
federal income tax when distributed by the Plan to the  Participant,  unless the
excess deferral  (together with any income allocable  thereto) is distributed to
the  Participant  not later than the first April 15th following the close of the
taxable  year in which the  excess  deferral  is made.  Any income on the excess
deferral  that is  distributed  not later than such date shall be  treated,  for
federal  income tax purposes,  as earned and received by the  Participant in the
taxable year in which the excess deferral is made.

      Limitation on Plan Contributions for Highly Compensated Employees. Section
401(k) of the Code limits the amount of Elective  Deferrals  that may be made to
the Plan in any Plan Year on behalf of  Highly  Compensated  Employees  (defined
below) in relation to the amount of Elective  Deferrals  made by or on behalf of
all other  employees  eligible to  participate  in the Plan.  Specifically,  the
actual  deferral  percentage  (i.e.,  the  average  of  the  ratios,  calculated
separately for each eligible  employee in each group,  by dividing the amount of
Elective Deferrals  credited to the Basic Contribution  Account of such eligible
employee  by such  eligible  employee's  compensation  for the Plan Year) of the
Highly  Compensated  Employees  may not  exceed  the  greater of (i) 125% of the
actual deferral percentage of all other eligible  employees,  or (ii) the lesser
of (a) 200% of the actual deferral  percentage of all other eligible  employees,
or (b) the actual deferral  percentage of all other eligible  employees plus two
percentage points.

      In general,  a Highly  Compensated  Employee  includes any  employee  who,
during the Plan Year or the preceding  Plan Year, (1) was at any time a 5% owner
(i.e., owns directly or indirectly more than 5% of the stock of an employer,  or
stock possessing more than 5% of the total combined voting power of all stock of
an employer),  (2) received compensation from an employer in excess of $100,000,
(3) received  compensation  from an employer in excess of $66,000 and was in the
group  consisting  of the top 20% of  employees  when  ranked  on the  basis  of
compensation paid during the Plan Year, or (4) was at any time an officer of the
Association   and  received   compensation  in  excess  of  $60,000  (a  "Highly
Compensated  Employee").  The dollar  amounts in the foregoing  sentence  adjust
annually to reflect increases in the cost of living.

      In  order  to  prevent  the  disqualification  of  the  Plan,  any  amount
contributed by Highly  Compensated  Employees  that exceed the average  deferral
limitation in any Plan Year ("excess  contributions"),  together with any income
allocable  thereto,  must be  distributed to such Highly  Compensated  Employees
before the close of the following Plan Year.  However,  the Association  will be
subject  to a 10%  excise tax on any excess  contributions  unless  such  excess
contributions,   together  with  any  income  allocable   thereto,   either  are
recharacterized  or are  distributed  before the close of the first 2 1/2 months
following the Plan Year to which such excess contributions relate.

      Top-Heavy Plan  Requirements. If for any Plan Year the Plan is a Top-Heavy
Plan (as  defined  below),  then (i) the  Association  may be  required  to make
certain minimum contributions to the Plan on

                                      6


<PAGE>



behalf of non-key  employees  (as defined  below),  and (ii) certain  additional
restrictions  would apply with respect to the combination of annual additions to
the Plan and projected annual benefits under any defined benefit plan maintained
by the Association.

      In general,  the Plan will be regarded as a "Top-Heavy  Plan" for any Plan
Year if, as of the last day of the preceding Plan Year, the aggregate balance of
the Accounts of Participants who are Key Employees  exceeds 60% of the aggregate
balance of the Accounts of all Participants. Key Employees generally include any
employee who, at any time during the Plan Year or any of the four preceding Plan
Years, is (1) an officer of the Association having annual compensation in excess
of $60,000 who is in an administrative or policy-making capacity, (2) one of the
ten  employees  having  annual  compensation  in excess of $30,000  and  owning,
directly or indirectly,  the largest interests in the Company, (3) a 5% owner of
the Company, (i.e., owns directly or indirectly more than 5% of the stock of the
Company,  or stock possessing more than 5% of the total combined voting power of
all  stock  of the  Company)  or (4) a 1%  owner of the  Company  having  annual
compensation in excess of $150,000.

Investment of Plan Assets

      All amounts credited to Participants'  Accounts under the Plan are held in
the Plan Trust (the "Trust") which is administered  by the Trustee  appointed by
the Association's Board of Directors.  Prior to the Conversion,  all Plan assets
are invested in the funds listed below, except for the Employer Stock Fund. Upon
the Conversion,  the Accounts of a Participant held in trust under the Plan will
be  invested  by the  Trustee,  at the  direction  of  the  Participant,  in the
following funds, including the Employer Stock Fund:

      a.  Core Equity Fund
      b.  Emerging Growth Equity Fund
      c.  Value Equity Fund
      d.  Actively Managed Bond Fund
      e.  Intermediate-Term Bond Fund
      f.  Short-Term Investment Fund
      g.  Employer Stock Fund

Participants  will have the right to transfer  multiples of 10% of the net value
of their  Accounts  in any of the above  listed  funds to any one or more of the
above listed funds, not more than once per calendar quarter.  A brief summary of
such funds is as follows:

      a.  Core Equity Fund.

      [DESCRIPTION OF FUND]


      b.  Emerging Growth Equity Fund.

      [DESCRIPTION OF FUND]

                                      7


<PAGE>



      c.  Value Equity Fund.

      [DESCRIPTION OF FUND]


      d.  Actively Managed Bond Fund.

      [DESCRIPTION OF FUND]


      e.  Intermediate-Term Bond Fund.

      [DESCRIPTION OF FUND]


      f.  Short-Term Investment Fund.

      [DESCRIPTION OF FUND]


      g.  Employer Stock Fund.

      The Employer  Stock Fund will consist of  investments in Common Stock made
on the effective  date of the  Conversion.  Cash  dividends paid on Common Stock
held in the Employer  Stock Fund will be credited to a cash dividend  subaccount
for each Participant  investing in the Employer Stock Fund. The Trustee will, to
the extent  practicable,  use all amounts held by it in the Employer  Stock Fund
(except the amounts credited to cash dividend subaccounts) to purchase shares of
Common  Stock  of  the  Company  as of the  effective  date  of the  Conversion.
Following the Conversion,  the Employer Stock Fund may purchase shares of Common
Stock in the  open-market  or from Accounts  directing the sale of Common Stock.
Prior to investment in Common Stock, assets held in the Employer Stock Fund will
be placed in bank deposits or other short-term investments.

      When Common Stock is purchased in the Conversion no sales commissions will
be paid.  The  Association  expects to pay any transfer fees and other  expenses
incurred in the  purchase  of Common  Stock for the  Employer  Stock Fund in the
Conversion.  Accounts will be adjusted to reflect changes in the value of shares
of Common  Stock  resulting  from stock  dividends,  stock  splits  and  similar
changes.

      As of the date of this Prospectus Supplement, none of the shares of Common
Stock have been issued or are outstanding and there is no established market for
the Common Stock. Accordingly,  there is no record of the historical performance
of the Employer Stock Fund.

      In  connection  with  the  Conversion,  Participants  may,  prior  to  the
expiration of the Subscription  Offering  conducted by the Company in connection
with the Conversion,  elect to liquidate all or part of their investments in the
other investment  funds under the Plan and transfer the liquidation  proceeds to
the  Employer  Stock  Fund.  See "Time  for  Directing  Investment."  Investment
elections will be evidenced by a properly signed and timely delivered Investment
Form.  The Trustee will then subscribe to purchase in the Conversion the maximum
number of  shares  of  Common  Stock of the  Company  that may be  purchased  by
Participants with the amounts allocated to the Employer Stock Fund as of the end
of the

                                      8


<PAGE>



subscription  period.  In all  instances,  purchases  by  Participants  shall be
subject to the individual  purchase  limitations set forth in the  Association's
Plan of Conversion.  In the event that, in connection  with the  Conversion,  an
insufficient  amount of Common  Stock is  available  for purchase by the Plan to
satisfy all requests to direct the  investment  of account  balances  within the
Plan to the purchase of Common Stock,  then the available shares of Common Stock
shall  be  allocated  among  Participants  in the  Plan.  Such  shares  shall be
allocated,  to  the  extent  possible,  in a  manner  which  shall  permit  each
Participant to purchase an interest in the Employer  Stock Fund  equivalent to a
number of shares  which will make the total  acquisition  for his or her account
equal to the lesser of the number of shares  subscribed  for or 100 shares.  Any
shares  remaining which may be acquired by the Plan,  after each Participant has
been  allocated  such  minimum  interest in the  Employer  Stock Fund,  shall be
allocated among  Participants in the Plan in the proportion  which the aggregate
account  balances  of such  Participants  bears to the total  aggregate  account
balances of all Participants who desire to purchase shares of Common Stock under
the Employer Stock Fund.

      The Association or the Trustee may adopt investment guidelines,  which may
limit or restrict a  Participant's  investment in the Employer Stock Fund. In no
event may any Participant (or a Participant together with any associate or group
of persons acting in concert)  purchase in the aggregate  shares of Common Stock
through  the  Employer  Stock  Fund,  or  otherwise,  in an  amount in excess of
[15,000]  shares of Common Stock being offered by the Company in the Conversion.
(See the discussion under "The Conversion -- Limitations on Purchases of Shares"
in the accompanying  Prospectus for  clarification  of purchases  aggregated for
purposes of this purchase limitation.)

      Each  Participant  who makes an  election to direct  investment  of assets
under the Employer Stock Fund may liquidate such investment at a future date, in
whole,  or in part,  by filing a notice  with the  Trustee  in  accordance  with
established  procedures to dispose of such Plan  investment and reinvest the net
proceeds in an alternative investment under the Plan, by submitting such request
to the Plan  Administrator  prior  to any  calendar  month.  The  Trustee  shall
complete  such sale as soon as  administratively  feasible.  The process of such
sale,  net of  expenses,  shall be allocated  to the  Participant's  Account and
reinvested in accordance with the Plan.

      Please refer to the section  "Restrictions on Resale" contained herein for
additional  information  related  to the sale of  Common  Stock  held  under the
Employer Stock Fund as an investment in a Participant's Account.

      Investments in the Employer Stock Fund may involve  certain  special risks
related to investment in Common Stock of the Company.  For a discussion of these
risk factors, see "Risk Factors" in the Prospectus.  Please note that investment
in the  Employer  Stock  Fund  is not an  investment  in a  savings  account  or
certificate  of deposit,  and such  investment  in the Common Stock  through the
Employer Stock Fund is not insured by the FDIC or any other  regulatory  agency.
Further,  no  assurances  can be given  with  respect to the price at which such
Common Stock may be sold in the future.

Investment of Contributions

      The Trust  assets are  invested by the Trustee  pursuant to  Participants'
directions,  as described  below. The assets of any Account shall consist of the
units  credited to such Account.  The units shall be valued from time to time by
the Trustee,  but not less than monthly.  On the basis of such valuations,  each
Account shall be adjusted to reflect the effect of income collected and accrued,
realized and

                                      9


<PAGE>



unrealized profits and losses,  expenses and all other  transactions  during the
period ending on the applicable valuation date.

      Each Participant  directs that the contributions made shall be invested to
purchase  units for his or her credit in one or more of the above listed  funds.
You may elect a new  investment  mix for future  contributions  to the Plan only
once  per  calendar  quarter.   Participants  are  entitled  to  designate  what
percentage of employee  contributions and employer  contributions  made on their
behalf  will  be  invested  in  the  various  investment  funds  offered  by the
Association.  Reallocation and reinvestment of previously invested contributions
may be  made  annually.  To the  extent  that a  Participant  fails  to  make an
investment  direction,  his or her accounts are invested in the investment  fund
which provides for short-term investments.

      The Plan provides that a Participant  may direct the Trustee to invest all
or a portion of his or her Account in the investment  funds set forth above.  In
addition,  as  of  ________________  ____,  1996,  a  Participant  may  make  an
investment  election to invest all, or a portion thereof,  of his or her Account
in the Employer  Stock Fund for the purchase of Common Stock in the  Conversion,
or thereafter,  as described  below.  Participants  may change their  investment
directions or direct a transfer  among  investment  funds;  however,  changes of
investment  direction or directions to transfer must be made by a Participant at
least 10 days prior to the effective date of such direction.

Investment Accounts.

      As of the date of this  Prospectus  Supplement,  no shares of Common Stock
have been issued or are outstanding  and there is no established  market for the
Common Stock.  Accordingly,  there is no record of the historical performance of
the Common Stock.

      The following table provides  performance data with respect to the various
investment funds available to Participants, based on information provided to the
Company by RSI Retirement  Trust ("RSI"),  the trustee for funds invested in the
various investment funds under the Plan.

      The  information  set forth below with  respect to the various  investment
funds available to Participants  has been reproduced from materials  supplied by
RSI. The Association and the Company take no responsibility  for the accuracy of
such  information.  Additional  information  regarding the available  investment
funds may be available from RSI or the Association.  Participants  should review
any available additional  information regarding these available investment funds
before making an investment decision under the Plan.

                                      10


<PAGE>



              RSI RETIREMENT TRUST INVESTMENT FUNDS Net Investment
                  Performance For Periods Ended June 30, 1996(1)

<TABLE>
<CAPTION>
                                                                   Annualized
                                                         --------------------------------
                                   Qtr Ended
                                   06/30/96    12 Months   3 Years    5 Years   10 Years
                                   --------    ---------   -------    -------   --------

<S>                                   <C>         <C>        <C>        <C>        <C>
EQUITY FUNDS                            (%)         (%)        (%)        (%)        (%)

Core Equity Fund                       6.21       26.13      17.43      15.51      12.67

Value Equity Fund                      3.96       26.11      14.34      13.44      10.44

Emerging Growth Equity Fund           12.44       45.81      28.65      25.44      14.57


FIXED-INCOME FUNDS

Short-Term Investment Fund             1.11        4.88       4.08       3.83       5.57

Intermediate-Term Bond Fund            0.59        4.31       4.11       6.85       7.58

Actively Managed Bond Fund             0.36        3.99       4.37       8.25       7.44

</TABLE>

____________________
(1)  All performance results shown are net of management fees and  all  related
      investment expenses.

Each  Participant  should  note  that past  performance  is not  necessarily  an
indicator of future results.

Benefits Under the Plan

      Vesting. A Participant,  at all times, has a fully vested,  nonforfeitable
interest  in his or her Basic  Contribution  Account and  Rollover  Contribution
Account, and the earnings thereon under the Plan. Special Contributions are 100%
nonforfeitable  when made and are not  distributable  to  Participants  or their
beneficiaries until the earliest of (i) the Participant's death, disability,  or
separation of service for other reasons,  (ii) the  Participant's  attainment of
age 59-1/2, or (iii) termination of the Plan.

                                      11


<PAGE>



      A Participant will become vested and have a nonforfeitable interest in his
or her Matching Contribution Account and any Discretionary Employer Contribution
Account  based on the number of years of service  and the vesting  schedule  set
forth below.

    Number of Full Years of Service            Nonforfeitable % of Account
    -------------------------------            ---------------------------

      Less than 1 year                                      0%
      1 year but less than 2 years                         20%
      2 years but less than 3 years                        40%
      3 years but less than 4 years                        60%
      4 years but less than 5 years                        80%
      5 or more years                                     100%



Withdrawals and Distributions From the Plan

      Non-Hardship  Withdrawals  Prior to Termination of Employment.  Subject to
the terms and  conditions of the Plan,  upon 10 days prior written notice to the
Committee each  Participant who has attained age 59-1/2 or each employee who has
attained age 59-1/2 and who solely  maintains a Rollover  Contribution  Account,
shall be entitled to withdraw all or any portion of his or her Accounts, but not
more  often  than  once  during  any Plan  Year.  Withdrawals  may  subject  the
Participant to significant tax liability on such withdrawn amounts. See "Federal
Income Tax Consequences" herein.

      Hardship Withdrawals Prior to Termination of Employment. A Participant may
make a withdrawal  from his Basic  Contribution  Account subject to the hardship
distribution  rules  under  the Plan,  but not more than once in any Plan  Year.
These requirements  insure that Participants have a true financial need before a
withdrawal may be made.  Withdrawals  may subject the Participant to significant
tax liability on such withdrawn  amounts.  See "Federal Income Tax Consequences"
herein.

      Loans From Participant  Account.  A Participant may borrow from his or her
Account  any  amount  between  $1,000  and  $50,000,  (reduced  by  the  highest
outstanding  loan  balance(s)  from the Plan  during the  preceding  12 months).
However, in no event may a Participant borrow more than 50% of the Participant's
total account balance.

      Only one loan shall be  outstanding  to any  Participant  at any time. The
amount of the loan shall be distributed  from the  investment  accounts in which
the Participant's  Accounts are invested in the following order of priority: (i)
Basic Contribution  Accounts;  (ii) Rollover Contribution Account;  (iii) vested
Matching   Contribution   Account;  and  (iv)  vested   Discretionary   Employer
Contribution Account. Distributions from each of the foregoing Accounts shall be
made on a pro rata basis among the investment  accounts  previously  selected by
the Participant.  An outstanding  loan will not affect a Participant's  right to
continue making or receiving contributions.

      A Participant may prepay his or her entire loan, plus all interest accrued
and unpaid thereon, as of any valuation date.  Alternatively and subject to such
other  terms  and  conditions  as may be  established  from  time to time by the
Committee,  a  Participant  may  prepay  a  portion  of his or her  loan  on any
valuation date. Such prepayment shall be applied first to all accrued and unpaid
interest on the

                                      12


<PAGE>



outstanding  balance of the loan.  After any partial  prepayment  of  principal,
interest will only be charged on the remaining outstanding balance of the loan.

      All loans shall be for a fixed term of not more than 5 years,  except that
a loan which shall be used to acquire any  dwelling  which  within a  reasonable
time is to be used as the principal  residence of the  Participant,  may, in the
discretion  of the  Committee,  be made  for a term of not more  than 15  years.
Interest on a loan shall be based on a reasonable  rate of  interest.  Such rate
shall be the  "prime  rate" as set  forth in the first  publication  of The Wall
Street  Journal  issued during the month in which the  Participant  requests the
loan,  rounded to the nearest  quarter of one percent (1/4 of 1%),  increased by
one (1) percentage point. Such rate shall remain in effect until the outstanding
loan is completely repaid.

      In the event the Plan is terminated, the entire unpaid principal amount of
the loan hereunder, together with any accrued and unpaid interest thereon, shall
become immediately due and payable.

      If a  Participant  fails to make any  payment  on any loan when  due,  the
entire  unpaid  principal  amount of such loan,  together  with any  accrued and
unpaid interest  thereon,  shall be deemed in default and become due and payable
90 days after the initial date of payment delinquency. If a Participant fails to
make any payment on a loan and is deemed to be in default,  the Committee  shall
establish a lien  against the  Participant's  Accounts in an amount equal to any
unpaid  principal  and  interest.  The lien shall be  foreclosed by applying the
value  of the  Participant's  loan  (determined  as of the next  valuation  date
immediately following  foreclosure) in satisfaction of said unpaid principal and
interest.

      Distribution  Upon  Retirement,  Disability or  Termination of Employment.
Payment of  benefits to a  Participant  who  retires,  incurs a  disability,  or
otherwise  terminates  employment for reasons other than death, shall be made in
the form of a lump sum cash payment or installment  payments.  At the discretion
of the Plan Administrator,  the distribution may include an in kind distribution
of Common Stock of the Company credited to the Participant's  Account related to
investment in the Employer Stock Fund. Benefit payments ordinarily shall be made
unless the Participant elects otherwise in accordance with the Plan, in no event
shall the payment of benefits  commence  later than the 60th day after the close
of the Plan Year in which the  latest of the  following  events  occur:  (i) the
attainment by the  Participant of age 65, (ii) the 10th  anniversary of the year
in which the  Participant  commenced  participation  in the  Plan,  or (iii) the
termination of the Participant's employment with the Employer. In no event shall
benefit  payments be made later than the April 1 following  the calendar year in
which the Participant  attains age 70 1/2. However, if the vested portion of the
Participant's  Account  balances exceeds $3,500,  no distribution  shall be made
from the Plan prior to the Participant's attaining age 65 unless the Participant
consents  to  an  earlier  distribution.   Special  restrictions  apply  to  the
distribution  of Common Stock of the Association to those  Participants  who are
officers,  directors and 10%  shareholders of the Company who are subject to the
provisions of Section 16(b) of the 1934 Act.

      Distribution  Upon  Death.  A  Participant  who dies prior to the  benefit
commencement date for retirement,  disability or termination of employment,  and
who has a surviving spouse shall have such benefits paid to the surviving spouse
in a lump sum as soon as practicable  following the date of his or her death, or
if the payment of his and her benefit had commenced  before death, in accordance
with the  distribution  method in effect at death.  With respect to an unmarried
Participant,  and in the case of a married  Participant  with spousal consent to
the designation of another  beneficiary,  payment of benefits to the beneficiary
of a deceased  Participant  shall be made in the form of a  lump-sum  payment in
cash,  or, if the payment of his or her benefit had commenced  before death,  in
accordance with the distribution method in effect at death.

                                      13


<PAGE>




      Distributions of Common Stock.  Participants receiving a distribution from
the Plan where assets under the Plan have been directed by the Participant to be
invested in the Employer Stock Fund may have such assets  distributed in kind in
the form of Common Stock.

      Nonalienation  of  Benefits.  Except  with  respect to federal  income tax
withholding and as provided with respect to a qualified domestic relations order
(as defined in the Code),  benefits  payable under the Plan shall not be subject
in any manner to anticipation,  alienation, sale, transfer,  assignment, pledge,
encumbrance,  charge,  garnishment,  execution,  or  levy  of any  kind,  either
voluntary  or  involuntary,  and any  attempt  to  anticipate,  alienate,  sell,
transfer, assign, pledge, encumber, charge or otherwise dispose of any rights to
benefits payable under the Plan shall be void.

Administration of the Plan

     The Association administers the Plan. The Association has delegated general
plan administrative  responsibility to ________________,  ________________,  and
________________.  These individuals serve together as Plan  Administrator.  The
address of the Plan  Administrator  is: 161 Church Street,  Amsterdam,  New York
12010.

      The Trustee  with  respect to the Plan is the named  fiduciary of the Plan
for   purposes   of  Section   402  of  ERISA.   The  Trustee  of  the  Plan  is
________________.  The Trustee receives and holds the  contributions to the Plan
in trust and distributes  them to Participants  and  beneficiaries in accordance
with the terms of the Plan and the  directions  of the Plan  Administrator.  The
Trustee is responsible for investment of the assets of the Trust. The address of
the Trustee is: ______________________.

Reports to Plan Participants

      The Plan  Administrator  will furnish to each  Participant  a statement at
least quarterly showing (i) the balance in the  Participant's  Account as of the
end  of  that  period,  (ii)  the  amount  of  contributions  allocated  to  the
Participant's  Account  for that  period,  and  (iii)  the  adjustments  to such
Participant's  Account to  reflect  earnings  or losses  (if any).  Participants
investing in the Employer  Stock Fund shall also receive a copy of the Company's
Annual Report to  Stockholders  and a proxy  statement  related to the Company's
stockholder meetings.

Plan Administrator

      Pursuant to the terms of the Plan, the Plan is administered by a Committee
consisting  of one or more  persons  who are  appointed  by and who serve at the
pleasure of the Association (the "Committee"). Presently, the Committee consists
of _________________,  ________________,  and ________________.  The address and
telephone  number of the Committee is the same as that of the  Association.  The
Committee is responsible for the  administration of the Plan,  interpretation of
the provisions of the Plan,  prescribing  procedure for filing  applications for
benefits,  preparation  and  distribution  of  information  explaining the Plan,
maintenance  of plan records,  books of account and all other data necessary for
the proper administration of the Plan, and preparation and filing of all returns
and reports  relating  to the Plan which are  required to be filed with the U.S.
Department of Labor and the IRS, and for all disclosures  required to be made to
Participants, beneficiaries and others under Sections 104 and 105 of ERISA.

                                      14


<PAGE>



Amendment and Termination

      It is the intention of the Association to continue the Plan  indefinitely.
Nevertheless,  the Association within its sole discretion may terminate the Plan
at any time. The Association  reserves the right to make, from time to time, any
amendment or  amendments  to the Plan that do not cause any part of the Trust to
be used for, or diverted  to, any purpose  other than the  exclusive  benefit of
Participants or their beneficiaries; provided, however, that the Association may
make any  amendment  it  determines  necessary  or  desirable,  with or  without
retroactive effect, to comply with ERISA.

Merger, Consolidation or Transfer

      In the event of the merger or consolidation of the Plan with another plan,
or the transfer of the Trust assets to another plan, the Plan requires that each
Participant would (if either the Plan or the other plan then terminated) receive
a benefit immediately after the merger,  consolidation or transfer that is equal
to or  greater  than  the  benefit  he  would  have  been  entitled  to  receive
immediately  before the merger,  consolidation or transfer (if the Plan had then
terminated).

Federal Income Tax Consequences

      The following discussion is only a brief summary of certain federal income
tax aspects of the Plan which are of general  application  under the Code and is
not intended to be a complete or definitive  description  of the federal  income
tax consequences of participating in or receiving  distributions  from the Plan.
The  summary  is  necessarily  general  in  nature  and does not  purport  to be
complete.  Moreover,  statutory  provisions are subject to change,  as are their
interpretations,  and their  application  may vary in individual  circumstances.
Finally,  the consequences  under applicable state and local income tax laws may
not be the same as under the federal income tax laws.  Participants are urged to
consult  their tax advisors with respect to any  distribution  from the Plan and
transactions involving the Plan.

      The  Plan  will be  submitted  to the IRS for a  determination  that it is
qualified  under  Section  401(a) and 401(k) of the Code,  and that the  related
Trust is exempt  from tax  under  Section  501(a)  of the  Code.  A plan that is
"qualified"  under these sections of the Code is afforded  special tax treatment
which include the following: (1) The sponsoring employer is allowed an immediate
tax deduction for the amount contributed to the Plan each year; (2) Participants
pay no current income tax on amounts  contributed by the sponsoring  employer on
their behalf; and (3) earnings of the plan are tax-exempt thereby permitting the
tax-free  accumulation  of  income  and gains on  investments.  The Plan will be
administered to comply in operation with the  requirements of the Code as of the
applicable  effective date of any change in the law. The Association  expects to
timely  adopt any  amendments  to the Plan that may be necessary to maintain the
qualified status of the Plan under the Code.

      Assuming that the Plan is administered in accordance with the requirements
of the Code and that the IRS issues a favorable  determination  as  described in
the preceding paragraph, participation in the Plan under existing federal income
tax laws will have the following effects:

            (a)  Amounts  contributed  to  a  Participant's  Basic  Contribution
      Account and the investment  earnings on this Account are not includable in
      a  Participant's  federal  taxable  income  until  such  contributions  or
      earnings are actually  distributed or withdrawn from the Plan. Special tax
      treatment  may  apply to the  taxable  portion  of any  distribution  that
      includes  Common  Stock  or  qualifies  as a  Lump  Sum  Distribution  (as
      described below).

                                      15


<PAGE>




            (b)  Income earned on assets held by the Trust will not  be  taxable
to the Trust.

      Lump Sum  Distribution.  A distribution  from the Plan to a Participant or
the beneficiary of a Participant  will qualify as a Lump Sum  Distribution if it
is made: (i) within one taxable year of the Participant or beneficiary;  (ii) on
account of the Participant's  death,  disability or separation from service,  or
after the Participant  attains age 59-1/2;  and (iii) consists of the balance to
the  credit of the  Participant  under  this Plan and all other  profit  sharing
plans,  if any,  maintained  by the  Association.  The  portion  of any Lump Sum
Distribution   that  is  required  to  be  included  in  the   Participant's  or
beneficiary's taxable income for federal income tax purposes (the "total taxable
amount")  consists of the entire amount of such Lump Sum  Distribution  less the
amount of after-tax contributions,  if any, made by the Participant to any other
profit  sharing plans  maintained by the  Association  which is included in such
distribution.

      Averaging  Rules.  The portion of the total  taxable  amount of a Lump Sum
Distribution  that is attributable to participation in this Plan or in any other
profit-sharing   plan  maintained  by  the  Association  (the  "ordinary  income
portion")  will be taxable  generally as ordinary  income for federal income tax
purposes.  However,  a  Participant  who has  completed  at least  five years of
participation  in this Plan before the taxable year in which the distribution is
made, or a beneficiary  who receives a Lump Sum  Distribution  on account of the
Participant's death (regardless of the period of the Participant's participation
in this Plan or any other  profit-sharing  plan maintained by an employer),  may
elect to have the ordinary  income portion of such Lump Sum  Distribution  taxed
according to a special averaging rule ("five-year  averaging").  The election of
the special averaging rules may apply only to one Lump Sum Distribution received
by the Participant or beneficiary,  provided such amount is received on or after
the Participant turns 59-1/2 and the recipient elects to have any other Lump Sum
Distribution from a qualified plan received in the same taxable year taxed under
the special averaging rule. Under a special  grandfather  rule,  individuals who
turned 50 by 1986 may elect to have  their  Lump Sum  Distribution  taxed  under
either the five-year  averaging  rule or under the prior law ten-year  averaging
rule.  Such  individuals  also may  elect to have that  portion  of the Lump Sum
Distribution  attributable to the  participant's  pre-1974  participation in the
Plan taxed at a flat 20% rate as gain from the sale of a capital asset.

      Common Stock Included in Lump Sum Distribution. If a Lump Sum Distribution
includes Common Stock,  the  distribution  generally will be taxed in the manner
described  above,  except that the total  taxable  amount will be reduced by the
amount of any net  unrealized  appreciation  with  respect to such Common  Stock
(i.e.,  the  excess  of the  value  of  such  Common  Stock  at the  time of the
distribution  over its cost to the Plan).  The tax basis of such Common Stock to
the  Participant  or  beneficiary  for purposes of computing gain or loss on its
subsequent  sale  will  be the  value  of  the  Common  Stock  at  the  time  of
distribution  less the  amount  of net  unrealized  appreciation.  Any gain on a
subsequent sale or other taxable disposition of such Common Stock, to the extent
of the amount of net unrealized appreciation at the time of distribution will be
considered  long-term  capital  gain  regardless  of the holding  period of such
Common Stock. Any gain on a subsequent sale or other taxable  disposition of the
Common Stock in excess of the amount of net unrealized  appreciation at the time
of distribution will be considered  either short-term  capital gain or long-term
capital  gain  depending  upon the  length of the  holding  period of the Common
Stock.  The recipient of a  distribution  may elect to include the amount of any
net unrealized  appreciation in the total taxable amount of such distribution to
the extent allowed by the Treasury Regulations.

      Contribution  to Another  Qualified  Plan or to an IRA. A Participant  may
defer federal income  taxation of all or any portion of the total taxable amount
of a Lump Sum  Distribution  (including the proceeds from the sale of any Common
Stock included in the Lump Sum Distribution) to the extent that

                                      16


<PAGE>



such amount, or a portion thereof,  is contributed,  within sixty days after the
date of its  receipt  by the  Participant,  to another  qualified  plan or to an
individual  retirement account ("IRA"). If less than the total taxable amount of
a Lump Sum  Distribution  is contributed to another  qualified plan or to an IRA
within the  applicable  60 day  period,  the amount not so  contributed  must be
included in the  Participant's  income for federal  income tax purposes and will
not be eligible for the special  averaging rules or for capital gains treatment.
Additionally, a Participant may defer the federal income taxation of any portion
of an amount  distributed from the Plan on account of the  Participant's  death,
disability or separation from service,  generally,  if the amount is distributed
within  one  taxable  year of the  Participant,  is equal to at least 50% of the
balance of the Participant's  Account and such amount is contributed,  within 60
days after the date of its receipt by the Participant,  to an IRA. Following the
partial distribution of a Participant's Account, any remaining balance under the
Plan (and the balance to the credit of the  Participant  under any other  profit
sharing plan sponsored by the Association)  will not be eligible for the special
averaging rules or for capital gains treatment. The beneficiary of a Participant
who is the Participant's surviving spouse may also defer federal income taxation
of all or any  portion of a  distribution  from the Plan to the extent that such
amount, or a portion thereof,  is contributed,  within 60 days after the date of
its  receipt by the  surviving  spouse,  to an IRA. If all or any portion of the
total taxable amount of a Lump Sum  Distribution is contributed by the surviving
spouse of a  Participant  to an IRA within the  applicable  60-day  period,  any
subsequent  distribution from the IRA will not be eligible the special averaging
rules or for capital gains treatment.  Any amount received by the  Participant's
surviving spouse that is not contributed to another  qualified plan or to an IRA
within the  applicable  60 day period,  and any amount  received by a non-spouse
beneficiary  will be  included  in such  beneficiary's  income for  federal  tax
purposes in the year in which it is received.

      A payment  from the Plan that is eligible for  "rollover"  can be taken in
two ways.  You can have all or any portion of your  payment  either 1) PAID IN A
"DIRECT  ROLLOVER"  or 2) PAID TO YOU.  A  rollover  is a  payment  of your Plan
benefits to your IRA or to another  employer  plan.  This choice will affect the
Federal tax you owe.

      If you choose a DIRECT ROLLOVER

      *     Your payment will not be taxed in the current year and no income tax
            will be withheld.

      *     Your payment will be made directly to your IRA or, if you choose, to
            another employer plan that accepts your rollover.

      *     Your payment will be taxed later when you take it out of the IRA  or
            the employer plan.

      If you choose to have your Plan benefit PAID TO YOU

      *     You  will  receive  only  80%  of  the  payment,  because  the  plan
            administrator is required to withhold 20% of the payment and send it
            to the IRS as income tax  withholding  to be credited  against  your
            taxes.

      *     Your  payment  will be taxed in the current  year unless you roll it
            over. You may be able to use special tax rules that could reduce the
            tax you owe. However,  if you receive the payment before age 59-1/2,
            you also may have to pay an additional 10% tax.

                                      17


<PAGE>



      *     You can  rollover the payment by paying it to your IRA or to another
            employer plan that accepts your rollover within 60 days of receiving
            the payment. The amount rolled over will not be taxed until you take
            it out of the IRA or employer plan.

      *     If you  want  to  roll  over  100%  of the  payment  to an IRA or an
            employer plan, you must find other money to replace the 20% that was
            withheld. If you roll over only the 80% that you received,  you will
            be taxed on the 20% that was withheld and that is not rolled over.

      Additional  Tax on Early  Distributions.  A  Participant  who  receives  a
distribution  from the Plan prior to attaining  age 59-1/2 will be subject to an
additional  income tax equal to 10% of the taxable  amount of the  distribution.
The 10%  additional  income  tax will not  apply,  however,  to the  extent  the
distribution  is  rolled  over  into  an IRA or  another  qualified  plan or the
distribution is (i) made to a beneficiary (or to the estate of the  Participant)
on or after the death of the Participant, (ii) attributable to the Participant's
being disabled within the meaning of Section 72(m)(7) of the Code, (iii) part of
a series of  substantially  equal periodic  payments (not less  frequently  than
annually) made for the life (or life expectancy) of the Participant or the joint
lives (or joint life expectancies) of the Participant and his beneficiary,  (iv)
made to the  Participant  after  separation  from  service  on  account of early
retirement  under the Plan after  attainment  of age 55, (v) made to pay medical
expenses to the extent deductible for federal income tax purposes, (vi) pursuant
to  a  qualified   domestic  relations  order,  or  (vii)  made  to  effect  the
distribution of excess contributions or excess deferrals.

      The  foregoing  is only a brief  summary  of  certain  federal  income tax
aspects of the Plan which are of general  application  under the Code and is not
intended to be a complete or definitive  description  of the federal  income tax
consequences  of  participating  in or  receiving  distributions  from the Plan.
Accordingly,  each Participant is urged to consult a tax advisor  concerning the
federal,  state,  and local tax  consequences of  participating in and receiving
distributions from the Plan.

ERISA and Other Qualifications

       As noted above,  the Plan is subject to certain  provisions  of ERISA and
will be submitted  to the IRS for a  determination  that it is  qualified  under
Section 401(a) of the Code.

Restrictions on Resale

      Any  person  receiving  shares  of Common  Stock  under the Plan who is an
"affiliate" of the Association or the Company as the term "affiliate" is used in
Rules  144  and  405  under  the  Securities  Act of 1933  ("1933  Act")  (e.g.,
directors,  officers and substantial shareholders of the Company) may reoffer or
resell such shares only  pursuant to a  registration  statement  filed under the
1933 Act or,  assuming the  availability  thereof,  pursuant to Rule 144 or some
other exemption of the registration requirements of the 1933 Act. Any person who
may be an "affiliate" of the Association or the Company may wish to consult with
counsel  before  transferring  any Common Stock owned by him.  Participants  who
serve as directors,  officers or 10%  stockholders of the Company are advised to
consult with counsel as to the applicability of Section 16 of the 1934 Act which
may restrict the sale of Common Stock where  acquired  under the Plan,  or other
sales of Common Stock.  In addition,  directors and officers of the  Association
may be restricted  from  transferring  shares  purchased in the Conversion for a
period  of one year in  accordance  with  regulations  of the  Office  of Thrift
Supervision.

                                      18


<PAGE>



      Persons who are not deemed to be  "affiliates"  of the  Association or the
Company at the time of resale will be free to resell any shares of Common  Stock
received by them under the Plan, either publicly or privately, without regard to
the  registration  and  Prospectus  delivery  requirements  of the  1993  Act or
compliance with the restrictions and conditions contained in the exemptive rules
thereunder. An "affiliate" is someone who directly or indirectly, through one or
more  intermediaries,  controls,  is controlled by, or is under common  control,
with the Association or the Company. Normally, a director,  principal officer or
major  shareholder  of a corporation  may be deemed to be an "affiliate" of that
corporation. A person who may be deemed an "affiliate" at the time of a proposed
resale  will be  permitted  to make  public  resales  of the  Common  Stock only
pursuant to a "reoffer"  prospectus or in accordance with the  restrictions  and
conditions  contained in Rule 144 in any  three-month  period may not exceed the
greater of one  percent of the Common  Stock  then  outstanding  or the  average
weekly trading volume reported on the National Association of Securities Dealers
Automated  Quotation  System during the four  calendar  weeks prior to the sale.
Such sales may be made only though brokers  without  solicitation  and only at a
time when the Company is current in filing the reports  required of it under the
1934 Act.

SEC Reporting and Short-Swing Liability

      Section 16 of the 1934 Act imposes reporting and liability requirements on
officers,  directors,  and persons  beneficially owning more than ten percent of
the stock of public  companies,  such as the Company.  Section 16(a) of the 1934
Act requires the filing of reports of beneficial  ownership.  Within ten days of
becoming a person subject to the reporting requirements of Section 16(a), a Form
3 reporting  initial  beneficial  ownership must be filed with the SEC.  Certain
changes  in  beneficial   ownership,   such  as  purchases,   sales,  gifts  and
participation  in savings and  retirement  plans must be reported  periodically,
either on a Form 4 within  ten days after the end of the month in which a change
occurs,  or annually on a Form 5 within 45 days after the close of the Company's
fiscal year.  Participation  in the Employer Stock Fund of the Plan by officers,
directors  and persons  beneficially  owning more than ten percent of the Common
Stock of the Company  must be  reported to the SEC  annually on a Form 5 by such
individuals.

      In addition to the reporting  requirements  described above, Section 16(b)
of the 1934 Act provides for the recovery by the Company of profits  realized by
any officer, director or any person beneficially owning more than ten percent of
the Common Stock ("Section 16(b) Persons")  resulting from the purchase and sale
or sale and purchase of the Common Stock within any  six-month  period.  The SEC
has adopted rules that provide exemption from the profit recovery  provisions of
Section 16(b) for participant- directed employer security transactions within an
employee benefit plan, such as the Plan, provided certain  requirements are met.
These requirements  generally involve  restrictions upon the timing of elections
to acquire or dispose of employer  securities  for the accounts of Section 16(b)
Persons.  Except for  distributions  of Common  Stock due to death,  disability,
retirement,  termination of employment or under a qualified  domestic  relations
order,  under the Plan,  Section  16(b)  Persons are  required to hold shares of
Common Stock distributed for six months after receiving such a distribution.

                                      19


<PAGE>



Additional Information

      This  Prospectus  Supplement  dated  August  ____,  1996,  is  part of the
Prospectus of the Company dated August ____,  1996. This  Prospectus  Supplement
shall be delivered to Plan  Participants in conjunction  with the Prospectus and
is not complete  unless it is accompanied  by the Prospectus  dated August ____,
1996.

                                LEGAL OPINIONS

      The  validity of the  issuance of the Common  Stock will be passed upon by
Malizia,  Spidi, Sloane & Fisch, P.C., Washington,  D.C., which acted as special
counsel for the Company and the Association in connection with the Conversion.

                                      20


<PAGE>



                          Exhibit A:  Investment Form


<PAGE>



                                                                    Appendix-A
                                                                    ----------
  
                 AMSTERDAM FEDERAL SAVINGS & LOAN ASSOCIATION
                  401(K) SAVINGS PLAN IN RSI RETIREMENT TRUST

                ----------------------------------------------
                Participant Voluntary Investment Election Form
                ----------------------------------------------


________________________            ______________________
Name of Plan Participant            Social Security Number

1.    Instructions.

      In connection with the proposed  Conversion of Amsterdam Federal Savings &
Loan Association ("Association") from a mutual savings and loan association to a
stock based  organization  (the  "Conversion"),  the Amsterdam Federal Savings &
Loan  Association  401(k) Savings Plan in RSI Retirement Trust ("Plan") has been
amended  to permit  participants  to direct  all,  or a  portion,  of the assets
attributable to their  Participant  Account as of  ________________  ____, 1996,
into a new investment fund: the Employer Stock Fund. The assets  attributable to
a  Participant's  Account  under the Plan  transferred  at the  direction of the
Participant  into the  Employer  Stock Fund will be used to  purchase  shares of
common stock (the "Common  Stock") of AFSALA  Bancorp,  Inc.  ("Company")  to be
issued in the initial stock offering of the Company.

      To  direct  a  transfer  of all or a part of the  funds  credited  to your
accounts to the Employer Stock Fund, you should complete and file this form with
________________,  the Plan Administrator,  at 161 Church Street, Amsterdam, New
York,  who  will  retain  this  form and  return a copy to you.  If you need any
assistance in completing  this form,  please contact  ________________  at (518)
842-5700.  If you do not complete and return this form to the Plan Administrator
by  ________________  ____,  1996,  at 12:00  noon,  the funds  credited to your
accounts  under the Plan will  continue to be invested in  accordance  with your
prior  investment  direction,  or in accordance with the terms of the Plan if no
investment direction has been provided.

2.    Investment Directions.

      As a  Participant  in the Plan, I hereby  voluntarily  elect to direct the
Trustee of the Plan to invest the below  indicated  dollar sum of my Participant
Account balance under the Plan as indicated below.

      I hereby  voluntarily  elect and request to direct investment of the below
indicated dollar amount of my Participant  Account funds for the purchase of the
Common Stock to be issued in the  Association's  Conversion  as indicated  below
(minimum  investment  of  $__________;  rounded  down to the  nearest  [$100.00]
increment;  maximum investment  permissible is 15,000 shares of the Common Stock
being  offered  or  $150,000.00):  $________________.  Enter  your  $  level  of
requested  purchase  through  the Plan.  Such  amount does not exceed the vested
portion of assets  held under the Plan for the  underlying  Participant.  Please
note that the actual  number of shares of Common Stock  purchased on your behalf
under  the  Plan  may be  limited  or  reduced  in  accordance  with the Plan of
Conversion  of the  Association  based upon the total number of shares of Common
Stock subscribed for by other parties.


<PAGE>


      All  other  funds  in my  Participant  Account  will  remain  invested  as
previously  requested.  All future contributions under the Plan will continue to
be invested as previously requested.

3.    Acknowledgement.

      I fully  understand  that this  self-directed  portion  of my  Participant
Account  does  not  share  in the  overall  net  earnings,  gains,  losses,  and
appreciation  or  depreciation  in the value of assets held by the Plan's  other
investment funds, but only in my Account's  allocable portion of such items from
the Employer Stock Fund. I understand that the Plan's Trustee, in complying with
this election and in following my directions  for the  investment of my Account,
is not  responsible  or liable in any way for the expenses or losses that may be
incurred by my Account assets  invested in Common Stock under the Employer Stock
Fund.

      I further  understand that this one time election shall become irrevocable
by me upon execution and submission of this Investment Form.

Only  properly  signed  forms  delivered  to the  Plan's  Trustee  on or  before
________________ ____, 1996, at 12:00 noon, will be honored.

      The undersigned  Participant  and Spouse (if  applicable)  acknowledge and
consent that such sums  invested in the Common  Stock under the  Employer  Stock
Fund will be  distributed  in the future,  pursuant to the terms of the Plan, in
the form of Common Stock at the sole discretion of the Plan  Administrator,  and
that the undersigned  hereby waives any claim,  right or option which may exist,
if any,  to  receive  any  other  optional  form of  benefit  payment  for  such
Participant  Account  assets  being  invested  in such  Common  Stock  under the
Employer Stock Fund.

      The undersigned Participant  acknowledges that they have received and read
the  Prospectus  of the AFSALA  Bancorp,  Inc.,  dated  August ____,  1996,  the
Prospectus  Supplement dated August ____, 1996,  regarding the Amsterdam Federal
Savings & Loan Association  401(k) Savings Plan in RSI Retirement Trust and this
Investment Form. The undersigned  hereby  acknowledges that the shares of Common
Stock to be  purchased  with the funds noted  above are not savings  accounts or
deposits and are not insured by the Federal Deposit Insurance  Corporation,  the
Bank  Insurance  Fund,  the  Savings  Association  Insurance  Fund or any  other
governmental agency. Investment in such Common Stock will expose the undersigned
to the investment  risks and potential  fluctuations in the market price of such
Common Stock.  Such investment in the Common Stock does not offer any guarantees
regarding  maintenance  of  the  principal  value  of  such  investment  or  any
projections or guarantees associated with future value or dividend payments with
respect to such Common Stock. The undersigned has read and understands the above
listed  documents and hereby  voluntarily  makes and consents to this investment
election and  voluntarily  signed his (her) name as of the date listed below. If
you so elect, you may choose not to make any investment decision at this time.


- ------------------------ ------------- ------------------------ -------------
Witness                  Date          Participant              Date


- ------------------------ ------------- ------------------------ -------------
Witness                  Date          Participant's Spouse     Date


For the Trustee                        For the Plan Administrator
- ---------------                        --------------------------


- ------------------------ ------------- ------------------------ -------------
                         Date                                   Date

<PAGE>
               PART II:  INFORMATION NOT REQUIRED IN PROSPECTUS

Item 16.    Exhibits and Financial Statement Schedules:

            The  financial  statements  and  exhibits  filed  as  part  of  this
            Registration Statement are as follows:

             (a)  List of Exhibits:
   
             1.1  Agency Agreement with Capital Resources, Inc.
   
             1.2  Selected Dealers Agreement***

             2    Plan of Conversion of Amsterdam Federal Savings and Loan 
                  Association*

             3(i) Certificate of Incorporation of AFSALA Bancorp, Inc.*

             3(ii)Bylaws of AFSALA Bancorp, Inc.*

             4    Specimen Stock Certificate of AFSALA Bancorp, Inc.*

             5.1  Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding 
                  legality of securities registered*

             5.2  Opinion of Capital Resources Group, Inc. as to the value of 
                  subscription rights*

             8.1  Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.

             8.2  State Tax Opinion of KPMG Peat Marwick LLP

            10.1  Employment Agreement with John M. Lisicki*

            10.2  Supplemental Retirement Benefit Agreement with 
                  John M. Lisicki*

            16    Letter from T.M. Byxbee Company, CPAs, NY, P.C.*

            23.1  Consent of Malizia, Spidi, Sloane & Fisch, P.C. 
                  (contained in its opinions filed as Exhibits 5.1 and 8.1)

            23.2  Consent of KPMG Peat Marwick LLP

            23.3  Consent of T.M. Byxbee Company, CPAs, NY, P.C.

            23.4  Consent of Capital Resources Group, Inc.*

- ----------------------
*     Previously filed.
***   To be filed by amendment.
    

<PAGE>







   
            24    Power of Attorney (reference is made to the signature page)

            99.1  Stock Order Form

            99.2  Appraisal Report of Capital Resources Group, Inc.

            99.3  Marketing Materials

            (b)   Financial Statements Schedules**:

- ----------------------
*     Previously filed.
**    All schedules  are omitted  because they are not required or applicable or
      the required information is shown in the financial statements or the notes
      thereto.
    

Item 17. Undertakings

      The undersigned registrant hereby undertakes:

      (1) To file,  during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:

             (i) To include any prospectus required by section 10(a)(3) of  the 
Securities Act of 1933 ("Securities Act");

             (ii)To  reflect in the prospectus any facts or events arising after
the  effective  date  of  the   registration   statement  (or  the  most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the registration
statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of  securities  offered would not
exceed that which was  registered) and any deviation from the low or high and of
the estimated  maximum offering range may be reflected in the form of prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume  and price  represent  no more than 20  percent  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective registration statement.

            (iii)To include any material information with respect to the plan of
distribution  not  previously  disclosed  in the  registration  statement or any
material change to such information in the registration statement.

      (2)  That,  for  the  purpose  of  determining  any  liability  under  the
Securities Act, each such  post-effective  amendment shall be deemed to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such securities at that time shall be the initial bona fide offering
thereof.

      (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering.

      (4)  The  undersigned  registrant  hereby  undertakes  to  provide  to the
underwriter   at  the  closing   specified  in  the   underwriting   agreements,
certificates in such  denominations  and registered in such names as required by
the underwriter to permit prompt delivery to each purchaser.


<PAGE>




      (5)  Insofar  as  indemnification   for  liabilities   arising  under  the
Securities Act may be permitted to directors,  officers and controlling  persons
of the  registrant  pursuant to the  foregoing  provisions,  or  otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act, and is therefore,  unenforceable.  In the event that a claim for
indemnification against liabilities (other than the payment by the registrant of
expenses  incurred or paid by a director,  officer or controlling  person of the
registrant  in the  successful  defense of any action,  suit or  proceeding)  is
asserted by such director,  officer or controlling person in connection with the
securities being  registered,  the registrant will, unless in the opinion of its
counsel the matter has been settled by controlling precedent,  submit to a court
of appropriate  jurisdiction the questions whether such indemnification by it is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.


<PAGE>



                                  SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this  registration  statement  to be signed on its behalf by the
undersigned,  thereunto duly authorized,  in Amsterdam, New York, as of July 29,
1996.

                            AFSALA BANCORP, INC.

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


      We the  undersigned  directors and officers of AFSALA  Bancorp,  Inc. (the
"Company") do hereby  severally  constitute and appoint John M. Lisicki our true
and lawful attorney and agent, to do any and all things and acts in our names in
the capacities  indicated below and to execute all instruments for us and in our
names in the  capacities  indicated  below  which said John M.  Lisicki may deem
necessary or advisable to enable the Company to comply with the  Securities  Act
of 1933,  as  amended,  and any  rules,  regulations,  and  requirements  of the
Securities  and  Exchange  Commission,   in  connection  with  the  registration
statement on Form S-1 relating to the offering of the  Company's  common  stock,
including specifically but not limited to, power and authority to sign for us or
any of us in our  names  in the  capacities  indicated  below  the  registration
statement  and any  and all  amendments  (including  post-effective  amendments)
thereto;  and we hereby  ratify and confirm all that John M. Lisicki shall do or
cause to be done by virtue hereof.

      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated as of July 29, 1996.

/s/ John M. Lisicki                 /s/ James J. Alescio
- ------------------------------      ------------------------------
John M. Lisicki                     James J. Alescio
President, Chief Executive          Treasurer and Chief Financial Officer
  Officer and Director              (Principal Financial and Accounting Officer)
(Principal Executive Officer)

/s/ Daniel J. Greco                 /s/ Ronald S. Tecler
- ------------------------------      ------------------------------
Daniel J. Greco                     Ronald S. Tecler
Director                            Director

/s/ John A. Tesiero, Jr.            /s/ John A. Kosinski, Jr.
- ------------------------------      ------------------------------
John A. Tesiero, Jr.                John A. Kosinski, Jr.
Director                            Director

/s/ Joseph G. Opalka                /s/ Florence B. Opiela
- ------------------------------      ------------------------------
Joseph G. Opalka                    Florence B. Opiela
Director                            Director




<PAGE>



      As filed with the Securities and Exchange Commission on August 1, 1996

                                                      Registration No. 333-06399

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                   EXHIBITS TO
                                 AMENDMENT NO. 1
                                       TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

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

                              AFSALA BANCORP, INC.
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)

         Delaware                         6035                    Requested
- ----------------------------    ---------------------------  -------------------
(State or Other Jurisdiction    (Primary Standard Industry    (I.R.S. Employer
of Incorporation or             Classification Code Number)  Identification No.)
Organization)

                  161 Church Street, Amsterdam, New York 12010
                                 (518) 842-5700
    ------------------------------------------------------------------------
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)

                               Mr. John M. Lisicki
                      President and Chief Executive Officer
                              AFSALA Bancorp, Inc.
                  161 Church Street, Amsterdam, New York 12010
                                 (518) 842-5700
- --------------------------------------------------------------------------------
           (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent for Service)

                  Please send copies of all communications to:
                               John J. Spidi, Esq.
                             Gregory J. Rubis, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005



        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:

   As soon as practicable after this registration statement becomes effective.


<PAGE>



                         INDEX TO EXHIBITS TO FORM S-1
   
 1.1      Agency Agreement with Capital Resources, Inc.

 1.2      Selected Dealers Agreement***

 2        Plan of Conversion of Amsterdam Federal Savings and Loan Association*

 3(i)     Certificate of Incorporation of AFSALA Bancorp, Inc.*

 3(ii)    Bylaws of AFSALA Bancorp, Inc.*

 4        Specimen Stock Certificate of AFSALA Bancorp, Inc.*

 5.1      Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding legality of
          securities registered*

 5.2      Opinion of Capital Resources Group, Inc. as to the value of 
          subscription rights*

 8.1      Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.

 8.2      State Tax Opinion of KPMG Peat Marwick LLP

10.1      Employment Agreement with John M. Lisicki*

10.2      Supplemental Retirement Benefit Agreement with John M. Lisicki*

16        Letter from T.M. Byxbee Company, CPAs, NY, P.C.*

23.1      Consent of Malizia, Spidi, Sloane & Fisch, P.C. 
          (contained in its opinions filed as Exhibits 5.1 and 8.1)

23.2      Consent of KPMG Peat Marwick LLP

23.3      Consent of T.M. Byxbee Company, CPAs, NY, P.C.

23.4      Consent of Capital Resources Group, Inc.*

24        Power of Attorney (reference is made to the signature page)

99.1      Stock Order Form

99.2      Appraisal Report of Capital Resources Group, Inc.

99.3      Marketing Materials

- --------------------------
*         Previously filed.
***       To be filed by amendment.
    







                                  Exhibit 1.1

<PAGE>
                                1,265,000 Shares
                   (subject to increase up to 1,454,750 shares
                      in the event of an oversubscription)

                              AFSALA BANCORP, INC.
                            (a Delaware corporation)

                                  COMMON STOCK
                           ($0.10 Par Value Per Share)

                      Subscription Price: $10.00 Per Share

                                AGENCY AGREEMENT


                                                            ____________, 1996

Capital Resources, Inc.
1701 K Street, N.W.
Suite 700
Washington, D.C. 20006

Ladies and Gentlemen:

                  AFSALA  Bancorp,  Inc. (the  "Company") and Amsterdam  Federal
Savings and Loan  Association,  a federally  chartered  mutual  savings and loan
association  ("Association"),  with its deposit  accounts insured by the Savings
Association   Insurance  Fund  ("SAIF")  administered  by  the  Federal  Deposit
Insurance  Corporation  ("FDIC"),  hereby  confirm their  agreement with Capital
Resources, Inc. ("Capital Resources") as follows:

                  SECTION 1. The Offering.  The Association,  in accordance with
and pursuant to its plan of conversion  adopted by the Board of Directors of the
Association  (the "Plan"),  intends to be converted  from a  federally-chartered
mutual savings and loan association to a federally-chartered  stock savings bank
and will  sell all of its  issued  and  outstanding  stock to the  Company.  The
Company  will  offer  and  sell its  common  stock  (the  "Common  Stock")  in a
subscription  offering  ("Subscription  Offering") to (1) tax qualified employee
benefit plans of the Association,  (2) depositors of the Association as of March
31, 1995 ("Eligible Account  Holders"),  (3) depositors of the Association as of
June 30, 1996  ("Supplemental  Eligible  Account  Holders"),  (4) certain  other
deposit  account  holders  and  borrower  members  of  the  Association  ("Other
Members") and (5) to its employees,  officers and directors,  pursuant to rights
to  subscribe  for shares of Common Stock (the  "Shares").  Subject to the prior
subscription rights of the above-listed  parties, the Company may offer for sale
in a public offering (the "Public  Offering," and when referred to together with
the Subscription  Offering,  the "Subscription and Public Offerings")  conducted
after the Subscription  Offering, the Shares not so subscribed for or ordered in
the  Subscription  Offering  to the  general  public  (all such  offerees  being
referred to in the aggregate as "Eligible Offerees"). Shares may also be sold in
the Public Offering by a selling group of  broker-dealers  organized and managed
by Capital  Resources.  It is  acknowledged  that the  purchase of Shares in the
Subscription  and Public  Offerings  is subject to maximum and minimum  purchase
limitations as described in the Plan and that the Company may reject in whole or
in part any subscriptions received from subscribers in the Public Offering.


<PAGE>




                  The  Company  and the  Association  desire to  retain  Capital
Resources to assist the Company with its sale of the Shares in the  Subscription
and Public  Offerings.  By and  through  this  Agreement,  the  Company  and the
Association confirm the retention of Capital Resources to assist the Company and
the Association during the Subscription and Public Offerings.

                  The  Company  has  filed  with  the  Securities  and  Exchange
Commission  (the  "Commission")  a registration  statement on Form S-l (File No.
333-6399)  containing an offering  prospectus  relating to the  Subscription and
Public  Offerings for the registration of the Shares under the Securities Act of
1933, as amended (the "1933 Act"),  and has filed such  amendments  thereto,  if
any, and such amended  prospectuses as may have been required to the date hereof
(the  "Registration  Statement").  The prospectus,  as amended,  included in the
Registration   Statement  at  the  time  it  initially  becomes  effective,   is
hereinafter called the "Offering  Prospectus",  except that if any prospectus is
filed by the Company pursuant to Rule 424(b) or (c) of the rules and regulations
of the Commission under the 1933 Act (the "1933 Act Regulations") differing from
the offering  prospectus  included in the Registration  Statement at the time it
initially becomes effective,  the term "Offering  Prospectus" shall refer to the
offering prospectus filed pursuant to Rule 424(b) or (c) from and after the time
said offering prospectus is filed with or mailed to the Commission for filing.

                  In accordance  with Title 12, Part 563b of the Code of Federal
Regulations (the "Conversion  Regulations"),  the Association has filed with the
Office  of Thrift  Supervision  (the  "OTS")  an  Application  for  Approval  of
Conversion  on Form AC (the  "Conversion  Application")  including  the Offering
Prospectus  and has filed  such  amendments  thereto,  if any,  as may have been
required by the OTS. The  Conversion  Application  has been approved by the OTS.
The Company has filed with the OTS its application on Form H-(e)lS (the "Holding
Company  Application")  to acquire the  Association  under the Home Owners' Loan
Act, as amended (12 U.S.C. ss. 1467a) ("HOLA").

                  SECTION 2. Retention of Capital Resources;  Compensation; Sale
and  Delivery  of the  Shares.  Subject to the terms and  conditions  herein set
forth, the Company and the Association hereby appoint Capital Resources as their
agent to advise and assist the Company and the  Association  with the  Company's
sale of the Shares in the Subscription and Public Offerings.

                  On  the  basis  of  the   representations,   warranties,   and
agreements herein contained,  but subject to the terms and conditions herein set
forth, Capital Resources accepts such appointment and agrees to consult with and
advise the Company and the Association as to matters  relating to the Conversion
and the Subscription and Public Offerings. It is acknowledged by the Company and
the  Association  that Capital  Resources  shall not be required to purchase any
Shares and shall not be obligated to take any action which is inconsistent  with
any  applicable  laws,  regulations,  decisions  or orders.  If requested by the
Company or the  Association,  Capital  Resources  also may assemble and manage a
selling group of broker dealers which are members of the National Association of
Securities  Dealers,  Inc. (the "NASD") to  participate in the  solicitation  of
purchase  orders  for  Shares  under a selected  dealers'  agreement  ("Selected
Dealers'  Agreement").  The  obligations of Capital  Resources  pursuant to this
Agreement  shall  terminate upon the completion or termination or abandonment of
the  Plan  by  the  Company  or  the  Association  or  upon  termination  of the
Subscription  and  Public  Offerings,  or if the  terms  of the  Conversion  are
substantially  amended  so as to  materially  and  adversely  change the role of
Capital  Resources,  but in no event later than 45 days after the  completion of
the Subscription and Public Offerings (the "End Date").  All fees due to Capital
Resources  but unpaid will be payable to Capital  Resources in next day funds at
the earlier of the Closing Date (as hereinafter defined) or the End Date. In the
event the  Subscription  and Public  Offerings are extended beyond the End Date,
the Company, the

                                       -2-

<PAGE>



Association  and Capital  Resources may mutually  agree to renew this  Agreement
under mutually acceptable terms.

                  In the event  the  Company  is  unable  to sell a  minimum  of
935,000  Shares  within  the  period  herein  provided,   this  Agreement  shall
terminate,  and the Company shall refund to any persons who have  subscribed for
any of the Shares,  the full amount  which it may have  received  from them plus
accrued  interest  as set  forth  in the  Offering  Prospectus;  and none of the
parties  to this  Agreement  shall  have any  obligation  to the  other  parties
hereunder,  except as set forth in this  Section 2 and in  Sections  7, 9 and 10
hereof.

                  In the event the closing  does not occur,  the  Conversion  is
terminated  or  otherwise  abandoned,   or  the  terms  of  the  Conversion  are
substantially  amended  so as to  materially  and  adversely  change the role of
Capital  Resources,  Capital  Resources  shall be reimbursed  for all reasonable
legal fees and  out-of-pocket  expenses for  rendering  financial  advice to the
Association  concerning the structure of the Conversion,  preparing a market and
financial analysis, performing due diligence and assisting in the preparation of
the Application for Conversion and the  Registration  Statement,  which shall be
paid upon such termination, abandonment or amendment or within five days of such
event.

                  If  all  conditions  precedent  to  the  consummation  of  the
Conversion,  including,  without limitation,  the sale of all Shares required by
the Plan to be sold, are  satisfied,  the Company agrees to issue or have issued
the Shares  sold in the  Subscription  and Public  Offerings  and to release for
delivery  certificates  for such  Shares  on the  Closing  Date (as  hereinafter
defined)  against  payment to the Company by any means  authorized  by the Plan,
provided,  however, that no certificates shall be released for such shares until
the  conditions  specified in Section 7 hereof shall have been  complied with to
the reasonable satisfaction of Capital Resources and its counsel. The release of
Shares against payment  therefor shall be made on a date and at a time and place
acceptable to the Company, the Association and Capital Resources.  The date upon
which the Company shall  release or deliver the Shares sold in the  Subscription
and Public Offerings,  in accordance with the terms hereof, is herein called the
"Closing Date."

                  Capital Resources shall receive the following compensation for
its services hereunder:

                  (a) (i) a  marketing  fee in the  amount  of (x)  two  percent
(2.0%) of the aggregate dollar amount of all Shares sold in the Subscription and
Public Offerings,  excluding sales made through broker assisted  purchases or by
other NASD member firms  participating  in the Subscription and Public Offerings
pursuant  to  the  Selected  Dealers'  Agreement,  if  any  (for  which  Capital
Resources'  compensation shall be pursuant to sub-paragraph  (ii)) and excluding
shares sold to the  Association's  Employee  Stock  Ownership  Plan,  directors,
officers or employees and any member of such person's  immediate family (defined
to include children, spouse, parents, grandparents and grandchildren);

                           (ii)    a management fee in the amount of one percent
and one-half (1.5%) of the aggregate dollar amount of Shares sold through broker
assisted  purchases or through selected dealers, if any.

                  (b) Capital  Resources  shall be reimbursed for all reasonable
out-of-pocket  expenses,  including,  but not  limited to,  legal fees,  travel,
communications  and  postage,  incurred by it whether or not the  Conversion  is
successfully completed as set forth in Section 7 hereof. Capital Resources shall
be  reimbursed  promptly  for all  out-of-pocket  expenses  upon  receipt by the
Company or the Association of a monthly  itemized bill summarizing such expenses
since the date of the last bill, if any, to the date

                                       -3-

<PAGE>



of the current bill.

                  In the event other broker-dealers are assembled and managed by
Capital  Resources  under a  selling  syndicate  to  participate  in the  Public
Offering  pursuant to the  Selected  Dealers'  Agreement or  participate  in the
Public Offering as assisting  brokers,  the Company and the Association  will be
directly  responsible for the payment of selected  dealers'  commissions to such
participating  firms or assisting  brokers'  commissions up to a maximum of four
percent (4%) and four percent (4%), respectively, of the amount of stock sold by
such firms.  Capital Resources' fees are limited to those stated in subparagraph
(a) above and all other  brokers  will be paid fees based upon the  capacity  in
which they are acting in the particular stock sale.

                  All subscription  funds received by Capital  Resources (and if
by check  shall be made  payable to the  Company)  or by other  NASD  registered
broker-dealers soliciting subscriptions (if any) shall be transmitted (either by
U.S.  Mail  or  similar  type  of  transmittal)  to the  Company  by noon of the
following business day.

                  SECTION  3.  Offering  Prospectus;   Subscription  and  Public
Offerings. The Shares are to be initially offered in the Subscription and Public
Offerings at the  Purchase  Price as set forth on the cover page of the Offering
Prospectus.

                  SECTION 4.  Representations and Warranties.  The Company and 
the Association jointly and severally represent and warrant to Capital Resources
as follows:

                  (a) The Registration  Statement was declared  effective by the
Commission  on  __________,  1996.  At  the  time  the  Registration  Statement,
including the Offering Prospectus  contained therein (including any amendment or
supplement thereto),  became effective,  the Registration  Statement complied in
all material  respects  with the  requirements  of the 1933 Act and the 1933 Act
Regulations and the Registration  Statement,  including the Offering  Prospectus
contained therein (including any amendment or supplement thereto),  any Blue Sky
Application  or any Sales  Information  (as such  terms are  defined  previously
herein or in Section 8 hereof)  authorized by the Company or the Association for
use in connection with the  Subscription and Public Offerings did not contain an
untrue statement of a material fact or omit to state a material fact required to
be stated therein or necessary to make the statements  therein,  in light of the
circumstances  under which they were made, not  misleading,  and at the time any
Rule  424(b)  or (c)  Offering  Prospectus  was  filed  with  or  mailed  to the
Commission  for filing and at the  Closing  Date  referred  to in Section 2, the
Registration  Statement  including  the Offering  Prospectus  contained  therein
(including any amendment or supplement thereto), any Blue Sky Application or any
Sales  Information (as such terms are defined  previously herein or in Section 8
hereof)  authorized by the Company or the Association for use in connection with
the  Subscription and Public Offerings will not contain an untrue statement of a
material  fact or omit to state a material  fact  necessary in order to make the
statements  therein,  in the light of the  circumstances  under  which they were
made, not misleading; provided, however, that the representations and warranties
in this Section  4(a) shall not apply to  statements  in or omissions  from such
Registration  Statement  or Offering  Prospectus  made in  reliance  upon and in
conformity with written information  furnished to the Company or the Association
by Capital  Resources  expressly  regarding  Capital Resources for use under the
caption "The Conversion-Marketing Arrangements."

                  (b)      The Conversion Application, including the Offering
Prospectus, was approved by the OTS on __________, 1996.  At the time of the
approval of the Conversion Application, including

                                       -4-

<PAGE>



the Offering  Prospectus,  by the OTS  (including  any  amendment or  supplement
thereto)  and at all times  subsequent  thereto  until  the  Closing  Date,  the
Conversion  Application,  including the Offering Prospectus,  will comply in all
material  respects  with the  Conversion  Regulations  and any  other  rules and
regulations  of the OTS.  The  Conversion  Application,  including  the Offering
Prospectus (including any amendment or supplement thereto), does not include any
untrue  statement of a material fact or omit to state any material fact required
to be stated  therein or necessary to make the statements  therein,  in light of
the circumstances under which they were made, not misleading; provided, however,
that  representations  or  warranties  in this  Section  4(b) shall not apply to
statements or omissions  made in reliance  upon and in  conformity  with written
information   furnished  to  the  Association  by  Capital  Resources  expressly
regarding Capital Resources for use in the Offering Prospectus  contained in the
Conversion   Application   under  the   caption   "The   Conversion-   Marketing
Arrangements."

                  (c) The  Company  has filed with the OTS the  Holding  Company
Application  and will have  received,  as of the Closing  Date,  approval of its
acquisition of the Association from the OTS.

                  (d) No order has been issued by the OTS, the  Commission,  the
FDIC (and  hereinafter  reference to the FDIC shall include the SAIF), or to the
best knowledge of the Company or the  Association  any State  regulatory or Blue
Sky authority,  preventing or suspending the use of the Offering  Prospectus and
no action by or  before  any such  government  entity  to revoke  any  approval,
authorization  or order of  effectiveness  related to the  Conversion is, to the
best knowledge of the Association or the Company, pending or threatened.

                  (e) At the  Closing  Date  referred  to in Section 2, the Plan
will have been  adopted by the Board of  Directors  of both the  Company and the
Association,  the Company and the Association will have completed all conditions
precedent to the  Conversion and the offer and sale of the Shares will have been
conducted in accordance with the Plan, the Conversion  Regulations and all other
applicable  laws,  regulations,  decisions  and  orders,  including  all  terms,
conditions, requirements and provisions precedent to the Conversion imposed upon
the  Company  or the  Association  by  the  OTS,  the  Commission  or any  other
regulatory authority and in the manner described in the Offering Prospectus.  At
the  Closing  Date,  no person  will have  sought to obtain  review of the final
action of the OTS,  to the  knowledge  of the  Company  or the  Association,  in
approving the Plan or in approving the  Conversion or the Company's  application
to acquire all of the capital stock and control of the  Association  pursuant to
the HOLA or any other statute or regulation.

                  (f)  The  Association  is now a  duly  organized  and  validly
existing  federally-chartered  savings  and loan  association  in mutual form of
organization  and upon the  Conversion  will become a duly organized and validly
existing federally-chartered savings bank in capital stock form of organization,
in both instances  duly  authorized to conduct its business and own its property
as described in the  Registration  Statement  and the Offering  Prospectus;  the
Company and the  Association  have obtained all material  licenses,  permits and
other  governmental  authorizations  currently required for the conduct of their
respective   businesses;   all   such   licenses,   permits   and   governmental
authorizations are in full force and effect, and the Company and the Association
are in all material  respects  complying with all laws,  rules,  regulations and
orders applicable to the operation of their  businesses;  and the Association is
in good standing  under the laws of the United States and is duly qualified as a
foreign  corporation  to  transact  business  and is in  good  standing  in each
jurisdiction  in which its ownership of property or leasing of properties or the
conduct of its business requires such qualification, unless the failure to be so
qualified in one or more of such jurisdictions would not have a material adverse
effect on the condition,  financial or otherwise, or the business, operations or
income of the Association. The Association does not own

                                       -5-

<PAGE>



equity securities or any equity interest in any other business enterprise except
as described in the Offering  Prospectus.  Upon the completion of the Conversion
of the Association pursuant to the Plan to a  federally-chartered  stock savings
bank, (i) all of the authorized and outstanding capital stock of the Association
will be  owned  by the  Company,  and  (ii)  the  Company  will  have no  direct
subsidiaries other than the Association.  The Conversion will have been effected
in  all  material   respects  in  accordance   with  all  applicable   statutes,
regulations,  decisions  and orders;  and except  with  respect to the filing of
certain post-sale,  post-conversion reports and documents in compliance with the
1933 Act Regulations or the OTS's resolutions or letters of approval. All terms,
conditions,  requirements and provisions with respect to the Conversion  imposed
by the Commission, the OTS and the FDIC, if any, will have been complied with by
the Company and the Association in all material respects or appropriate  waivers
will have been  obtained and all material  notice and waiting  periods will have
been satisfied, waived or elapsed.

                  (g) The  Company  has been duly  incorporated  and is  validly
existing  as a  corporation  in good  standing  under  the laws of the  State of
Delaware  with  corporate  power and  authority  to own,  lease and  operate its
properties  and to  conduct  its  business  as  described  in  the  Registration
Statement  and the  Offering  Prospectus,  and the  Company is  qualified  to do
business as a foreign  corporation in any  jurisdiction  in which the conduct of
its business requires such qualification, except where the failure to so qualify
would not have a material adverse effect on the business of the Company.

                  (h) The  Association is a member of the Federal Home Loan Bank
of New York ("FHLBNY");  and the deposit accounts of the Association are insured
by the FDIC up to the applicable  limits.  Upon  consummation of the Conversion,
the  liquidation  account  for the  benefit  of  Eligible  Account  Holders  and
Supplemental  Eligible  Account  Holders will be duly  established in accordance
with the requirements of the Conversion Regulations.

                  (i) The Company and the  Association  have good and marketable
title to all assets  owned by them which are  material  to the  business  of the
Company and the  Association and to those assets  described in the  Registration
Statement and Offering Prospectus as owned by them, free and clear of all liens,
charges,  encumbrances  or  restrictions,  except such as are  described  in the
Registration Statement and Offering Prospectus or are not materially significant
or important in relation to the business of the Company and the Association; and
all of the leases and subleases  material to the business of the Company and the
Association  under  which  the  Company  or the  Association  holds  properties,
including those described in the Registration Statement and Offering Prospectus,
are in full force and effect.

                  (j) The  Association  has  received an opinion of its counsel,
Malizia,  Spidi,  Sloane & Fisch,  P.C.,  with respect to the federal income tax
consequences of the Conversion of the Association from mutual to stock form, the
acquisition of the capital stock of the Association by the Company,  the sale of
the Shares,  and the  reorganization  of the  Association  as  described  in the
Registration Statement and the Offering Prospectus and an opinion from KPMG Peat
Marwick,  LLP ("KPMG") with respect to the State income tax  consequences of the
proposed transaction;  all material aspects of the opinions of Silver Freedman &
Taff, L.L.P. and KPMG are accurately summarized in the Offering Prospectus;  and
the facts and  representations  upon which such opinions are based are truthful,
accurate and complete, and neither the Association nor the Company will take any
action inconsistent therewith.

                  (k)      The Company and the Association have all such power,
authority, authorizations, approvals and orders as may be required to enter into
this Agreement, to carry out the provisions and conditions hereof and to issue 
and sell the Capital Stock of the Association to the Company and Shares to be
sold by the Company as provided herein and as described in the Offering
Prospectus.  The

                                       -6-

<PAGE>



consummation of the Conversion, the execution,  delivery and performance of this
Agreement and the consummation of the transactions herein contemplated have been
duly and validly authorized by all necessary corporate action on the part of the
Company and the  Association  and this  Agreement has been validly  executed and
delivered by the Company and the Association and is the valid, legal and binding
agreement of the Company and the Association  enforceable in accordance with its
terms  (except as the  enforceability  thereof  may be  limited  by  bankruptcy,
insolvency, moratorium,  reorganization or similar laws relating to or affecting
the  enforcement  of creditors'  rights  generally or the rights of creditors of
savings and loan  holding  companies,  the  accounts of whose  subsidiaries  are
insured by the FDIC or by general equity  principles  regardless of whether such
enforceability  is considered in a proceeding in equity or at law, and except to
the  extent,  if any,  that the  provisions  of  Sections 9 and 10 hereof may be
unenforceable as against public policy).

                  (l) The Company and the  Association  are not in  violation of
any directive  which has been delivered to the Company or the  Association or of
which management of the Company or the Association has actual knowledge from the
OTS, the Commission, the FDIC or any other agency to make any material change in
the  method of  conducting  their  businesses  so as to  comply in all  material
respects  with all  applicable  statutes  and  regulations  (including,  without
limitation,  regulations,  decisions,  directives  and  orders  of the OTS,  the
Commission and the FDIC) and except as set forth in the  Registration  Statement
and the Offering  Prospectus there is no suit or proceeding or, to the knowledge
of the Company or the Association,  charge, investigation or action before or by
any court,  regulatory  authority or governmental agency or body, pending or, to
the  knowledge  of the  Company  or the  Association,  threatened,  which  might
materially  and  adversely  affect  the  Conversion,  the  performance  of  this
Agreement or the consummation of the  transactions  contemplated in the Plan and
as described in the Registration Statement or which might result in any material
adverse  change in the condition  (financial or otherwise),  earnings,  capital,
properties,  business  affairs  or  business  prospects  of the  Company  or the
Association or which would materially affect their properties and assets.

                  (m)  The  financial  statements  which  are  included  in  the
Registration  Statement  and which are part of the  Offering  Prospectus  fairly
present the financial  condition,  results of operations,  retained earnings and
cash  flows of the  Association  at the  respective  dates  thereof  and for the
respective  periods  covered  thereby,  and  comply  as to form in all  material
respects with the applicable accounting  requirements of Title 12 of the Code of
Federal  Regulations  and  generally  accepted  accounting  principles  ("GAAP")
(including  those  requiring  the  recording of certain  assets at their current
market value).  Such financial  statements have been prepared in accordance with
generally  accepted  accounting  principles  consistently  applied  through  the
periods  involved,  present  fairly in all  material  respects  the  information
required to be stated therein and are consistent with the most recent  financial
statements and other reports filed by the Association with the OTS and the FDIC,
except  that  accounting   principles   employed  in  such  filings  conform  to
requirements  of such  authorities  and not  necessarily  to generally  accepted
accounting   principles.   The  other  financial,   statistical  and  pro  forma
information and related notes included in the Offering Prospectus present fairly
the  information  shown  therein  on a basis  consistent  with the  audited  and
unaudited  financial  statements,  if any,  of the  Association  included in the
Offering Prospectus,  and as to the pro forma adjustments,  the adjustments made
therein have been properly applied on the basis described therein.

                  (n)  Since the  respective  dates as of which  information  is
given in the Registration  Statement and the Offering Prospectus,  except as may
otherwise be stated therein: (i) there has not been any material adverse change,
financial or otherwise,  in the condition of the Company or the Association,  or
of the Company  and the  Association  considered  as one  enterprise,  or in the
earnings, capital,

                                       -7-

<PAGE>



properties,  business  affairs  or  business  prospects  of the  Company  or the
Association,  whether or not arising in the ordinary  course of  business,  (ii)
there has not been (A) an  increase  of greater  than  $500,000 in the long term
debt of the Association or (B) an increase of $100,000 or more in loans past due
90 days or more or (C) an increase  of $100,000 or more in real estate  acquired
by  foreclosure  or (D) a decrease of $50,000 or more in the  allowance for loan
losses or (E) any decrease in total  retained  earnings or (F) a decrease in net
income from January 1, 1996 to date when  compared to the like period in 1995 or
(G) any change in total  assets of the  Association  in an amount  greater  than
$2,000,000 or (H) any other material  change which would require an amendment to
the Offering Prospectus;  (iii) the Association has not issued any securities or
incurred any  liability or obligation  for borrowing  other than in the ordinary
course of business;  (iv) there have not been any material  transactions entered
into  by  the  Company  or  the  Association,   except  with  respect  to  those
transactions  entered  into in the  ordinary  course  of  business;  and (v) the
capitalization,  liabilities, assets, properties and business of the Company and
the Association  conform in all material  respects to the  descriptions  thereof
contained  in  the  Offering  Prospectus,   and  neither  the  Company  nor  the
Association have any material liabilities of any kind,  contingent or otherwise,
except as set forth in the Offering Prospectus.

                  (o) As of the date hereof and as of the Closing Date,  neither
the  Company  nor  the  Association  is  in  violation  of  its  certificate  of
incorporation or charter,  respectively, or its bylaws (and the Association will
not be in  violation  of its  charter or bylaws in capital  stock form as of the
Closing  Date) or in default in the  performance  or  observance of any material
obligation,  agreement, covenant, or condition contained in any contract, lease,
loan agreement, indenture or other instrument to which it is a party or by which
it, or any of its property may be bound which would result in a material adverse
change in the condition (financial or otherwise), earnings, capital, properties,
business  affairs or business  prospects of the Company or  Association or which
would  materially  affect their  properties or assets.  The  consummation of the
transactions  herein  contemplated  will not (i) conflict  with or  constitute a
breach of, or default under, the certificate of incorporation  and bylaws of the
Company,  the charter and bylaws of the Association (in either mutual or capital
stock form), or any material  contract,  lease or other  instrument to which the
Company or the  Association  has a beneficial  interest,  or any applicable law,
rule, regulation or order; (ii) violate any authorization,  approval,  judgment,
decree,  order,  statute,  rule or  regulation  applicable to the Company or the
Association;  or (iii) with the exception of the Liquidation Account established
in the  Conversion,  result in the  creation  of any  material  lien,  charge or
encumbrance upon any property of the Company or the Association.

                  (p) No default  exists,  and no event has occurred  which with
notice or lapse of time, or both,  would constitute a default on the part of the
Company or the  Association,  in the due performance and observance of any term,
covenant or condition of any indenture, mortgage, deed of trust, note, bank loan
or credit agreement or any other instrument or agreement to which the Company or
the  Association  is a party or by which any of them or any of their property is
bound or affected in any respect  which,  in any such cases,  is material to the
Company or the Association; such agreements are in full force and effect; and no
other party to any such  agreements  has instituted or, to the best knowledge of
the Company or the Association,  threatened any action or proceeding wherein the
Company  or  the  Association  would  or  might  be  alleged  to be  in  default
thereunder.

                  (q)  Upon  consummation  of the  Conversion,  the  authorized,
issued and  outstanding  equity  capital of the Company will be within the range
set forth in the Registration Statement under the caption  "Capitalization," and
no shares of Common Stock have been or will be issued and  outstanding  prior to
the  Closing  Date  referred to in Section 2; the Shares will have been duly and
validly  authorized  for issuance  and, when issued and delivered by the Company
pursuant to the Plan against payment of the

                                       -8-

<PAGE>



consideration  calculated  as  set  forth  in  the  Plan  and  in  the  Offering
Prospectus,  will be duly and validly issued and fully paid and  non-assessable;
the issuance of the Shares will not violate any preemptive rights; and the terms
and  provisions  of the Shares  will  conform in all  material  respects  to the
description  thereof  contained in the  Registration  Statement and the Offering
Prospectus.  Upon the  issuance of the Shares,  good title to the Shares will be
transferred from the Company to the purchasers thereof against payment therefor,
subject to such claims as may be  asserted  against  the  purchasers  thereof by
third party claimants.

                  (r) No  approval of any  regulatory  or  supervisory  or other
public  authority is required in  connection  with the execution and delivery of
this  Agreement  or the  issuance of the Shares,  except for the approval of the
OTS, the Commission and any necessary  qualification  or registration  under the
securities or blue sky laws of the various  states in which the Shares are to be
offered and as may be required under the regulations-of the National Association
of Securities Dealers,  Inc. ("NASD") and the National Association of Securities
Dealers Automated Quotation ("NASDAQ") National Market.

                  (s) KPMG, which has certified the financial  statements of the
Association  included in the  Registration  Statement,  are with  respect to the
Company and the Association independent public accountants within the meaning of
the Code of Professional  Ethics of the American  Institute of Certified  Public
Accountants and Title 12 of the Code of Federal Regulations, Section 571.2(c)(3)
and the 1933 Act and the 1933 Act Regulations.

                  (t) The  Company  and the  Association  have  (subject  to all
properly  obtained  extensions)  timely filed all required federal and state tax
returns, have paid all taxes that have become due and payable in respect of such
returns,  have made adequate  reserves for similar future tax liabilities and no
deficiency has been asserted with respect thereto by any taxing authority.

                  (u)  Appropriate  arrangements  have been made for placing the
funds  received  from  subscriptions  for  Shares  in  special  interest-bearing
accounts  with the  Association  until all  Shares  are sold and paid for,  with
provision for refund to the  purchasers in the event that the  Conversion is not
completed  for whatever  reason or for delivery to the Company if all Shares are
sold.

                  (v) The Company and the  Association  are in compliance in all
material  respects with the  applicable  financial  record keeping and reporting
requirements of the Currency and Foreign Transactions  Reporting Act of 1970, as
amended, and the regulations and rules thereunder.

                  (w) To the knowledge of the Company and the Association,  none
of the Company,  the Association nor employees of the Company or the Association
have made any  payment of funds of the Company or the  Association  as a loan to
any person for the purchase of the Shares.

                  (x)  Prior  to  the   Conversion,   the  Association  was  not
authorized  to issue  shares of capital  stock and  neither  the Company nor the
Association has: (i) issued any securities within the last 18 months (except for
notes to evidence  other bank loans and reverse  repurchase  agreements or other
liabilities);  (ii) had any material  dealings within the twelve months prior to
the date  hereof  with any  member  of the NASD,  or any  person  related  to or
associated with such member, other than discussions and meetings relating to the
proposed  Subscription and Public  Offerings and routine  purchases and sales of
U.S.  government and agency  securities and other investment  securities;  (iii)
entered  into  a  financial  or  management   consulting   agreement  except  as
contemplated  hereunder;  and (iv)  engaged  any  intermediary  between  Capital
Resources and the Company and the Association in connection with the offering of
Common Stock, and no person is being compensated in any manner for such service.

                                       -9-

<PAGE>




                  (y)      The Association has no subsidiaries.

                  Any  certificates  signed by an officer of the  Company or the
Association and delivered to Capital Resources or its counsel that refer to this
Agreement shall be deemed to be a representation  and warranty by the Company or
the Association to Capital  Resources as to the matters covered thereby with the
same effect as if such representation and warranty were set forth herein.

                  SECTION 5. Capital  Resources  represents  and warrants to the
Company and the Association that:

                  (a) Capital Resources is a corporation and is validly existing
in good standing  under the laws of the District of Columbia with full power and
authority  to provide  the  services  to be  furnished  to the  Company  and the
Association hereunder.

                  (b) The  execution  and  delivery  of this  Agreement  and the
consummation of the transactions  contemplated hereby have been duly and validly
authorized by all necessary  action on the part of Capital  Resources,  and this
Agreement has been duly and validly executed and delivered by Capital  Resources
and is the legal, valid and binding agreement of Capital Resources,  enforceable
in accordance with its terms.

                  (c) Each of Capital  Resources and its  employees,  agents and
representatives  who shall perform any of the services  hereunder  shall be duly
authorized  and  empowered,  and shall have all licenses,  approvals and permits
necessary,  to perform  such  services  and Capital  Resources  is a  registered
selling  agent in the  jurisdictions  listed in Exhibit A hereto and will remain
registered  in such  jurisdictions  in which  the  Company  is  relying  on such
registration for the sale of the Shares,  until the Conversion is consummated or
terminated.

                  (d) The  execution  and delivery of this  Agreement by Capital
Resources,  the  consummation  of  the  transactions   contemplated  hereby  and
compliance  with the terms and  provisions  hereof will not  conflict  with,  or
result  in a breach  of,  any of the  terms,  provisions  or  conditions  of, or
constitute  a default (or event which with notice or lapse of time or both would
constitute  a  default)  under,  the  certificate  of  incorporation  of Capital
Resources or any  agreement,  indenture  or other  instrument  to which  Capital
Resources is a party or by which its property is bound,  or law or regulation by
which Capital Resources is bound.

                  (e) Funds  received by Capital  Resources  to purchase  Common
Stock  will be handled  in  accordance  with Rule  15c2-4  under the  Securities
Exchange Act of 1934, as amended.

                  SECTION 6.  Covenants  of the  Company  and  Association.  The
Company and the Association  hereby jointly and severally  covenant with Capital
Resources as follows:

                  (a) The Company has filed the Registration  Statement with the
Commission.  The Company  will not, at any time after the date the  Registration
Statement  is  declared  effective,  file any  amendment  or  supplement  to the
Registration  Statement  without  providing Capital Resources and its counsel an
opportunity  to review such  amendment or file any  amendment or  supplement  to
which amendment Capital Resources or its counsel shall reasonably object.

                  (b)      The Association has filed the Conversion Application 
with the OTS. The

                                      -10-

<PAGE>



Association  will not, at any time after the date the Conversion  Application is
approved, file any amendment or supplement to the Conversion Application without
providing  Capital  Resources  and its  counsel an  opportunity  to review  such
amendment or supplement  or file any amendment or supplement to which  amendment
or supplement Capital Resources or its counsel shall reasonably object.

                  (c) The  Company  and the  Association  will  use  their  best
efforts to cause any post-effective  amendment to the Registration  Statement to
be declared effective by the Commission and any post-effective  amendment to the
Conversion  Application  to be  approved  by the OTS and will  immediately  upon
receipt of any  information  concerning  the events listed below notify  Capital
Resources and promptly confirm the notice in writing:  (i) when the Registration
Statement,   as  amended,  has  become  effective;   (ii)  when  the  Conversion
Application,  as amended,  has been approved by the OTS; (iii) of the receipt of
any comments from the Commission,  the OTS or the FDIC or any other governmental
entity with respect to the Conversion or the  transactions  contemplated by this
Agreement;  (iv) of the  request by the  Commission,  the OTS or the FDIC or any
other  governmental  entity for any amendment or supplement to the  Registration
Statement or for additional information;  (v) of the issuance by the Commission,
the OTS, the FDIC or any other governmental  entity of any order or other action
suspending the  Subscription or Public  Offerings or the use of the Registration
Statement or the Offering  Prospectus or any other filing of the Company and the
Association  under the Conversion  Regulations or other  applicable  law, or the
threat of any such action;  (vi) the issuance by the Commission,  the OTS or the
FDIC,  or  any  other  state  authority,   of  any  stop  order  suspending  the
effectiveness  of the  Registration  Statement or of the initiation or threat of
initiation  or  threat  of any  proceedings  for that  purpose;  or (vii) of the
occurrence of any event  mentioned in paragraph  (h) below.  The Company and the
Association  will make every  reasonable  effort to prevent the  issuance by the
Commission,  the OTS or the FDIC, or any other state authority of any such order
and,  if any such  order  shall at any time be  issued,  to obtain  the  lifting
thereof at the earliest possible time.

                  (d) The  Company  and the  Association  will  provide  Capital
Resources and its counsel notice of its intention to file,  and reasonable  time
to  review  prior to  filing  any  amendment  or  supplement  to the  Conversion
Application  or the  Holding  Company  Application  and  will  not file any such
amendment or supplement to which Capital  Resources shall  reasonably  object or
which shall be reasonably disapproved by its counsel.

                  (e) The Company and the  Association  will  deliver to Capital
Resources  and to its  counsel  two  conformed  copies of each of the  following
documents, with all exhibits: the Conversion Application and the Holding Company
Application,  as originally  filed and of each amendment or supplement  thereto,
and the Registration  Statement, as originally filed and each amendment thereto.
Further,  the Company and the Association will deliver such additional copies of
the foregoing  documents to counsel for Capital Resources as may be required for
any NASD and blue sky filings. In addition, the Company and the Association will
also  deliver  to  Capital  Resources  such  number of  copies  of the  Offering
Prospectus,  as amended or  supplemented,  as Capital  Resources may  reasonably
request.

                  (f) The Company will furnish to Capital  Resources,  from time
to time during the period when the Offering  Prospectus (or any later prospectus
related to this Offering) is required to be delivered  under the 1933 Act or the
Securities  Exchange Act of 1934 (the "1934 Act"), such number of copies of such
prospectus  (as amended or  supplemented)  as Capital  Resources may  reasonably
request  for the  purposes  contemplated  by the 1933 Act or the 1934 Act or the
respective  applicable rules and regulations of the Commission  thereunder.  The
Company authorizes Capital Resources to use the Offering  Prospectus (as amended
or supplemented, if amended or supplemented) for any lawful manner in

                                      -11-

<PAGE>



connection with the sale of the Shares by Capital Resources.

                  (g)  The  Company  and  the  Association  will  comply  in all
material  respects  with  any  and  all  terms,  conditions,   requirements  and
provisions  with respect to the  Conversion  and the  transactions  contemplated
thereby imposed by the Commission, by applicable state law and regulations,  and
by the 1933 Act, the 1934 Act and the rules and  regulations  of the  Commission
promulgated  under such statutes,  to be complied with prior to or subsequent to
the Closing Date and when the Offering  Prospectus  is required to be delivered,
the Company and the Association will comply in all material  respects,  at their
own expense,  with all requirements imposed upon them by the OTS, the Conversion
Regulations,  the FDIC, the Commission,  by applicable state law and regulations
and by the  1933  Act,  the  1934  Act  and the  rules  and  regulations  of the
Commission promulgated under such statutes,  including, without limitation, Rule
10b-6 under the 1934 Act, in each case as from time to time in force,  so far as
necessary  to permit  the  continuance  of sales or  dealing in shares of Common
Stock  during  such  period in  accordance  with the  provisions  hereof and the
Offering Prospectus.

                  (h) If,  at any time  during  the  period  when  the  Offering
Prospectus  relating  to the  Shares  is  required  to be  delivered,  any event
relating to or affecting the Company or the Association shall occur, as a result
of which it is necessary or  appropriate,  in the reasonable  opinion of counsel
for the  Company and the  Association  or in the  reasonable  opinion of Capital
Resources'  counsel,  to amend  or  supplement  the  Registration  Statement  or
Offering  Prospectus  in order to make the  Registration  Statement  or Offering
Prospectus not misleading in light of the circumstances  existing at the time it
is delivered  to a purchaser,  the Company and the  Association  will,  at their
expense,  forthwith prepare, file with the Commission and the OTS and furnish to
Capital  Resources a reasonable  number of copies of any amendment or amendments
of, or a supplement or supplements  to, the  Registration  Statement or Offering
Prospectus (in form and substance  reasonably  satisfactory to Capital Resources
and its  counsel  after a  reasonable  time  for  review)  which  will  amend or
supplement the Registration  Statement or Offering Prospectus so that as amended
or  supplemented  it will not contain an untrue  statement of a material fact or
omit to state a material fact necessary in order to make the statements therein,
in light of the  circumstances  existing  at the  time the  Offering  Prospectus
reasonably is delivered to a purchaser, not misleading.  For the purpose of this
Agreement,  the Company and the Association  each will timely furnish to Capital
Resources such information with respect to itself as Capital  Resources may from
time to time request.

                  (i) The Company and the  Association  will take all  necessary
actions, in cooperation with Capital Resources,  and furnish to whomever Capital
Resources may direct, such information as may be required to qualify or register
the Shares for offering and sale by the Company under the applicable  securities
or blue sky laws of such  jurisdictions  in which the shares are required  under
the  Conversion  Regulations  to be sold or as Capital  Resources may reasonably
designate and as reasonably  agreed to by the  Association;  provided,  however,
that the Company  shall not be obligated to file any general  consent to service
of process or to qualify to do business in any  jurisdiction  in which it is not
so  qualified.  In each  jurisdiction  where any of the  Shares  shall have been
qualified or registered as above  provided,  the Company will make and file such
statements  and reports in each  fiscal  period as are or may be required by the
laws of such jurisdiction.

                  (j) The liquidation account for the benefit of account holders
with account  balances of $50 or more as of the applicable  record dates will be
duly  established and maintained in accordance with the requirements of the OTS,
and such Eligible Account Holders and Supplemental  Eligible Account Holders who
continue to maintain  their  savings  accounts in the  Association  will have an
inchoate interest

                                      -12-

<PAGE>



in their pro rata portion of the liquidation account which shall have a priority
superior  to that of the  holders  of shares  of Common  Stock in the event of a
complete liquidation of the Association.

                  (k) The  Company and the  Association  will not sell or issue,
contract  to sell or  otherwise  dispose  of, for a period of 180 days after the
date hereof,  without Capital  Resources' prior written  consent,  any shares of
Common Stock other than in connection with any plan or arrangement  described in
the Offering Prospectus.

                  (l) The Company shall  register its Common Stock under Section
12(g) of the 1934 Act concurrent  with the stock  offering  pursuant to the Plan
and shall request that such  registration  be effective  upon  completion of the
Conversion.  The Company shall maintain the  effectiveness of such  registration
for not less than three years or such shorter period as permitted by the OTS.

                  (m) During the period during which the Company's  common stock
is  registered  under  the 1934 Act or for  three  years  from the date  hereof,
whichever  period is greater,  the Company will furnish to its  stockholders  as
soon as  practicable  after  the  end of  each  fiscal  year  an  annual  report
(including a balance sheet and  statements of income,  stockholders'  equity and
changes in  financial  position or cash flow  statement of the Company as at the
end of and for such  year,  certified  by  independent  public  accountants  and
prepared in accordance with Regulation S-X under the 1934 Act).

                  (n) During the period of three years from the date hereof, the
Company  will  furnish to Capital  Resources:  (i) a copy of each  report of the
Company  furnished  to or filed  with the  Commission  under the 1934 Act or any
national  securities  exchange or system on which any class of securities of the
Company is listed or quoted (including but not limited to, reports on Form 10-K,
10-Q and 8-K and all proxy  statements  and annual reports to  stockholders),  a
copy of each report of the Company mailed to its  stockholders or filed with the
Commission or the OTS or any other  supervisory  or regulatory  authority or any
national  securities  exchange or system on which any class of securities of the
Company is listed or quoted,  each press  release  and  material  news items and
additional  public  documents and information with respect to the Company or the
Association as Capital Resources may reasonably  request,  and (ii) from time to
time, such other publicly available  information  concerning the Company and the
Association as Capital Resources may reasonably request.

                  (o)      The Company and the Association will use the net
proceeds from the sale of the Shares in the manner set forth in the Offering
Prospectus under the caption "Use of Proceeds."

                  (p) Other than as permitted by the Conversion Regulations, the
1933 Act, the 1933 Act Regulations and the laws of any state in which the Shares
are qualified for sale,  neither the Company nor the Association will distribute
any prospectus,  offering circular or other offering material in connection with
the offer and sale of the Shares.

                  (q) The Company will make generally  available to its security
holders  as soon as  practicable,  but not later than 90 days after the close of
the period an earnings  statement (in form complying with the provisions of Rule
158 under the 1933 Act) covering a twelve-month  period beginning not later than
the first day of the Company's  fiscal quarter next following the effective date
(as defined in said Rule 158) of the Registration Statement.

                  (r) The Company will file with the Commission  such reports on
Form SR as may be required pursuant to Rule 463 under the 1933 Act.

                                      -13-

<PAGE>




                  (s)  The  Company  will  obtain   approval  for  and  maintain
quotation of the shares on the NASDAQ National  Market  effective on or prior to
the Closing Date.

                  (t) The Association will maintain appropriate arrangements for
depositing all funds received from persons mailing  subscriptions  for or orders
to  purchase   Shares  in  the   Subscription   and  Public   Offerings   on  an
interest-bearing  basis at the rate described in the Offering  Prospectus  until
the Closing Date and satisfaction of all conditions  precedent to the release of
the   Association's   obligation  to  refund  payments   received  from  persons
subscribing for or ordering Shares in the  Subscription  and Public Offerings in
accordance  with the  Plan as  described  in the  Offering  Prospectus  or until
refunds  of such  funds  have  been  made to the  persons  entitled  thereto  or
withdrawal  authorizations canceled in accordance with the Plan and as described
in the Offering  Prospectus.  The Association  will maintain such records of all
funds received to permit the funds of each  subscriber to be separately  insured
by the FDIC (to the maximum extent  allowable) and to enable the  Association to
make the  appropriate  refunds of such funds in the event that such  refunds are
required to be made in accordance with the Plan and as described in the Offering
Prospectus.

                  (u)      The Company will promptly register as a savings and 
loan holding company under the HOLA.

                  (v) The Company and the Association will take such actions and
furnish such  information  as are reasonably  requested by Capital  Resources in
order for Capital Resources to ensure compliance with the "Interpretation of the
Board of Governors of the NASD on Free Riding and Withholding."

                  (w) The Company will conduct its  businesses  in compliance in
all  material  respects  with all  applicable  federal  and state  laws,  rules,
regulations,   decisions,   directives  and  orders,  including  all  decisions,
directives and orders of the Commission, the OTS and the FDIC.

                  (x) The  Association  will not  amend  the Plan of  Conversion
without  Capital  Resources'  prior  written  consent in any manner that, in the
reasonable opinion of Capital  Resources,  would materially and adversely affect
the sale of the Shares or the terms of this Agreement.

                  (y) The Company shall advise Capital Resources,  if necessary,
as to the allocation of the Shares in the event of an oversubscription and shall
provide  Capital  Resources  with any  information  necessary to assist  Capital
Resources in allocating the Shares in such event and such  information  shall be
accurate and reliable.

                  SECTION 7. Payment of Expenses.  Whether or not this Agreement
becomes effective,  the Conversion is completed or the sale of the Shares by the
Company is consummated,  the Company and Association jointly and severally agree
to pay directly for or to reimburse  Capital  Resources  for (to the extent that
such expenses have been reasonably incurred by Capital Resources) (a) all filing
fees and expenses  incurred in connection with the qualification or registration
of the Shares for offer and sale by the Company under the securities or blue sky
laws of any  jurisdictions  Capital  Resources  and the  Company  may agree upon
pursuant to subsection  (i) of Section 6 above,  including  counsel fees paid or
incurred by the Company, the Association or Capital Resources in connection with
such   qualification   or  registration  or  exemption  from   qualification  or
registration;  (b) all filing fees in connection with all filings with the NASD;
(c) any stock issue or transfer  taxes which may be payable  with respect to the
sale of the Shares to purchasers in the Conversion; (d) reasonable and necessary
expenses of the Conversion,

                                      -14-

<PAGE>



including but not limited to,  attorneys'  fees,  transfer agent,  registrar and
other agent charges,  fees relating to auditing and accounting or other advisors
and costs of printing all documents necessary in connection with the Conversion;
and (e) out-of-pocket  expenses incurred by Capital Resources in connection with
the  Conversion  or any  of the  transactions  contemplated  hereby,  including,
without limitation,  the fees of its attorneys, and reasonable communication and
travel expenses.

                  SECTION  8.  Conditions  to  Capital  Resources'  Obligations.
Capital Resources'  obligations  hereunder,  as to the Shares to be delivered at
the Closing Date,  are subject to the  condition  that all  representations  and
warranties and other  statements of the Company and the Association  herein are,
at and as of the  commencement of the  Subscription  and Public Offerings and at
and as of the Closing  Date,  true and  correct in all  material  respects,  the
condition  that the  Company and the  Association  shall have  performed  in all
material  respects  all of their  obligations  hereunder  to be  performed on or
before such dates, and to the following further conditions:

                  (a) At the Closing Date, the Company and the Association  will
have  completed  the  conditions  precedent  to,  and shall have  conducted  the
Conversion in all material respects in accordance with, the Plan, the Conversion
Regulations and all other  applicable laws,  regulations,  decisions and orders,
including all terms,  conditions,  requirements and provisions  precedent to the
Conversion imposed upon them by the OTS.

                  (b)  The  Registration  Statement  shall  have  been  declared
effective by the Commission and the Conversion  Application  approved by the OTS
not later than 5:30 p.m.  (eastern time) on the date of this Agreement,  or with
Capital  Resources' consent at a later time and date; and at the Closing Date no
stop order suspending the effectiveness of the Registration Statement shall have
been issued under the 1933 Act or proceedings  therefore initiated or threatened
by  the  Commission  or any  state  authority,  and no  order  or  other  action
suspending the  authorization of the Offering  Prospectus or the consummation of
the Conversion shall have been issued or proceedings  therefore initiated or, to
the Company's or Association's knowledge, threatened by the Commission, the OTS,
the FDIC or any state authority.

                  (c)      At the Closing Date, Capital Resources shall have
received:

                  (1)  The  favorable  opinion,  dated  as of the  Closing  Date
addressed to Capital Resources and for its benefit, of Malizia,  Spidi, Sloane &
Fisch, P.C., counsel for the Company and the Association dated the Closing Date,
addressed to Capital Resources and in form and substance to the effect that:

                  (i) The  Company  has been duly  incorporated  and is  validly
existing  as a  corporation  in good  standing  under  the laws of the  State of
Delaware.

                  (ii) The Company has  corporate  power and  authority  to own,
lease and operate its properties and to conduct its business as described in the
Registration Statement and the Offering Prospectus; and the Company is qualified
to do  business  as a  foreign  corporation  in New  York,  to the  best of such
counsel's  knowledge based on the  conferences and document review  specified in
item (xiii) below, the only state in which it is doing business.

                  (iii) The  Association  was a duly  organized and is a validly
existing  federally-chartered  savings  and loan  association  in mutual form of
organization  and upon the  Conversion  will become a duly organized and validly
existing federally-chartered savings bank in capital stock form of organization,
in

                                      -15-

<PAGE>



both instances  duly  authorized to conduct its business and own its property as
described in the Registration Statement; and the Association is in good standing
under  the  laws  of the  United  States  and is  duly  qualified  as a  foreign
corporation to transact business and is in good standing in each jurisdiction in
which its  ownership of property or leasing of  properties or the conduct of its
business  requires such  qualification  unless the failure to be so qualified in
one or more such  jurisdictions  would not have a material adverse effect on the
condition,  financial or  otherwise,  or the  business,  operations or income or
business  prospects of the  Association.  The  activities of the  Association as
described  in the  Offering  Prospectus,  insofar  as they are  material  to the
operations  and  financial  condition of the  Association,  are permitted by the
rules,  regulations and resolutions and practices of the OTS or the FDIC and any
other federal or state authorities.

                  (iv)  The  Association  is a  member  of the  FHLBNY,  and the
deposit  accounts of the  Association  are insured by the FDIC up to the maximum
amount  allowed  under  law  and to the  best  of such  counsel's  knowledge  no
proceedings  for the  termination or revocation of such insurance are pending or
threatened;  and the description of the liquidation  account as set forth in the
Registration  Statement  and the  Offering  Prospectus  under the  caption  "The
Conversion - Effects of Conversion to Stock Form on Depositors  and Borrowers of
the  Bank -  Liquidation  Account"  has been  reviewed  by such  counsel  and is
accurate in all material respects.

                  (v)  Upon  consummation  of the  Conversion,  the  authorized,
issued and outstanding  capital stock of the Company will be as set forth in the
Registration   Statement   and  the  Offering   Prospectus   under  the  caption
"Capitalization,"  and no shares of Common  Stock have been issued  prior to the
Closing Date; at the time of the Conversion,  the Shares subscribed for pursuant
to the Offerings will have been duly and validly  authorized  for issuance,  and
when issued and delivered by the Company pursuant to the Plan against payment of
the consideration  calculated as set forth in the Plan, will be duly and validly
issued and fully paid and non-assessable;  and the issuance of the Shares is not
subject to preemptive rights.

                  (vi)  The  issuance  and  sale  of  the  common  stock  of the
Association  to the  Company  have  been  duly  and  validly  authorized  by all
necessary  corporate  action on the part of the Company and the Association and,
upon payment  therefor in accordance  with the terms of the Plan of  Conversion,
will be duly and validly issued, fully paid and non-assessable and will be owned
of  record  by the  Company,  free and  clear  of any  mortgage,  pledge,  lien,
encumbrance or claim (legal or equitable).

                  (vii) The  execution  and delivery of this  Agreement  and the
consummation of the transactions  contemplated hereby have been duly and validly
authorized  by  all  necessary  action  on  the  part  of the  Company  and  the
Association; and this Agreement is a valid and binding obligation of the Company
and the  Association,  enforceable  in accordance  with its terms (except as the
enforceability  thereof may be limited by  bankruptcy,  insolvency,  moratorium,
reorganization  or similar laws  relating to or  affecting  the  enforcement  of
creditors'  rights generally or the rights of creditors of savings  associations
or savings and loan holding  companies,  the accounts of whose  subsidiaries are
insured by the FDIC or by general equity principles,  regardless of whether such
enforceability  is considered in a proceeding in equity or at law, and except to
the  extent,  if any,  that the  provisions  of  Sections 9 and 10 hereof may be
unenforceable as against public policy).

                  (viii) The Plan has been duly adopted by the required  vote of
the Directors of the Company and the Association and members of the Association.


                                      -16-

<PAGE>



                  (ix)  Subject to the  satisfaction  of the  conditions  to the
OTS's approval of the  Conversion  and the Company's  application to acquire the
Association, no further approval, registration,  authorization, consent or other
order of any regulatory  agency,  public board or body is required in connection
with the  execution and delivery of this  Agreement,  the issuance of the Shares
and the  consummation  of the  Conversion,  except as may be required  under the
regulations of the NASD and the NASDAQ National Market.  The Conversion has been
consummated  in  all  material   respects  in  accordance  with  all  applicable
provisions of the HOLA,  the Conversion  Regulations,  Federal and State law and
all applicable rules and regulations promulgated thereunder.

                  (x)  The   Conversion   Application   including  the  Offering
Prospectus  as filed with the OTS was complete in all material  respects and has
been  approved by the OTS.  The OTS has issued its order of  approval  under the
savings and loan holding company provisions of the HOLA, and the purchase by the
Company of all of the issued and  outstanding  capital stock of the  Association
has been  authorized  by the OTS and no action has been taken,  or to  counsel's
knowledge  is  pending  or  threatened,  to  revoke  any such  authorization  or
approval.

                  (xi) The  Registration  Statement is effective  under the 1933
Act and no stop order  suspending  the  effectiveness  has been issued under the
1933  Act  or  proceedings   therefor  initiated  or,  to  counsel's  knowledge,
threatened by the Commission.

                  (xii) At the time the  Conversion  Application,  including the
Offering Prospectus contained therein, was approved,  the Conversion Application
including the Offering Prospectus contained therein (as amended or supplemented,
if so amended or supplemented) complied as to form in all material respects with
the  requirements  of all  applicable  federal laws and the rules,  regulations,
decisions  and orders of the OTS (except as to the financial  statements,  other
financial data and stock valuation information included therein as to which such
counsel need express no opinion); to the best of such counsel's knowledge, based
on  conferences  with  management  of and the  independent  accountants  for the
Company and the Association,  and on such investigation of the corporate records
of the Company and the Association as such counsel  conducted in connection with
the preparation of the  Registration  Statement and the Conversion  Application,
all material  documents  and exhibits  required to be filed with the  Conversion
Application (as amended or  supplemented,  if so amended or  supplemented)  have
been so filed.  The  description in the Conversion  Application and the Offering
Prospectus  contained  therein of such documents and exhibits is accurate in all
material respects and fairly presents the information required to be shown.

                  (xiii)  At the time  that the  Registration  Statement  became
effective,  (i) the  Registration  Statement (as amended or  supplemented  if so
amended  or  supplemented)  (other  than  the  financial  statements  and  other
financial and statistical data and stock valuation information included therein,
as to which no opinion  need be  rendered),  complied as to form in all material
respects with the  requirements of the 1933 Act and the 1933 Act Regulations and
(ii) the Offering  Prospectus  (other than the  financial  statements  and other
financial and  statistical  data and the stock  valuation  information  included
therein,  as to which no opinion  need be  rendered)  complied as to form in all
material  respects  with  the  requirements  of  the  1933  Act,  the  1933  Act
Regulations,  Conversion Regulations and Federal and State law (other than state
blue sky law as to which we express no opinion).  To the best of such  counsel's
knowledge based on the conferences and document review  specified in item (xiii)
above,  all  material  documents  and  exhibits  required  to be filed  with the
Registration   Statement  (as  amended  or   supplemented,   if  so  amended  or
supplemented) have been so filed. The description in the Registration  Statement
and the Offering  Prospectus  of such  documents and exhibits is accurate in all
material respects and fairly

                                      -17-

<PAGE>



presents the  information  required to be shown.  To the best of such  counsel's
knowledge,  no person has sought to obtain  regulatory or judicial review of the
final action of the OTS approving the Conversion Application or in approving the
Holding Company Application.

                  (xiv) During the course of such  counsel's  representation  of
the Company and the  Association,  nothing has come to such counsel's  attention
that  caused it to believe  that (i) the Company  and the  Association  have not
conducted the  Conversion,  in all material  respects,  in  accordance  with all
applicable  requirements  of the Plan and applicable law, and (ii) the Plan, the
Conversion  Application,  the Registration Statement and the Offering Prospectus
(other than the financial  statements and other financial and  statistical  data
and the stock valuation information included therein as to which no opinion need
be rendered) do not comply in all material  respects with all  applicable  laws,
rules,  regulations,  decisions  and orders  including,  but not limited to, the
Conversion Regulations,  the HOLA, the 1933 Act and 1933 Act Regulations and all
other  applicable  laws,  regulations,   decisions  and  orders,  including  all
applicable  terms,  conditions,  requirements  and  provisions  precedent to the
Conversion imposed upon it by the OTS, the Commission and the FDIC, if any.

                  (xv) The  terms  and  provisions  of the  Common  Stock of the
Company  conform  to the  description  thereof  contained  in  the  Registration
Statement  and the Offering  Prospectus,  and the form of  certificates  used to
evidence the Shares are in due and proper form.

                  (xvi) To the best  knowledge  of such  counsel,  there  are no
legal or governmental proceedings pending or threatened which are required to be
disclosed in the Registration Statement and the Offering Prospectus,  other than
those disclosed therein,  and all pending legal and governmental  proceedings to
which  the  Company  or the  Association  is a party  or of  which  any of their
property is the subject  which are not described in the  Registration  Statement
and the Offering Prospectus, including ordinary routine litigation incidental to
the business, are, considered in the aggregate, not material;  provided that for
this purpose, any litigation or governmental  proceeding is not considered to be
"threatened"  unless  the  potential  litigant  or  governmental  authority  has
manifested  to the  management  of the  Company or the  Association,  or to such
counsel, a present intention to initiate such litigation or proceeding.

                  (xvii) To the best knowledge of such counsel,  the Company and
the  Association  have  obtained all  licenses,  permits and other  governmental
authorizations  required for the conduct of their respective businesses,  except
where the failure to have such  licenses,  permits or  authorizations  would not
have a material adverse effect on the business, operations or income or business
prospects of the Company and the Association, and all such licenses, permits and
other governmental  authorizations are in full force and effect, and the Company
and the Association are in all material respects complying therewith.

                  (xviii)   Neither  the  Company  nor  the  Association  is  in
contravention of its certificate of incorporation or its charter,  respectively,
or its bylaws (and the Association  will not be in  contravention of its charter
or bylaws in stock form upon  consummation  of the  Conversion)  or, to the best
knowledge  of such  counsel,  in  contravention  of any  obligation,  agreement,
covenant or condition contained in any material contract,  indenture,  mortgage,
loan  agreement,  note,  lease or other  instrument to which it is a party or by
which it or its property may be bound which  contravention  would be material to
the business of the Company and the  Association  considered as one  enterprise;
the execution and delivery of this Agreement by the Company and the Association,
the incurring of the  obligations  herein set forth and the  consummation of the
transactions contemplated herein have been duly authorized by all necessary

                                      -18-

<PAGE>



corporate action of the Company and the Association,  and, to the best knowledge
of such counsel,  will not constitute a material breach of, or default under, or
result in the creation or imposition of any material lien, charge or encumbrance
upon any property or assets of the Company or the Association which are material
to their  business  considered  as one  enterprise,  pursuant  to any  contract,
indenture,  mortgage,  loan agreement,  note, lease or other instrument to which
the Company or the  Association is a party or by which any of them may be bound,
or to which any of the property or assets of the Company or the  Association  is
subject.  In addition,  such action will not result in any  contravention of the
provisions of the certificate of  incorporation  or bylaws of the Company or the
Association  or any  applicable  law,  act,  regulation or order or court order,
writ,  injunction or decree.  The charter of the  Association  in stock form has
been approved by the OTS.

                  (xix) To the best  knowledge of such counsel,  the Company and
the  Association  have good and  marketable  title to all  properties and assets
described in the Registration  Statement as owned by them, free and clear of all
liens,  charges,  encumbrances or restrictions,  except such as are described in
the  Registration  Statement  or are not material in relation to the business of
the Company and the Association considered as one enterprise; and to the best of
such  counsel's  knowledge,  all of the leases  and  subleases  material  to the
business  of the  Company  and the  Association  under which the Company and the
Association hold properties,  as described in the Registration Statement, are in
full force and effect.

                  (xx) The Company and the  Association  are not in violation of
any directive from the OTS or the FDIC to make any material change in the method
of conducting  their business and the Company and the Association have conducted
and are conducting their business so as to comply in all material  respects with
all  applicable  statutes  and  regulations   (including,   without  limitation,
regulations, decisions, directives and orders of the OTS and the FDIC).

                  (xxi)  The  information  in  the  Registration  Statement  and
Offering Prospectus under the captions  "Regulation,"  "Certain  Restrictions on
Acquisitions of the Company," "The  Conversion,"  "Description of Capital Stock"
and the  information  in response to Items 7(d)(l),  7(f),  7(g) and 7(i) of the
Form PS of the Conversion Regulations, to the extent that it constitutes matters
of  law,  summaries  of  legal  matters,  documents  or  proceedings,  or  legal
conclusions,  has been  reviewed by such  counsel and is correct in all material
respects  (except  as to the  financial  statements  and  other  financial  data
included therein as to which such counsel need express no opinion).

                  In  rendering  such  opinion,  such counsel may rely (A) as to
matters  involving the  application of laws of any  jurisdiction  other than the
United  States,  to the extent such counsel  deems proper and  specified in such
opinion satisfactory to Capital Resources,  upon the opinion of other counsel of
good  standing  (providing  that such counsel  states that Capital  Resources is
justified in relying upon such  specified  opinion or  opinions),  and (B) as to
matters of fact,  to the extent such counsel deems proper,  on  certificates  of
responsible  officers of the Company and the  Association  and public  officials
(but not on  conclusions  of law which  may be set forth in said  certificates);
provided copies of any such opinion(s) or  certificates  are delivered  pursuant
hereto  or to  Capital  Resources  together  with  the  opinion  to be  rendered
hereunder by special  counsel to the Company and the  Association.  Such counsel
may assume that any agreement is the valid and binding obligation of any parties
to such agreement other than the Company or the Association.

                  (2) The  letter  of  Malizia,  Spidi,  Sloane &  Fisch,  P.C.,
counsel for the  Company and the  Association  addressed  to Capital  Resources,
dated the Closing Date, in form and substance to the effect that:

                                      -19-

<PAGE>




                  During the  preparation  of the  Conversion  Application,  the
Registration Statement and the Offering Prospectus, such counsel participated in
conferences with management of, and the independent  public  accountants for the
Company  and the  Association.  Based  upon  such  conferences  and a review  of
corporate  records of the Company and the Association as such counsel  conducted
in connection with the preparation of the Registration  Statement and Conversion
Application, nothing has come to their attention that would lead them to believe
that the  Conversion  Application,  the  Registration  Statement,  the  Offering
Prospectus,  or any  amendment or supplement  thereto  (other than the financial
statements  and  other  financial  and  statistical  data  and  stock  valuation
information  included  therein,  as to which such counsel need express no view),
contained an untrue  statement of a material fact or omitted to state a material
fact required to be stated therein or necessary to make the statements  therein,
in light of the circumstances under which they were made, not misleading.

                  (3) The  favorable  opinion,  dated as of the Closing Date, of
Serchuk &  Zelermyer,  LLP,  Capital  Resources'  counsel,  with respect to such
matters as Capital Resources may reasonably require.  Such opinion may rely upon
the opinions of counsel to the Company and the Association, and as to matters of
fact,  upon  certificates  of  officers  and  directors  of the  Company and the
Association  delivered  pursuant  hereto  or as such  counsel  shall  reasonably
request.

                  (d) At the Closing Date,  counsel to Capital  Resources  shall
have been  furnished  with such  documents  and opinions as they may  reasonably
require  for the  purpose  of  enabling  them to render  the  opinion  as herein
contemplated  and related  proceedings or in order to evidence the occurrence or
completeness of any of the representations or warranties,  or the fulfillment of
any of the conditions, herein contained.

                  (e) At the Closing  Date,  Capital  Resources  shall receive a
certificate of the Chief Executive  Officer and the Chief  Financial  Officer of
the Company and of the Chief Executive  Officer and Chief  Financial  Officer of
the  Association,  dated as of such Closing Date,  to the effect that:  (i) they
have carefully  examined the Offering  Prospectus and, in their opinion,  at the
time the  Offering  Prospectus  became  authorized  for final use,  the Offering
Prospectus  did not contain an untrue  statement  of a material  fact or omit to
state a material  fact  necessary in order to make the  statements  therein,  in
light of the  circumstances  under which they were made,  not  misleading;  (ii)
since the date the Offering Prospectus became authorized for final use, in their
opinion no event has  occurred  which should have been set forth in an amendment
or  supplement  to the  Offering  Prospectus  which  has not been so set  forth,
including specifically,  but without limitation,  any material adverse change in
the condition,  financial or otherwise, or in the earnings, capital, properties,
business  prospects or business affairs of the Company or the  Association,  and
the conditions set forth in this Section 8 have been satisfied;  (iii) since the
respective dates as of which information is given in the Registration  Statement
and the Offering  Prospectus,  there has been no material  adverse change in the
condition,  financial or  otherwise,  or in the earnings,  capital,  properties,
business  affairs or  business  prospects  of the  Company  or the  Association,
independently,  or  of  the  Company  and  the  Association  considered  as  one
enterprise,  whether or not arising in the ordinary course of business;  (iv) to
the best  knowledge  of such  officers the  representations  and  warranties  in
Section  4 are true  and  correct  with the same  force  and  effect  as  though
expressly  made  at and  as of  the  Closing  Date;  (v)  the  Company  and  the
Association  have complied with all material  agreements and  satisfied,  in all
material  respects at or prior to the Closing Date, all obligations  required to
be met by  such  date  and  will  in  all  material  respects  comply  with  all
obligations  to be  satisfied  by them  after  Conversion;  (vi)  no stop  order
suspending the  effectiveness of the  Registration  Statement has been initiated
or, to the best  knowledge  of the  Company or  Association,  threatened  by the
Commission or any state authority; (vii) no order suspending the Subscription or
Public Offerings, the Conversion, the

                                      -20-

<PAGE>



acquisition  of all of the  shares  of the  Association  by the  Company  or the
effectiveness  of the  Offering  Prospectus  has  been  issued  and to the  best
knowledge of the Company or  Association,  no proceedings  for that purpose have
been initiated or threatened by the OTS, the Commission,  the FDIC, or any state
authority;  and (viii) to the best of their  knowledge,  no person has sought to
obtain review of the final action of the OTS approving the Plan.

                  (f) Prior to and at the Closing  Date:  (i) in the  reasonable
opinion of Capital  Resources,  there shall have been no material adverse change
in the condition,  financial or otherwise,  or in the earnings,  or the business
affairs or business  prospects of the Company or the Association  independently,
or of the Company or the  Association,  considered as one enterprise,  since the
latest dates as of which such condition is set forth in the Offering Prospectus,
except  as  referred  to  therein;  (ii)  there  shall  have  been  no  material
transaction  entered into by the Company or the Association from the latest date
as of which the  financial  condition of the Company or the  Association  is set
forth  in  the  Offering  Prospectus  other  than  transactions  referred  to or
contemplated  therein;  (iii)  the  Company  or the  Association  shall not have
received  from the OTS or the FDIC any  direction  (oral or written) to make any
material change in the method of conducting their business with which it has not
complied  (which  direction,  if any,  shall  have  been  disclosed  to  Capital
Resources) and which would reasonably be expected to have a material and adverse
effect on the  business,  operations  or  financial  condition  or income of the
Company or the  Association  taken as a whole;  (iv) neither the Company nor the
Association  shall have been in default (nor shall an event have occurred which,
with  notice or lapse of time or both,  would  constitute  a default)  under any
provision of and  agreement or instrument  relating to any material  outstanding
indebtedness;  (v) no action, suit or proceedings, at law or in equity or before
or by any federal or state  commission,  board or other  administrative  agency,
shall be  pending,  or, to the  knowledge  of the  Company  or the  Association,
threatened  against the Company or the  Association  or  affecting  any of their
properties wherein an unfavorable  decision,  ruling or finding would reasonably
be expected to have a material and adverse  effect on the business,  operations,
financial  condition  or income of the  Company or the  Association,  taken as a
whole;  and (vi) the Shares have been  qualified or registered  for offering and
sale  under the  securities  or blue sky laws of the  jurisdictions  as  Capital
Resources shall have requested and as agreed to by the Company.

                  (g) Concurrently with the execution of this Agreement, Capital
Resources shall receive a letter from KPMG,  dated the date hereof and addressed
to Capital  Resources:  (i) confirming that KPMG is a firm of independent public
accountants  within the meaning of the 1933 Act and the 1933 Act Regulations and
12 C.F.R. ss. 571.2(c)(3) and no information concerning its relationship with or
interests in the Company and the  Association is required to be disclosed in the
Offering Prospectus by the Conversion Regulations or Item 10 of the Registration
Statement, and stating in effect that in KPMG's opinion the financial statements
of the Association as are included in the Offering  Prospectus comply as to form
in all material respects with the applicable accounting requirements of the 1933
Act and the related published rules and regulations of the Commission thereunder
and the Conversion  Regulations and generally  accepted  accounting  principles;
(ii) stating in effect that, on the basis of certain agreed upon procedures (but
not  an  audit  examination  in  accordance  with  generally  accepted  auditing
standards)  consisting of a reading of the latest  available  unaudited  interim
financial statements of the Association  prepared by the Association,  a reading
of the  minutes of the  meetings  of the Board of  Directors  and members of the
Association and consultations  with officers of the Association  responsible for
financial and accounting  matters,  nothing came to their attention which caused
them to  believe  that:  (A)  such  unaudited  financial  statements  are not in
conformity  with generally  accepted  accounting  principles  applied on a basis
substantially  consistent with that of the audited financial statements included
in the Offering Prospectus; or (B) during the period from the date of the latest
financial statements included in the

                                      -21-

<PAGE>



Offering  Prospectus to a specified  date not more than five business days prior
to the date hereof,  there has been (1) an increase of greater than  $500,000 in
the long term debt of the  Association or (2) an increase of $100,000 or more in
loans past due 90 days or more as of the last day of the month immediately prior
to such  specified  date or (3) an  increase  of $100,000 or more in real estate
acquired by  foreclosure  or (4) a decrease of $50,000 or more in the  allowance
for loan losses or (5) any decrease in total retained earnings or (6) a decrease
in net  income  when  compared  to the like  period in 1995 or (7) any change in
total assets of the Association in an amount greater than  $2,000,000  excluding
proceeds  from stock  subscriptions;  and (iii) stating that, in addition to the
audit examination referred to in its opinion included in the Offering Prospectus
and  the  performance  of the  procedures  referred  to in  clause  (ii) of this
subsection  (g), they have compared with the general  accounting  records of the
Company and/or the Association, as applicable, which are subject to the internal
controls of the Company and/or the Association, as applicable, accounting system
and other data prepared by the Company  and/or the  Association,  as applicable,
directly from such accounting  records,  to the extent specified in such letter,
such amounts and/or percentages set forth in the Offering  Prospectus as Capital
Resources  may  reasonably  request;  and  they  have  found  such  amounts  and
percentages to be in agreement therewith (subject to rounding).

                  (h) At the Closing  Date,  Capital  Resources  shall receive a
letter  from KPMG,  dated the  Closing  Date,  addressed  to Capital  Resources,
confirming  the  statements  made by its  letter  delivered  by it  pursuant  to
subsection (g) of this Section 8, except that the  "specified  date" referred to
in clause (ii)(B) thereof to be a date specified in such letter, which shall not
be more than three business days prior to the Closing Date.

                  (i) The Company and the  Association  shall not have sustained
since  the date of the  latest  audited  financial  statements  included  in the
Registration Statement and Offering Prospectus any loss or interference with its
business from fire, explosion,  flood or other calamity,  whether or not covered
by insurance,  or from any labor dispute or court or governmental  action, order
or  decree,  otherwise  than as set forth or  contemplated  in the  Registration
Statement and Offering  Prospectus,  and since the respective  dates as of which
information  is given in the  Registration  Statement  and Offering  Prospectus,
there  shall  not have  been any  material  change  in the long term debt of the
Company or the Association  other than debt incurred in relation to the purchase
of Shares by the Company's  Tax-Qualified  Employee Plans, or any change, or any
development involving a prospective change, in or affecting the general affairs,
management, financial position, stockholders' equity or results of operations of
the Company or the  Association,  otherwise than as set forth or contemplated in
the Registration Statement and Offering Prospectus,  the effect of which, in any
such  case  described  above,  is  in  Capital  Resources'  reasonable  judgment
sufficiently  material and adverse as to make it impracticable or inadvisable to
proceed with the  Subscription or Public Offerings or the delivery of the Shares
on the terms and in the manner contemplated in the Offering Prospectus.

                  (j) At or prior to the Closing Date,  Capital  Resources shall
receive  (i) a copy  of the  letter  from  the  OTS  authorizing  the use of the
Offering Prospectus,  (ii) a copy of the order from the Commission declaring the
Registration  Statement  effective,  (iii) a copy of a certificate  from the OTS
evidencing  the good  standing of the  Association,  (iv)  certificates  of good
standing from the States of Delaware and New York  evidencing  the good standing
of the  Company  and from the State of New York  evidencing  that the Company is
duly qualified to do business and in good standing in New York and (v) a copy of
the letter from the OTS approving the Company's Holding Company Application.

                  (k)      As soon as available after the Closing Date, Capital
Resources shall receive a

                                      -22-

<PAGE>



certified copy of the Association's stock charter.

                  (1)  Subsequent  to the  date  hereof,  there  shall  not have
occurred any of the  following:  (i) a suspension  or  limitation  in trading in
securities  generally on the New York Stock  Exchange or American Stock Exchange
or in the over-the-counter  market, or quotations halted generally on the NASDAQ
National  Market,  or minimum or maximum  prices for  trading  being  fixed,  or
maximum  ranges for  prices  for  securities  being  required  by either of such
exchanges or the NASD or by order of the  Commission  or any other  governmental
authority;  (ii) a general  moratorium on the operations of commercial  banks or
federal  savings banks or general  moratorium on the withdrawal of deposits from
commercial  banks or federal  savings banks  declared by either federal or state
authorities; (iii) the engagement by the United States in hostilities which have
resulted  in the  declaration,  on or  after  the  date  hereof,  of a  national
emergency  or war;  or (iv) a  material  decline  in the price of equity or debt
securities  if, as to clauses (iii) or (iv),  the effect of such  hostilities or
decline, in Capital Resources'  reasonable  judgment,  makes it impracticable or
inadvisable to proceed with the Subscription or Public Offerings or the delivery
of the Shares on the terms and in the manner  contemplated  in the  Registration
Statement and the Offering Prospectus.

                  All such opinions, certifications, letters and documents shall
be in compliance with the provisions  hereof only if they are, in the reasonable
opinion of Capital Resources and its counsel,  satisfactory to Capital Resources
and its  counsel.  Any  certificates  signed by an  officer or  director  of the
Company or the  Association  and  delivered to Capital  Resources or its counsel
shall be deemed a representation  and warranty by the Company or the Association
to Capital Resources as to the statements made therein.

                  If any of the  conditions  specified in this Section shall not
have been fulfilled when and as required by this  Agreement,  this Agreement and
all of Capital  Resources'  obligations  hereunder  may be  canceled  by Capital
Resources by notifying the  Association  of such  cancellation  in writing or by
telegram at any time at or prior to the Closing Date, and any such  cancellation
shall be without  liability  of any party to any other party except as otherwise
provided in Sections 2, 7, 9 and 10 hereof.  Notwithstanding  the above, if this
Agreement  is  canceled  pursuant  to  this  paragraph,   the  Company  and  the
Association  jointly and severally agree to reimburse  Capital Resources for all
out-of-pocket  expenses,  (including without limitation the fees and expenses of
Capital Resources' counsel) reasonably incurred by Capital Resources and Capital
Resources'  counsel at its normal rates,  in connection  with the preparation of
the Registration Statement and the Offering Prospectus,  and in contemplation of
the proposed  Subscription  or Public  Offerings  to the extent  provided for in
Sections 2 and 7 hereof.

                  SECTION 9.  Indemnification.

                  (a) The Company  and the  Association  jointly  and  severally
agree to indemnify and hold harmless Capital Resources, its officers, directors,
agents and  employees  and each person,  if any, who controls or is under common
control with Capital  Resources within the meaning of Section 15 of the 1933 Act
or Section 20(a) of the 1934 Act,  against any and all loss,  liability,  claim,
damage or expense whatsoever (including but not limited to settlement expenses),
joint or several,  that Capital  Resources or any of them may suffer or to which
Capital  Resources  and any such persons  upon  written  demand for any expenses
(including fees and  disbursements of counsel)  incurred by Capital Resources or
any of them  in  connection  with  investigating,  preparing  or  defending  any
actions,  proceedings or claims (whether  commenced or threatened) to the extent
such losses,  claims,  damages,  liabilities  or actions (i) arise out of or are
based upon any untrue statement or alleged untrue statement of a material

                                      -23-

<PAGE>



fact  contained in the  Registration  Statement  (or any amendment or supplement
thereto),  preliminary  or  final  Offering  Prospectus  (or  any  amendment  or
supplement thereto),  the Conversion  Application or any Blue Sky application or
other  instrument  or document of the Company or the  Association  or based upon
written  information  supplied  by the Company or the  Association  filed in any
state or  jurisdiction  to  register  or qualify any or all of the Shares or the
subscription  rights  applicable  thereto  under  the  securities  laws  thereof
(collectively,  the  "Blue  Sky  Application"),  or  any  application  or  other
document,  advertisement, oral statement, or communication ("Sales Information")
prepared,  made or executed  by or on behalf of the Company  with its consent or
based upon written or oral information  furnished by or on behalf of the Company
or the Association, whether or not filed in any jurisdiction in order to qualify
or register the Shares under the securities  laws thereof;  (ii) arise out of or
are based upon the omission or alleged omission to state in any of the foregoing
documents  or  information,  a material  fact  required to be stated  therein or
necessary to make the statements  therein,  in light of the circumstances  under
which  they were  made,  not  misleading;  or,  (iii)  arise  from any theory of
liability  whatsoever relating to or arising from or based upon the Registration
Statement  (or any  amendment  or  supplement  thereto),  preliminary  or  final
Offering  Prospectus  (or any amendment or supplement  thereto),  the Conversion
Application,   any  Blue  Sky   Application   or  Sales   Information  or  other
documentation distributed in connection with the Conversion;  provided, however,
that no  indemnification is required under this paragraph (a) to the extent such
losses, claims,  damages,  liabilities or actions arise out of or are based upon
any untrue  material  statements or alleged  untrue  material  statements in, or
material omission or alleged material omission from, the Registration  Statement
(or any amendment or supplement thereto), the Conversion  Application,  any Blue
Sky Application,  the preliminary or final Offering Prospectus (or any amendment
or  supplement  thereto),  or Sales  Information  made in  reliance  upon and in
conformity with written information  furnished to the Company or the Association
by Capital Resources  regarding  Capital  Resources  expressly for use under the
caption "The Conversion - Marketing Arrangements" in the Offering Prospectus nor
is  indemnification  required for material  oral  misstatements  made by Capital
Resources,  which are not based upon information  provided by the Association or
the  Company  orally or in  writing  or based on  information  contained  in the
Registration Statement (or any amendment or supplement thereto),  preliminary or
final  Offering  Prospectus  (or  any  amendment  or  supplement  thereto),  the
Conversion   Application,   any  Blue  Sky  Application  or  Sales   Information
distributed in connection with the Conversion.

                  (b) Capital  Resources  agrees to indemnify  and hold harmless
the Company and the Association,  their directors and officers, agents, servants
and  employees  and  each  person,  if any,  who  controls  the  Company  or the
Association within the meaning of Section 15 of the 1933 Act or Section 20(a) of
the 1934 Act  against  any and all loss,  liability,  claim,  damage or  expense
whatsoever (including but not limited to settlement expenses),  joint or several
which they,  or any of them,  may suffer or to which they,  or any of them,  may
become subject under all applicable federal and state laws or otherwise,  and to
promptly  reimburse  the  Company,  the  Association  and any such  persons upon
written demand for any expenses  (including fees and  disbursements  of counsel)
incurred by them, or any of them, in connection with investigating, preparing or
defending any actions,  proceedings or claims (whether  commenced or threatened)
to the extent such losses, claims, damages,  liabilities or actions arise out of
or are based upon any untrue statement or alleged untrue statement of a material
fact  contained in the  Registration  Statement  (or any amendment of supplement
thereto),  or the preliminary or final Offering  Prospectus (or any amendment or
supplement thereto),  or the Conversion  Application or any Blue Sky Application
or Sales Information or are based upon the omission or alleged omission to state
in any of the foregoing  documents a material fact required to be stated therein
or necessary to make the statements  therein,  in the light of the circumstances
under which they were made,  not  misleading;  provided,  however,  that Capital
Resources  obligations  under this  Section 9(b) shall exist only if and only to
the

                                      -24-

<PAGE>



extent that such untrue  statement or alleged  untrue  statement was made in, or
such material fact or alleged  material fact was omitted from, the  Registration
Statement (or any amendment or supplement  thereto),  the  preliminary  or final
Offering Prospectus (or any amendment or supplement thereto),  or the Conversion
Application,  any Blue Sky Application or Sales Information in reliance upon and
in  conformity  with  written  information  furnished  to  the  Company  or  the
Association by Capital Resources  regarding Capital Resources  expressly for use
under the caption  "The  Conversion  - Marketing  Arrangements"  in the Offering
Prospectus  or in the event of oral  misstatements  made by  Capital  Resources,
which are not based upon information  provided by the Association or the Company
orally or in  writing  or based on  information  contained  in the  Registration
Statement  (or any  amendment  or  supplement  thereto),  preliminary  or  final
Offering  Prospectus  (or any amendment or supplement  thereto),  the Conversion
Application,  any  Blue Sky  Application  or Sales  Information  distributed  in
connection with the Conversion.

                  (c) Each indemnified party shall give prompt written notice to
each indemnifying party of any action,  proceeding,  claim (whether commenced or
threatened),  or suit instituted against it in respect of which indemnity may be
sought  hereunder,  but  failure to so notify an  indemnifying  party  shall not
relieve it from any liability  which it may have on account of this Section 9 or
otherwise.  An  indemnifying  party may  participate  at its own  expense in the
defense of such action.  In addition,  if it so elects within a reasonable  time
after  receipt of such notice,  an  indemnifying  party,  jointly with any other
indemnifying  parties  receiving such notice,  may assume defense of such action
with  counsel  chosen by it and  approved by the  indemnified  parties  that are
defendants in such action,  unless such indemnified parties reasonably object to
such assumption on the ground that there may be legal defenses available to them
that are different from or in addition to those  available to such  indemnifying
party.  If an  indemnifying  party  assumes  the  defense  of such  action,  the
indemnifying  parties  shall not be liable for any fees and  expenses of counsel
for the indemnified  parties incurred thereafter in connection with such action,
proceeding or claim,  other than reasonable costs of investigation.  In no event
shall the indemnifying  parties be liable for the fees and expenses of more than
one  separate  firm of  attorneys  (and any special  counsel  that said firm may
retain)  for  all  indemnified  parties  in  connection  with  any  one  action,
proceeding or claim or separate but similar or related  actions,  proceedings or
claims in the same jurisdiction  arising out of the same general  allegations or
circumstances.

                  (d) The agreements  contained in this Section 9 and in Section
10  hereof  and  the  representations  and  warranties  of the  Company  and the
Association set forth in this Agreement shall remain operative and in full force
and effect regardless of: (i) any investigation  made by or on behalf of Capital
Resources or its officers, directors or controlling persons, agents or employees
or by or on behalf of the Company or the Association or any officers,  directors
or controlling persons, agents or employees of the Company or the Association or
any controlling  person,  director or officer of the Company or the Association;
(ii) delivery of and payment  hereunder for the Shares; or (iii) any termination
of this Agreement.

                  (e) No  indemnification  by the Association under Section 9(a)
hereof nor  contribution  under Section 10 hereof shall be effective if the same
shall be deemed to be in violation of any law, rule or regulation  applicable to
the  Association  including,  without  limitation,  Section  23A of the  Federal
Reserve Act. If the  indemnification  or  contribution by the Association is not
effective  pursuant  to the  preceding  sentence,  then the  indemnification  by
Capital  Resources  pursuant to Section 9(b) shall be given only to the Company,
its  directors  and  officers,  agents,  servants and  employees  and not to the
Association,  its directors and officers, agents, servants and employees and the
Association  shall not be entitled to any  contribution  from Capital  Resources
pursuant to Section 10.

                                      -25-

<PAGE>




                  SECTION  10.  Contribution.  In order to provide  for just and
equitable  contribution in circumstances in which the  indemnification  provided
for in  Section 9 is due in  accordance  with its  terms  but is for any  reason
unavailable  as a result of  Section  9(e) or held by a court to be  unavailable
from the  Company,  the  Association  or Capital  Resources,  the  Company,  the
Association  and Capital  Resources  shall  contribute to the aggregate  losses,
claims,  damages and liabilities  (including any investigation,  legal and other
expenses  incurred in connection  with, and any amount paid in settlement of any
action,  suit or  proceeding  of any claims  asserted,  but after  deducting any
contribution  received by the Company or the  Association  or Capital  Resources
from  persons  other than the other  party  thereto,  who may also be liable for
contribution)  in such  proportion so that Capital  Resources is responsible for
that  portion  represented  by the  percentage  that  the fees  paid to  Capital
Resources pursuant to Section 2 of this Agreement (not including expenses) bears
to the gross proceeds received by the Company from the sale of the Shares in the
Subscription and Public  Offerings and the Company and the Association  shall be
responsible for the balance.  If, however,  the allocation provided above is not
permitted  by  applicable  law or if the  indemnified  party  failed to give the
notice  required  under  Section 9 above,  then each  indemnifying  party  shall
contribute  to such  amount  paid or payable by such  indemnified  party in such
proportion  as is  appropriate  to reflect not only such  relative  fault of the
Company and the  Association on the one hand and Capital  Resources on the other
in connection  with the  statements or omissions  which resulted in such losses,
claims,  damages or  liabilities  (or actions,  proceedings or claims in respect
thereof), but also the relative benefits received by the Company and Association
on the one hand and Capital  Resources on the other from the offering as well as
any other relevant equitable  considerations.  The relative benefits received by
the Company and the  Association  on the one hand and Capital  Resources  on the
other shall be deemed to be in the same  proportion as the total gross  proceeds
from the Subscription and Public Offerings (before deducting  expenses) received
by the  Company  bear to the total fees (not  including  expenses)  received  by
Capital Resources. The relative fault shall be determined by reference to, among
other things,  whether the untrue or alleged untrue statement of a material fact
or the  omission  or  alleged  omission  to state a  material  fact  relates  to
information  supplied by the Company  and/or the  Association on the one hand or
Capital  Resources on the other and the parties'  relative  intent,  good faith,
knowledge,  access to  information  and  opportunity  to correct or prevent such
statement or omission.  The Company, the Association and Capital Resources agree
that it would not be just and equitable if contribution pursuant to this Section
10 were  determined by pro rata  allocation or by any other method of allocation
which does not take account of the equitable considerations referred to above in
this Section 10. The amount paid or payable by an indemnified  party as a result
of the losses, claims, damages or liabilities (or action,  proceedings or claims
in  respect  thereof)  referred  to above in this  Section 10 shall be deemed to
include any legal or other  expenses  reasonably  incurred  by such  indemnified
party in connection with investigating or defending any such action,  proceeding
or claim. It is expressly agreed that Capital  Resources shall not be liable for
any loss,  liability,  claim, damage or expense or be required to contribute any
amount which in the aggregate  exceeds the amount paid  (excluding  reimbursable
expenses) to Capital  Resources under this Agreement.  It is understood that the
above-stated  limitation on Capital Resources' liability is essential to Capital
Resources and that Capital  Resources  relied upon such limitation and would not
have entered into this  Agreement if such  limitation  had not been agreed to by
the  parties  to this  Agreement.  No  person  found  guilty  of any  fraudulent
misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be
entitled  to  contribution  from any  person  who was not  found  guilty of such
fraudulent misrepresentation. The obligations of the Company and the Association
under this Section 10 and under  Section 9 shall be in addition to any liability
which the Company and the  Association  may otherwise have. For purposes of this
Section 10,  each of Capital  Resources',  the  Company's  or the  Association's
officers and directors and each person,  if any, who controls Capital  Resources
or the  Company or the  Association  within the  meaning of the 1933 Act and the
1934 Act shall  have the same  rights to  contribution  as the  Company  and the
Association.

                                      -26-

<PAGE>



Any  party  entitled  to  contribution,  promptly  after  receipt  of  notice of
commencement  of any action,  suit,  claim or  proceeding  against such party in
respect of which a claim for  contribution  may be made  against  another  party
under this  Section 10, will  notify  such party from whom  contribution  may be
sought,  but the  omission  to so notify  such party shall not relieve the party
from whom  contribution  may be sought  from any  other  obligation  it may have
hereunder or otherwise than under this Section 10.

                  SECTION  11.  Survival  of  Agreements,   Representations  and
Indemnities.  The respective  indemnities of the Company,  the  Association  and
Capital Resources and the representations and warranties and other statements of
the Company and the  Association set forth in or made pursuant to this Agreement
shall  remain  in full  force  and  effect,  regardless  of any  termination  or
cancellation  of this  Agreement  or any  investigation  made by or on behalf of
Capital  Resources,  the Company,  the  Association  or any  indemnified  person
referred to in Section 9 hereof,  and shall  survive the issuance of the Shares,
and any legal  representative,  successor  or assign of Capital  Resources,  the
Association, and any such indemnified person shall be entitled to the benefit of
the respective agreements, indemnities, warranties and representations.

                  SECTION 12.  Termination.  Capital Resources may terminate 
this Agreement by giving the notice indicated below in this Section at any time
after this Agreement becomes effective as follows:

                  (a) In the event the  Company  fails to sell all of the Shares
within the period  specified,  and in accordance with the provisions of the Plan
or as required by the Conversion  Regulations and applicable law, this Agreement
shall terminate upon refund by the Association to each person who has subscribed
for or ordered any of the Shares the full amount which it may have received from
such person, together with interest as provided in the Offering Prospectus,  and
no party to this  Agreement  shall have any  obligation to the other  hereunder,
except  for  payment  by the  Association  and/or  the  Company  as set forth in
Sections 2, 7, 9 and 10 hereof.

                  (b) If any of the conditions  specified in Section 8 shall not
have been  fulfilled when and as required by this  Agreement,  or by the Closing
Date,  or waived in writing  by Capital  Resources,  this  Agreement  and all of
Capital Resources  obligations hereunder may be canceled by Capital Resources by
notifying the Association of such  cancellation in writing or by telegram at any
time at or prior to the  Closing  Date,  and,  any  such  cancellation  shall be
without  Liability of any party to any other party except as otherwise  provided
in Sections 2, 7, 9 and 10 hereof.

                  (c) If Capital Resources elects to terminate this Agreement as
provided in this section,  the Company and the Association  shall be notified as
provided in Section 13 hereof,  promptly by Capital  Resources  by  telephone or
telegram, confirmed by letter.

               SECTION  13.  Notices.  All  communications  hereunder,  except
as  herein otherwise specifically provided, shall be mailed in writing and if
sent to Capital Resources shall be mailed, delivered or telegraphed and 
confirmed to Capital Resources, Inc.,1701 K Street, N.W., Suite 700, Washington,
D.C. 20006 Attention:  Catherine Kozlow Rochester (with a copy to Serchuk &
Zelermyer, LLP, 81 Main Street, White Plains, NY 10601, Attention: Clifford S. 
Weber, Esq.) and, if sent to the  Company  and the  Association,  shall be
mailed,  delivered  or telegraphed  and  confirmed  to the  Company and the 
Association  at 161 Church Street, Amsterdam, New York, 12010, (Attention:  John
M. Lisicki (with a copy to Malizia,  Spidi,  Sloane & Fisch,  P.C.,  1301 K
Street,  N.W.,  Suite 700 East Washington, D.C. 20005, Attention: John J. Spidi,
Esq.)


                                      -27-

<PAGE>



                  SECTION 14. Parties.  The Company and the Association shall be
entitled to act and rely on any request,  notice,  consent,  waiver or agreement
purportedly  given on behalf of Capital  Resources when the same shall have been
given by the undersigned. Capital Resources shall be entitled to act and rely on
any request, notice, consent, waiver or agreement purportedly given on behalf or
the  Company  or the  Association,  when the same  shall  have been given by the
undersigned  or any  other  officer  of the  Company  or the  Association.  This
Agreement  shall  inure  solely to the  benefit  of, and shall be binding  upon,
Capital Resources and the Company,  the Association and the controlling  persons
referred  to in  Section  9  hereof,  and  their  respective  successors,  legal
representatives  and assigns,  and no other person shall have or be construed to
have any legal or equitable right,  remedy or claim under or in respect of or by
virtue of this Agreement or any provision herein contained.

                  SECTION  15.  Closing.  The closing for the sale of the Shares
shall take place on the Closing Date at the offices of Capital Resources or such
other location as mutually agreed upon by Capital Resources, the Company and the
Association.  At the closing, the Association shall deliver to Capital Resources
in next day funds the  commissions,  fees and  expenses due and owing to Capital
Resources  as set  forth  in  Sections  2 and 7  hereof  and  the  opinions  and
certificates  required hereby and other documents deemed reasonably necessary by
Capital  Resources  shall be executed  and  delivered  to effect the sale of the
Shares  as  contemplated  hereby  and  pursuant  to the  terms  of the  Offering
Prospectus.

                  SECTION 16.  Partial  Invalidity.  In the event that any term,
provision or covenant herein or the application  thereof to any circumstances or
situation shall be invalid or unenforceable,  in whole or in part, the remainder
hereof and the  application  of said term,  provision  or  covenant to any other
circumstance  or  situation  shall  not be  affected  thereby,  and  each  term,
provision or covenant  herein shall be valid and  enforceable to the full extent
permitted by law.

                  SECTION 17.  Construction.  This Agreement shall be construed 
in accordance with the laws of the District of Columbia.

                  SECTION 18.  Counterparts.  This Agreement may be executed in
separate counterparts, each of which so executed and delivered shall be an 
original, but all of which together shall constitute but one and the same
instrument.

                  Time shall be of the essence of this Agreement.


                                      -28-

<PAGE>


                  If the foregoing  correctly sets forth the  arrangement  among
the Company,  the Association and Capital Resources,  please indicate acceptance
thereof in the space provided below for that purpose,  whereupon this letter and
Capital Resources' acceptance shall constitute a binding agreement.

                                        Very truly yours,

                                        AFSALA BANCORP, INC.

                                        By: ________________________________
                                                 John M. Lisicki, President and
                                                 Chief Executive Officer



                                        AMSTERDAM FEDERAL SAVINGS AND
                                        LOAN ASSOCIATION

                                        By:  ________________________________
                                                 John M. Lisicki, President and
                                                 Chief Executive Officer



                  Accepted as of the date first above written.

CAPITAL RESOURCES, INC.

By:  _____________________________________
         Catherine K. Rochester, President

                                      -29-







                                  Exhibit 8.1


<PAGE>

                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                               One Franklin Square
                               1301 K Street, N.W.
                                 Suite 700 East
                             Washington, D.C. 20005
                            Telephone: (202) 434-4660
                           Telecopier: (202) 434-4661

July 29, 1996

Board of Directors
Amsterdam Federal Savings
  and Loan Association
161 Church Street
Amsterdam, New York  12010

     Re:  Federal  Income Tax Opinion  Relating to the  Proposed  Conversion  of
          Amsterdam    Federal   Savings   and   Loan    Association    from   a
          Federally-Chartered   Mutual   Savings  and  Loan   Association  to  a
          Federally-Chartered   Stock   Savings   Bank   Pursuant   to   Section
          368(a)(1)(F) of the Internal Revenue Code of 1986, as amended

Members of the Board:

      In accordance with your request,  set forth  hereinbelow is the opinion of
this firm relating to certain  federal income tax  consequences  of the proposed
conversion (the  "Conversion") of Amsterdam Federal Savings and Loan Association
(the  "Association")  from  a   federally-chartered   mutual  savings  and  loan
association  to a  federally-chartered  capital  stock  savings bank (the "Stock
Bank"),  and formation of a parent holding company (the "Holding Company") which
will  simultaneously  acquire all of the  outstanding  stock of Stock  Bank.  As
proposed, the Conversion will be implemented pursuant to Section 368(a)(1)(F) of
the Internal Revenue Code of 1986, as amended (the "Code").

      We have examined such corporate records,  certificates and other documents
as we have  considered  necessary  or  appropriate  for  this  opinion.  In such
examination,  we  have  accepted,  and  have  not  independently  verified,  the
authenticity  of all original  documents,  the  accuracy of all copies,  and the
genuineness of all signatures.  Further, the capitalized terms which are used in
this  opinion  and are not  expressly  defined  herein  shall  have the  meaning
ascribed to them in the  Association's  Plan of Conversion  adopted on April 26,
1996 (the "Plan of Conversion").

                              STATEMENT OF FACTS

      Based solely upon our review of such documents,  and upon such information
as the  Association has provided to us (which we have not attempted to verify in
any respect), and in

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 2

reliance upon such documents and  information,  we understand the relevant facts
with respect to the Conversion to be as follows:

      The  Association  is  a   federally-chartered   mutual  savings  and  loan
association.  As a mutual savings and loan  association,  the Association has no
authorized capital stock. Instead, the Association, in mutual form, has a unique
equity structure. A savings depositor of the Association is entitled to interest
income on his or her account balance as declared and paid by the Association.  A
savings  depositor  has  no  right  to a  distribution  of any  earnings  of the
Association,   but  rather  these  amounts  become  retained   earnings  of  the
Association.  However,  a savings  depositor has a right to share pro rata, with
respect to the withdrawal value of his or her respective savings account, in any
liquidation   proceeds   distributed  in  the  event  the  Association  is  ever
liquidated.  Voting  rights in the  Association  are held by its  members.  Each
member is entitled  to cast one vote for each $100 or a fraction  thereof of the
withdrawal value of the member's account and each borrower member is entitled to
one vote. Each member shall have a maximum of 1,000 votes.  All of the interests
held by a savings  depositor in the Association cease when such depositor closes
his or her account(s) with the Association.

      The Board of  Directors  of the  Association  has decided that in order to
promote  the growth and  expansion  of the  Association  through  the raising of
additional  capital, it would be advantageous for the Association to (i) convert
from  a   federally-chartered   mutual   savings  and  loan   association  to  a
federally-chartered capital stock savings bank, and (ii) arrange for the Holding
Company  to   simultaneously   acquire  all  of  the  Stock  Bank's  stock.  The
Association's Board of Directors has determined that in order to provide greater
flexibility in future operations of the Association,  including  diversification
of business opportunities and acquisition,  it is advantageous to have the Stock
Bank's held by the Holding  Company.  Pursuant  to the Plan of  Conversion,  the
Association's  certificate of  incorporation  to operate as a mutual savings and
loan  association be amended and a new certificate of  incorporation be acquired
to allow it to  continue  its  operations  in the form of a  federally-chartered
capital stock savings bank.  The Plan of Conversion  provides for the conversion
of the Association from mutual-to-stock  form, and an appraisal of the pro forma
market  value of the stock of the Stock Bank,  which will be owned solely by the
Holding Company. The Plan of Conversion must be approved by the Office of Thrift
Supervision  ("OTS"),  and by an affirmative  vote of at least a majority of the
total  votes  eligible  to be cast at a  special  meeting  of the  Association's
members called to vote on the Plan of Conversion.

      The  Holding  Company  has been  formed  under  the  laws of the  State of
Delaware for the purpose of the proposed transaction described herein, to engage
in business as a savings and loan  holding  company and to hold all of the stock
of the Stock Bank.  The Holding  Company will issue shares of its voting  common
stock ("Holding Company Stock") upon completion of the

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 3

Conversion,  as described  below,  to persons  purchasing  such shares through a
Subscription Offering and to the general public in a Community Offering.

      Following appropriate regulatory approval, the Plan of Conversion provides
for the issuance of shares of Holding  Company Stock to eligible  depositors and
borrowers of the  Association and others as described below and set forth in the
Plan of Conversion.  The aggregate purchase price at which all shares of Holding
Company Stock will be offered and sold  pursuant to the Plan of Conversion  will
be equal to the estimated pro forma market value of the  Association at the time
of the Conversion as held as a subsidiary of the Holding Company.  The estimated
pro forma market value will be determined by an independent appraiser.  Pursuant
to the Plan of  Conversion,  all such  shares of Holding  Company  Stock will be
issued and sold at a uniform  price per share.  The  Conversion  and the sale of
newly issued  shares of the Stock  Bank's  stock to the Holding  Company will be
deemed  effective  concurrently  with the closing of the sale of Holding Company
Stock.

      As required by OTS  regulations,  shares of Holding  Company Stock will be
offered  pursuant  to  non-transferable  subscription  rights  on the  basis  of
preference  categories.  All shares must be sold and to the extent that  Holding
Company Stock is available,  no subscriber will be allowed to purchase less than
25 shares of Holding Company Stock,  provided that the aggregate  purchase price
does not  exceed  $500.  The  Association  has  established  various  preference
categories  under which shares of Holding  Company  Stock may be purchased and a
community  offering  category  for the sale of shares  not  purchased  under the
preference  categories.  If the third  preference  category is  determined to be
inappropriate  to the  Conversion,  then  there  will  only be three  preference
categories consisting of the first, second, and fourth preference categories set
forth below, and all references  herein to Supplemental  Eligible Account Holder
and the  Supplemental  Eligibility  Record Date shall not be  applicable  to the
subject transaction.

      The first preference  category is reserved for the Association's  Eligible
Account Holders. The Plan of Conversion defines "Eligible Account Holder" as any
person holding a Qualifying Deposit.  The Plan of Conversion defines "Qualifying
Deposit" as the aggregate balance of all savings accounts of an Eligible Account
Holder in the  Association at the close of business on March 31, 1995,  which is
at least  equal to  $50.00.  If a  savings  account  holder  of the  Association
qualifies  as an  Eligible  Account  Holder,  he or she  will  receive,  without
payment, non-transferable subscription rights to purchase Holding Company Stock.
The number of shares that each Eligible Account Holder may subscribe to is equal
to the  greater  of (a) the  maximum  purchase  limitation  established  for the
Community  Offering;  (b) one  tenth of one  percent  of the total  offering  of
shares; or (c) fifteen times the product (rounded down to the next whole number)
obtained by multiplying  the total number of shares of Holding  Company Stock to
be issued by a fraction of which the  numerator is the amount of the  Qualifying
Deposit of the Eligible  Account Holder and the  denominator is the total amount
of the Qualifying Deposits of

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 4

all Eligible Account Holders.  If there is an  oversubscription,  shares will be
allocated  among  subscribing  Eligible  Account  Holders  so as to permit  each
account  holder,  to the  extent  possible,  to  purchase  a  number  of  shares
sufficient to make his or her total allocation  equal to 100 shares.  Any shares
not then allocated  shall be allocated among the  subscribing  Eligible  Account
Holders  on an  equitable  basis,  related to the  amounts  of their  respective
deposits as compared to the total  deposits of Eligible  Account  Holders on the
Eligibility  Record  Date.  Non-transferable  subscription  rights  to  purchase
Holding  Company Stock received by officers and directors of the Association and
their associates based on their increased deposits in the Association in the one
year period  preceding the Eligibility  Record Date shall be subordinated to all
other  subscriptions  involving  the  exercise of  nontransferable  subscription
rights to purchase  shares of Holding  Company Stock under the first  preference
category.

      The second  preference  category is reserved  for  tax-qualified  employee
stock  benefit  plans of the Stock Bank.  The Plan of  Conversion  defines  "tax
qualified  employee stock benefit plans" as any defined  benefit plan or defined
contribution  plan, such as an employee stock ownership plan,  stock bonus plan,
profit-sharing  plan or other  plan,  which,  with its  related  trust meets the
requirements to be "qualified"  under Section 401 of the Code. Under the Plan of
Conversion,  the Stock Bank's  tax-qualified  employee  stock  benefit plans may
subscribe for up to 10% of the shares of Holding  Company Stock to be offered in
the Conversion.

      The  third   preference   category  is  reserved  for  the   Association's
Supplemental   Eligible  Account  Holders.   The  Plan  of  Conversion   defines
"Supplemental  Eligible  Account  Holder" as any person  (other than officers or
directors  of the  Association  and their  associates)  holding a deposit in the
Association  on the last day of the calendar  quarter  preceding the approval of
the Plan of Conversion by the OTS ("Supplemental Eligibility Record Date"). This
third  preference  category will only be used in the event that the  Eligibility
Record Date is more than 15 months prior to the date of the latest  amendment to
the Application for Approval of Conversion on Form AC filed prior to approval by
the OTS. The third preference category provides that each Supplemental  Eligible
Account  Holder will  receive,  without  payment,  nontransferable  subscription
rights to  purchase  Holding  Company  Stock to the extent  that such  shares of
Holding Company Stock are available after satisfying subscriptions for shares in
the first and second preference  categories above. The number of shares to which
a  Supplemental  Eligible  Account Holder may subscribe to is the greater of (a)
the maximum  purchase  limitation  established for the Community  Offering;  (b)
one-tenth of one percent of the total  offering of shares;  or (c) fifteen times
the product  (rounded down to the next whole number) obtained by multiplying the
total number of the shares of Holding  Company  Stock to be issued by a fraction
of which the numerator is the amount of the deposit of the Supplemental Eligible
Account  Holder and the  denominator  is the total amount of the deposits of all
Supplemental  Eligible  Account Holders on the Supplemental  Eligibility  Record
Date.  Subscription  rights received  pursuant to the third preference  category
shall be subordinated to all rights under the first and second preference

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 5

categories.   Non-transferable   subscription   rights  to  be   received  by  a
Supplemental  Eligible Account Holder in the third preference  category shall be
reduced  by the  subscription  rights  received  by such  account  holder  as an
Eligible Account Holder under the first and second preference categories. In the
event of an  oversubscription,  shares  will be  allocated  so as to enable each
Supplemental  Eligible  Account Holder,  to the extent  possible,  to purchase a
number  of shares  sufficient  to make his total  allocation,  including  shares
previously allocated in the first and second preference categories, equal to 100
shares or the total amount of his  subscription,  whichever is less.  Any shares
not then  allocated  shall  be  allocated  among  the  subscribing  Supplemental
Eligible  Account  Holders on an equitable  basis related to the amount of their
respective  deposits as compared to the total deposits of Supplemental  Eligible
Account Holders on the Supplemental Eligibility Record Date.

      If there is no oversubscription of the Holding Company Stock in the first,
second, and third preference categories,  the fourth preference category becomes
operable. In the fourth preference category, members of the Association entitled
to vote at the special  meeting of members to approve the Plan of Conversion who
are not  Eligible  Account  Holders or  Supplemental  Eligible  Account  Holders
("Other Members") will receive, without payment,  non-transferable  subscription
rights  entitling them to purchase  Holding  Company Stock.  Other Members shall
each  receive  subscription  rights  to  purchase  up to  the  maximum  purchase
limitation established for the Community Offering or one-tenth of one percent of
the total  offering  of shares,  to the extent  that  Holding  Company  Stock is
available. In the event of an oversubscription by Other Members, Holding Company
Stock will be allocated  pro rata  according to the number of shares  subscribed
for by each Other Member.

      The Plan of Conversion  further provides for limitations upon purchases of
Holding Company Stock. Specifically, any person by himself or herself or with an
associate  or a group of persons  acting in concert may  subscribe  for not more
than  $150,000  of  Holding  Company  Stock  offered  pursuant  to the  Plan  of
Conversion,  except that Tax-Qualified Employee Stock Benefit Plans may purchase
up to 10% of the total shares of Holding  Company Stock  issued.  Subject to any
required  regulatory  approval  and the  requirements  of  applicable  laws  and
regulations,  the  Association  may  increase  or decrease  any of the  purchase
limitations  set  forth  herein  at any  time.  The  Board of  Directors  of the
Association  may,  in  its  sole  discretion,   increase  the  maximum  purchase
limitation up to 5.0%. Requests to purchase additional shares of Holding Company
Stock under this  provision will be allocated by the Board of Directors on a pro
rata basis giving  priority in accordance  with the priority rights set forth in
the Plan of  Conversion.  Officers and  directors of the  Association  and their
associates  may not  purchase  in the  aggregate  more  than 33% of the  Holding
Company Stock issued  pursuant to the  Conversion.  Directors of the Association
will not be deemed associates or a group acting in concert solely as a result of
their membership on the board of directors of the Association. All of the shares

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 6

of Holding  Company Stock purchased by officers and directors will be subject to
certain restrictions on sale for a period of one year.

      The  Plan of  Conversion  provides  that no  person  will  be  issued  any
subscription  rights or be permitted to purchase  any Holding  Company  Stock if
such person resides in a foreign country or in a state of the United States with
respect  to which all of the  following  apply:  (a) a small  number of  persons
otherwise  eligible to subscribe for shares under the Plan of Conversion  reside
in such state;  (b) the issuance of subscription  rights or the offer or sale of
the Holding  Company Stock in such state,  would require the  Association or the
Holding  Company under the  securities law of such state to register as a broker
or dealer or to register or otherwise  qualify its  securities  for sale in such
state;  and (c) such  registration or qualification  would be impracticable  for
reasons of cost or otherwise.

      The  Plan  of  Conversion  also  provides  for  the   establishment  of  a
Liquidation  Account  by Stock  Bank for the  benefit  of all  Eligible  Account
Holders  and  Supplemental   Eligible  Account  Holders  (if  applicable).   The
Liquidation  Account will be equal in amount to the net worth of  Association as
of the time of the Conversion. The establishment of the Liquidation Account will
not operate to restrict the use or  application of any of the net worth accounts
of the Stock  Bank,  except  that the Stock  Bank will not  declare  or pay cash
dividends on or  repurchase  any of its stock if the result  thereof would be to
reduce its net worth  below the amount  required  to  maintain  the  Liquidation
Account.  The Liquidation  Account will be for the benefit of the  Association's
Eligible Account Holders and Supplemental  Eligible Account Holders who maintain
accounts in the  Association  at the time of the  Conversion.  All such  account
holders,  including  those not  entitled to  subscription  rights for reasons of
foreign or out-of-state residency (as described above), will have an interest in
the  Liquidation   Account.   The  interest  an  Eligible   Account  Holder  and
Supplemental  Eligible Account Holder will have a right to receive, in the event
of a  complete  liquidation  of the  Stock  Bank,  is a  distribution  from  the
Liquidation  Account  in the  amount  of the then  current  adjusted  subaccount
balances  for  savings  accounts  then  held,  which  will be made  prior to any
liquidation distribution with respect to the capital stock of the Stock Bank.

      The initial  subaccount  balance for a savings account held by an Eligible
Account Holder and/or  Supplemental  Eligible Account Holder shall be determined
by multiplying the opening  balance in the Liquidation  Account by a fraction of
which the  numerator  is the amount of the  qualifying  deposit  in the  savings
account,  and the denominator is the total amount of qualifying  deposits of all
Eligible Account Holders and Supplemental  Eligible Account Holders in the Stock
Bank.  The  initial  subaccount  balance  will  never be  increased,  but may be
decreased  if the  deposit  balance  in any  qualifying  savings  account of any
Eligible  Account  Holder or any savings  account of any  Supplemental  Eligible
Account Holder on any annual closing date subsequent to the  Eligibility  Record
Date or Supplemental Eligibility Record Date, whichever is applicable,

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 7

is less than the lesser of (1) the deposit balance in the savings account at the
close of business on any other annual closing date subsequent to the Eligibility
Record Date or the  Supplemental  Eligibility  Record Date, or (2) the amount of
the qualifying  deposit in such savings  account.  In such event, the subaccount
balance for the savings  account  will be adjusted by reducing  each  subaccount
balance in an amount  proportionate  to the  reduction  in the  savings  account
balance.  Once  decreased,  the Plan of Conversion  provides that the subaccount
balance will never be subsequently  increased,  and if the savings account of an
Eligible Account Holder or Supplemental  Eligible Account Holder is closed,  the
related subaccount balance in the Liquidation Account will be reduced to zero.

      The net proceeds from the sale of the shares of Holding Company Stock will
become the permanent capital of Holding Company, and the Holding Company will in
turn  purchase 100% of the stock issued by Stock Bank, in exchange for up to 50%
of the Holding Company's stock offering net proceeds or such other percentage as
is approved by the Board of Directors with the concurrence of the OTS.

      Following  the   Conversion,   voting  rights  in  Stock  Bank  will  rest
exclusively in the Holding  Company.  Voting rights in the Holding  Company will
rest  exclusively in the holders of the Holding  Company  Stock.  The Conversion
will not  interrupt  the  business of the  Association,  and its  business  will
continue  as  usual  under  the  Stock  Bank.   Each  depositor  will  retain  a
withdrawable  savings  account or accounts  equal in amount to the  withdrawable
account  or  accounts  at the  time of the  Conversion.  Mortgage  loans  of the
Association will remain unchanged and retain their same  characteristics  in the
Stock Bank after the Conversion.  The Stock Bank will continue membership in the
Federal  Home  Loan Bank  System,  and will  remain  subject  to the  regulatory
authority of the OTS.  Deposits in Stock Bank will continue to be insured by the
Savings Association Insurance Fund administered by the Federal Deposit Insurance
Corporation up to applicable limits of insurance coverage.

      Immediately prior to the conversion,  the Association will have a positive
net worth in accordance  with  generally  accepted  accounting  principles.  The
savings account  holders of the Association  will pay expenses of the conversion
solely  attributable to them, if any. Further,  the Association will pay its own
expenses of the Conversion and will not pay any expenses solely  attributable to
the  Association's  savings  account  holders  or to the  purchasers  of Holding
Company Stock.

                         REPRESENTATIONS BY MANAGEMENT

      In   connection   with   the   Conversion,   the   following   statements,
representations  and  declarations  have  been made to us by  management  of the
Association:

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 8

      1. The Conversion  will be implemented in accordance with the terms of the
Plan of  Conversion  and  all  conditions  precedent  contained  in the  Plan of
Conversion shall be performed prior to the consummation of the Conversion.

      2. The  fair  market  value  of the  withdrawable  savings  accounts  plus
interests in the  Liquidation  Account to be  constructively  received under the
Plan of  Conversion  will in each  instance be equal to the fair market value of
each savings account of the Association plus the interest in the residual equity
of the Association  surrendered in exchange therefor.  All proprietary rights in
the Association form an integral part of the withdrawable savings accounts being
surrendered in the Conversion.

      3. The Holding  Company and the Stock Bank each have no plan or  intention
to redeem or otherwise  acquire any of the Holding  Company  Stock issued in the
proposed transaction.

      4. To the best of the  knowledge  of the  management  of the  Association,
there is not now nor will  there be at the time of the  Conversion,  any plan or
intention,  on the part of the  depositors in the  Association to withdraw their
deposits following the Conversion.  Deposits  withdrawn  immediately prior to or
immediately  subsequent to the  Conversion  (other than  maturing  deposits) are
considered in making these assumptions.

      5. Immediately following the consummation of the proposed transaction, the
Stock Bank will possess the same assets and liabilities as the Association  held
immediately prior to the proposed transaction, plus substantially all of the net
proceeds  from the sale of its stock to the Holding  Company  (except for assets
used to pay  expenses in the  Conversion).  Assets  used to pay  expenses of the
reorganization  (without reference to the expenses of the Subscription  Offering
and the Community  Offering) and all  distributions  (except for regular  normal
interest payments made by the Association immediately preceding the transaction)
will in the aggregate constitute less than one percent (1%) of the assets of the
Association, net of liabilities associated with such assets, and will be paid by
the Association  and the Holding  Company from the proceeds of the  Subscription
Offering and Community Offering.

      6.  Following  the  Conversion,  Stock Bank will continue to engage in its
business in substantially the same manner as engaged in by the Association prior
to the Conversion.  The Stock Bank has no plan or intention to sell or otherwise
dispose of any of its assets, except in the ordinary course of business.

      7. No cash or property will be given to any member of the  Association  in
lieu of  subscription  rights or an interest in the  Liquidation  Account of the
Stock Bank.

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 9

      8.  None  of  the  compensation  to be  received  by any  deposit  account
holder-employees  of the  Association  or the Holding  Company  will be separate
consideration for, or allocable to, any of their deposits in the Association. No
interest  in the  Liquidation  Account of the Stock Bank will be received by any
deposit  account   holder-employees  as  separate  consideration  for,  or  will
otherwise be allocable to, any employment  agreement,  and the compensation paid
to  each  deposit  account  holder-employee,  during  the  twelve  month  period
preceding  or  subsequent  to the  Conversion,  will  be for  services  actually
rendered and will be commensurate with amounts paid to third parties  bargaining
at arm's length for similar services. No shares of Holding Company Stock will be
issued to or purchased by any deposit account holder-employee of the Association
or the Holding Company at a discount or as compensation in the Conversion.

      9. The  aggregate  fair market value of the  Qualifying  Deposits  held by
Eligible   Account  Holders  or  Supplemental   Eligible   Account  Holders  (if
applicable)  as of the  close of  business  on the  Eligibility  Record  Date or
Supplemental  Eligibility  Record Date (if applicable)  entitled to interests in
the Liquidation Account to be established by Stock Bank equalled or exceeded 99%
of the  aggregate  fair market value of all savings  accounts  (including  those
accounts of less than $50.00) in the  Association as of the close of business on
such date.

      10. There is no plan or intention  for the Stock Bank to be  liquidated or
merged with another corporation following the consummation of the Conversion.

      11. The  Association  utilizes a reserve for bad debts in accordance  with
Section  593 of the Code and,  following  the  Conversion,  the Stock Bank shall
likewise  utilize a reserve for bad debts in accordance  with Section 593 of the
Code.

     12. The Association and the Stock Bank are corporations  within the meaning
of Section 7701(a)(3) of the Code.

      13. The Holding  Company  has no plan or  intention  to sell or  otherwise
dispose  of  the  stock  of  the  Stock  Bank  received  by it in  the  proposed
transaction.

      14. Both the Stock Bank and the Holding Company have no plan or intention,
either currently or at the time of the Conversion, to issue additional shares of
common stock following the proposed  transaction,  other than shares that may be
issued to  employees  or  directors  pursuant to certain  stock option and stock
incentive plans or that may be issued to employee benefit plans.

      15. If all of the net proceeds from the sale of Holding  Company Stock had
been contributed by the Holding Company to the Stock Bank in exchange for common
stock of the Stock Bank in the  Conversion,  as opposed to the  Holding  Company
retaining a portion of such net proceeds ("retained  proceeds"),  the Stock Bank
immediately thereafter made a distribution

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 10

of the  retained  proceeds  to the  Holding  Company,  the Stock Bank would have
sufficient  current and  accumulated  earnings and profits for tax purposes such
that the  distribution  would not result in the  recapture of any portion of the
bad debt reserves of the Stock Bank under Section 593(e) of the Code.

      16. At the time of the proposed transaction,  the fair market value of the
assets of the Association on a going concern basis (including  intangibles) will
equal or exceed the amount of its  liabilities  plus the amount of  liability to
which such assets are subject.  The Association will have a positive  regulatory
net worth at the time of the Conversion.

      17. The Association is not under the jurisdiction of a court in a Title 11
or similar  case within the  meaning of Section  368(a)(3)(A)  of the Code.  The
proposed  transaction does not involve a receivership,  foreclosure,  or similar
proceeding before a federal or state agency involving a financial institution to
which Section 585 or 593 of the Code applies.

      18.  The  Association's  savings  depositors  will  pay  expenses  of  the
conversion solely  attributable to them, if any. The Holding Company,  the Stock
Bank, and the Association will pay their own expenses of the Conversion and will
not pay any expenses  solely  attributable  to the savings  depositors or to the
Holding Company stockholders.

      19. The liabilities of the Association  assumed by the Stock Bank plus the
liabilities,  if any, to which the transferred  assets are subject were incurred
by the  Association  in the ordinary  course of its business and are  associated
with the assets transferred.

      20.  There  will be no  purchase  price  advantage  for the  Association's
deposit account holders who purchase Holding Company Stock in the Conversion.

     21. Neither the Association nor the Stock Bank is an investment  company as
defined in Sections 368(a)(2)(F)(iii) and (iv) of the Code.

      22. No creditors of the Association  have taken any steps to enforce their
claims  against  the  Association  by  instituting  bankruptcy  or  other  legal
proceedings,  in either a court or  appropriate  regulatory  agency,  that would
eliminate the proprietary  interests of the members of the Association  prior to
the Conversion.

     23. The proposed transaction does not involve the payment to the Stock Bank
or the  Association of financial  assistance  from federal  agencies  within the
meaning of Notice 89-102, 1989-40 C.B. 1.

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 11

      24. The  Eligible  Account  Holders'  and  Supplemental  Eligible  Account
Holders'  proprietary  interest in the Association arise solely by virtue of the
fact that they are account holders in the Association.

      25.  At  the  time  of the  Conversion,  the  Association  will  not  have
outstanding any warrants, options,  convertible securities, or any other type of
right  pursuant  to which any person  could  acquire an equity  interest  in the
Holding Company or the Stock Bank.

      26. The Stock Bank has no plan or intention  to sell or otherwise  dispose
of any of the assets of the Association  acquired in the transaction (except for
dispositions,  including  deposit  withdrawals,  made in the ordinary  course of
business).

      27. On a per share basis,  the purchase price of the Holding Company Stock
in the  Conversion  will be equal to the fair market  value of such stock at the
time of the completion of the proposed transaction.

      28. The  Association  has received or will receive an opinion from Capital
Resources  Group  ("Appraiser's  Opinion"),  which  concludes that  subscription
rights to be received by Eligible Account Holders, Supplemental Eligible Account
Holders,  and other  eligible  subscribers  do not have any  ascertainable  fair
market value,  because they are acquired by the  recipients  without  cost,  are
non-transferable,  exist  for  such a short  duration,  and  merely  afford  the
recipients a right only to purchase  Holding  Company  Stock at a price equal to
its estimated fair market value, which will be the same price used in the Public
Offering for unsubscribed shares of Holding Company Stock.

      29. The Association will not have any net operating  losses,  capital loss
carryovers, or built-in losses at the time of the Conversion.

                              OPINION OF COUNSEL

      Based  solely  upon  the  foregoing   information  and  our  analysis  and
examination of current applicable federal income tax laws, rulings, regulations,
judicial precedents, and the Appraiser's Opinion, and provided the Conversion is
undertaken in  accordance  with the above  assumptions,  we render the following
opinion of counsel:

     1. The change in the form of operation of the Association  from a federally
chartered  mutual  savings  association to a federally  chartered  capital stock
savings association, as described above, will constitute a reorganization within
the  meaning of Section  368(a)(1)(F)  of the Code,  and no gain or loss will be
recognized  to either the  Association  or to the Stock Bank as a result of such
conversion.  (See Rev. Rul.  80-105,  1980-1 C.B. 78). The  Association  and the
Stock

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 12

Bank will each be a party to a  reorganization  within  the  meaning  of Section
368(b) of the Code. (Rev. Rul. 72-206, 1972-1 C.B. 104).

      2. No gain or loss will be  recognized by the Stock Bank on the receipt of
money in exchange for shares of Stock Bank stock. (Section 1032(a) of the Code).

      3. The Holding  Company will recognize no gain or loss upon its receipt of
money in exchange for shares of Holding Company Stock.  (Section  1032(a) of the
Code).

      4. The assets of the Association  will have the same basis in the hands of
the  Stock  Bank as in the  hands of the  Association  immediately  prior to the
Conversion. (Section 362(b) of the Code).

      5. The holding  period of the assets of the  Association to be received by
the Stock Bank will include the period  during which the assets were held by the
Association prior to the Conversion. (Section 1223(2) of the Code).

      6.  Depositors will realize gain, if any, upon the issuance to them of (i)
withdrawable  deposit  accounts of the Stock Bank, (ii)  subscription  rights in
connection  with the  Conversion,  and/or  (iii)  interests  in the  Liquidation
Account of the Stock Bank. Any gain resulting therefrom will be recognized,  but
only in an  amount  not in excess of the fair  market  value of the  Liquidation
Accounts and/or subscription rights received. The Liquidation Accounts will have
nominal,  if any,  fair  market  value.  Based  solely  on the  accuracy  of the
conclusion reached in the Appraiser's Opinion, and our reliance on such opinion,
that the  subscription  rights  have no value  at the  time of  distribution  or
exercise,  no gain or loss will be required to be recognized by depositors  upon
receipt or distribution of subscription rights. (Section 1001 of the Code).  See
Paulsen v. Commissioner, 469 U.S. 131, 139 (1985).

      Likewise, based solely on the accuracy of the aforesaid conclusion reached
in the  Appraiser's  Opinion,  and our reliance  thereon,  we give the following
opinions: (a) no taxable income will be recognized by the borrowers,  directors,
officers,  and  employees  of the  Association  upon  distribution  to  them  of
subscription  rights or upon the exercise or lapse of the subscription rights to
acquire Holding  Company Stock at fair market value;  (b) no taxable income will
be realized by the depositors of the  Association as a result of the exercise or
lapse of the  subscription  rights to  purchase  Holding  Company  Stock at fair
market value (Rev. Rul. 56-572, 1956-2 C.B. 182); and (c) no taxable income will
be realized by the  Association,  the Stock Bank, or the Holding  Company on the
issuance or distribution of subscription rights to depositors of the Association
to purchase shares of Holding Company Stock at fair market value (Section 311 of
the Code).

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 13

      Notwithstanding  the Appraiser's  Opinion,  if the subscription rights are
subsequently  found to have a fair market value greater than zero, income may be
recognized by various  recipients of the subscription  rights (in certain cases,
whether or not the rights are  exercised)  and the  Holding  Company  and/or the
Stock  Bank may be  taxable  on the  distribution  of the  subscription  rights.
(Section 311 of the Code). In this regard, the subscription  rights may be taxed
partially or entirely at ordinary income tax rates.

     7. The basis of the  savings  accounts  in the Stock Bank  received  by the
account  holders  of the  Association  will be the  same as the  basis  of their
savings accounts in the Association  surrendered in exchange  therefor  (Section
358(a)(1)).  The basis of the interests in the Liquidation  Account of the Stock
Bank received by the Eligible Account Holders and Supplemental  Eligible Account
Holders  will be  zero,  that  being  the  cost of such  property.  (Paulsen  v.
Commissioner,  469 U.S.  131,  139  (1985)).  The basis of the  non-transferable
subscription rights will be zero, provided that such subscription rights are not
deemed to have a fair market value and that the subscription price of such stock
issuable  upon exercise of such rights is equal to the fair market value of such
stock.  The  basis of the  Holding  Company  Stock to its  stockholders  will be
purchase  price  thereof,  increased by the basis,  if any, of the  subscription
rights  exercised  (Section  1012 of the Code).  The  holding  period of Holding
Company  Stock  will  commence  upon  the  effective  date  of  exercise  of the
subscription  rights (Section  1223(6) of the Code).  The holding period for the
Holding  Company  Stock  purchased  pursuant to the direct  community  offering,
public offering or under other purchase  arrangements  will commence on the date
following the date on which such stock is purchased.  (Rev. Rul. 70- 598, 1970-2
C.B. 168).

     8. The part of the taxable year of the  Association  before the  Conversion
and the part of the  taxable  year of the Stock Bank after the  Conversion  will
constitute  a single  taxable  year of the Stock Bank.  (See Rev.  Rul.  57-276,
1957-1 C.B. 126).  Consequently,  the Association will not be required to file a
federal  income  tax  return  for any  portion  of such  taxable  year  (Section
1.381(b)-1(a)(2) of the Treasury Regulations).

     9. As provided by Section  381(c)(2) of the Code and Section  1.381(c)(2)-1
of the  Treasury  Regulations,  the  Stock  Bank will  succeed  to and take into
account  the  earnings  and  profits or deficit in  earnings  and profits of the
Association as of the date or dates of transfer.

     10. Pursuant to the provisions of Section 381(c)(4) of the Code and Section
1.381(c)(4)-1(a)(1)(ii) of the Treasury Regulations, the Stock Bank will succeed
to and take into account,  immediately after the reorganization,  those accounts
of the Association which represent

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 14

bad debt  reserves  in  respect  of which the  Association  has taken a bad debt
deduction for taxable years ending on or before the date of the  reorganization.
The bad debt reserves will not be required to be restored to the gross income of
either  the  Association  or  the  Stock  Bank  for  the  taxable  year  of  the
reorganization,  and such bad debt reserves will have the same  character in the
hands of the Stock Bank as they  would have had in the hands of the  Association
if no distribution or transfer had occurred. No opinion is being expressed as to
whether  the bad debt  reserves  will be  required  to be  restored to the gross
income of either the  Association  or the Stock Bank for the taxable year of the
reorganization  if  the  Association  or  the  Stock  Bank  fails  to  meet  the
requirements of Section 593(a)(2) of the Code during such taxable year.

      11.  Regardless  of book entries made for the creation of the  Liquidation
Account,  the conversion,  as described above, will not diminish the accumulated
earnings and profits of the Stock Bank available for the subsequent distribution
of dividends within the meaning of Section 316 of the Code. (Section 1.312-11(b)
and (c) of the Treasury Regulations).

     12. The  creation  of the  Liquidation  Account on the records of the Stock
Bank will have no effect on the taxable  income of the  Association or the Stock
Bank, deductions or additions to reserves for bad debts under Section 593 of the
Code, or distributions to shareholders under Section 593(e).  (Rev. Rul. 68-475,
1968-2 C.B. 259).

      13.  For  purposes  of  Section  381 of the Code,  the Stock  Bank will be
treated  the  same  as the  Association  would  have  been  had  there  been  no
reorganization. Accordingly, the taxable year of the Association will not end on
the effective date of the proposed transaction merely because of the transfer of
assets  of the  Association  to the  Stock  Bank and the tax  attributes  of the
Association enumerated in Section 381(c) will be taken into account by the Stock
Bank as if there had been no reorganization  (Section  1.381(b)-1(a)(2))  of the
Treasury Regulations).

      No opinion is expressed as to the tax  treatment of the  Conversion  under
the provisions of any of the other sections of the Code and Treasury Regulations
which  may also be  applicable  thereto,  or under  federal  law,  or to the tax
treatment of any conditions  existing at the time of, or effects resulting from,
the  transactions  which  are not  specifically  covered  by the items set forth
above.  Notwithstanding  any  reference  to  Section  381  above,  no opinion is
expressed or intended to be expressed  herein as to the effect,  if any, of this
transaction on the continued existence of, the carryover or carryback of, or the
limitation on, any net operating losses of the Association or its successor, the
Stock Bank, under the Code.

<PAGE>

Board of Directors
Amsterdam Federal Savings
  and Loan Association
July 29, 1996
Page 15

   
     We hereby  consent  to the  filing of this  opinion  as an  exhibit  to the
Application for Conversion on Form AC of the Association filed with the OTS, the
Application  H-(e)(1)-S  of the  Holding  Company  filed  with the OTS,  and the
Registration  Statement  on Form S-1 of the  Holding  Company  filed  under  the
Securities  Act of 1933,  as amended,  and to the  reference  of our firm in the
prospectus related to this opinion.
    
                                Very truly yours,



                                /s/Malizia, Spidi, Sloane & Fishch, P.C.
                                MALIZIA, SPIDI, SLOANE & FISCH, P.C.







                                  Exhibit 8.2


<PAGE>


                       [KPMG PEAT MARWICK LLP LETTERHEAD]



July 11, 1996


Board of Trustees
Amsterdam Federal Savings & Loan Association
161 Church Street
Amsterdam, New York  12010

Board Members:

You have  requested  the opinion of KPMG Peat Marwick LLP ("KPMG") as to the New
York  State  franchise  and New York  State  personal  income  tax  consequences
relating  to  the  proposed  conversion  of  Amsterdam  Federal  Savings  & Loan
Association from a federally  chartered mutual savings and loan association to a
federally  chartered stock savings bank (Stock Bank) and the formation of AFSALA
Bancorp, Inc. which will acquire all of the outstanding stock of Stock Bank.

You have  submitted  to us a copy of the federal  income tax  opinion  ("Federal
Opinion")  relating  to the  federal  income tax  consequences  of the  proposed
transaction prepared by your counsel,  Malizia,  Spidi, Sloane & Fisch, P.C. and
dated June 17, 1996.

Our opinion  regarding the New York State  franchise and New York State personal
income tax consequences of the proposed  transaction is based on the same facts,
assumptions and conditions contained in the Federal Opinion. It is also based on
existing  New York Tax Law which is subject to change.  We have not reviewed the
legal  documents  necessary to  effectuate  the steps to be  undertaken,  and we
assume that all steps will be properly  effectuated  under state and federal law
and will be consistent with the legal documentation.

In our opinion,  the New York State franchise and New York State personal income
tax  consequences  of the proposed  transaction  are consistent with the federal
income tax consequences of the proposed  transaction  opined upon in the Federal
Opinion.

For  purposes of the  franchise  tax the State of New York has  adopted  federal
taxable income  (Internal  Revenue Code Sec. 63), as currently  amended,  as the
starting point for computing New York entire net income (NYS Tax Law Sec. 1453).
Franchise  tax terms are  defined in relation to the  Internal  Revenue  Code of
1986, as amended.  Taxpayers are required to use federal  taxable  income as the
starting point for the computation of entire net income.

Several  specific  modifications to federal taxable income are enumerated in the
New York Tax Law and the Banking  Corporation  Regulations in determining income
taxable for New York State franchise tax purposes, however there are no specific
modifications  which apply to the proposed  transaction  (see New York State Tax
Law Article 32,  Sections 1453 (b) through (m) and Regulation  Sections  18-2.3,
18-2.4 and 18-2.5 of the Franchise Tax on Banking Corporations).

The State of New York has adopted  federal  adjusted gross income (IRC Sec. 62),
as currently  amended,  as the  starting  point for  computing  New York taxable
income (NYS Tax Law Sec. 612) for personal income tax purposes. Income tax terms
are defined in relation to the Internal Revenue Code of 1986, as amended.

<PAGE>
Board of Directors
Amsterdam Federal Savings & Loan Association
July 11, 1996
Page 2


Several  specific  modifications to federal taxable income are enumerated in the
New York  Statutes in  determining  income  taxable for New York State  personal
income tax purposes,  however there are no specific modifications which apply to
the proposed  transaction  (see New York State Tax Law Article 22,  Sections 612
(b) through (t) and  Regulation  Sections  112.2 through  112.13 of the Personal
Income Tax).

Our opinion as  expressed  above is rendered  only with  respect to the New York
franchise  and New York State  personal  income  tax  consequences  of  specific
matters  discussed  herein,  and we express no opinion with respect to any other
New York franchise,  income or transfer tax matter or any other federal,  state,
local or foreign tax matter relating to the proposed transaction. Our opinion is
based on the facts and  conditions  as stated  herein,  whether  directly  or by
reference to the Federal  Opinion.  It is expressly  understood and agreed to by
Amsterdam  Federal Savings & Loan  Association,  Stock Bank, and AFSALA Bancorp.
Inc. that KPMG is relying solely on the Federal Opinion in all respects relating
to the federal tax consequences of the matters  described  herein.  KPMG has not
independently  verified  the  accuracy of any fact,  representation,  opinion or
other  matter  contained  in the  Federal  Tax  Opinion  and  should  any  fact,
representation,  opinion or other matter  addressed  therein not be correct,  it
could cause the New York State franchise and income tax opinion contained herein
to also be  incorrect.  If any of the  facts  and  conditions  are not  entirely
complete or accurate, it is imperative that we be informed  immediately,  as the
inaccuracy or incompleteness could have a material effect on our conclusions. In
rendering  our  opinion,  we are relying  upon the  relevant  provisions  of the
Internal  Revenue Code of 1986, as amended,  and New York Statutes,  as amended,
the   regulations   and  rules   thereunder  and  judicial  and   administrative
interpretations  thereof,  which  are  subject  to  change  or  modification  by
subsequent legislative,  regulatory,  administrative, or judicial decisions. Any
such  changes  could  also have an effect on the  validity  of our  opinion.  We
undertake  no  responsibility  to update or  supplement  our  opinion  after its
issuance. This opinion is not binding upon any tax authority or any court and no
assurance can be given that a position  contrary to that  expressed  herein will
not be asserted by a tax authority and ultimately sustained by a court.

Very truly yours,

KPMG Peat Marwick LLP



/s/Brian C. Flynn
Brian C. Flynn
Partner


BCF/ms





                                 Exhibit 23.2


<PAGE>
                               [KPMG LETTERHEAD]







                              ACCOUNTANT'S CONSENT



The Board of Directors
Amsterdam Federal Savings and
  Loan Association


We consent to the use in Amendment No. 1 to the  Registration  Statement on Form
S-1  Registration No. 333-06399 and in the Application for Conversion on Form AC
of AFSALA Bancorp,  Inc. of our report dated November 22, 1995, (except for note
14, which is as of April 26,  1996),  on the  financial  statements of Amsterdam
Federal Savings and Loan  Association as of September 30, 1995, and for the year
then ended.  Our report refers to the adoption of the provisions of Statement of
Financial  Standards No. 115,  "Accounting  for Certain  Investments in Debt and
Equity Securities."

We consent to the filing of our opinion  regarding the New York State  franchise
and income tax  consequences of the conversion as an exhibit to the Registration
Statement and the  Application for Conversion on Form AC. We also consent to the
references to our firm under the headings  "Legal and Tax Matters" and "Experts"
and to such opinion in "The  Conversion - Effects of Conversion to Stock Form on
Depositors and Borrowers of the Bank - Tax Effects" in the related prospectus.



KPMG PEAT MARWICK LLP

/s/ KPMG Peat Marwick LLP

Albany, New York
July 31, 1996







                                 Exhibit 23.3


<PAGE>
                        [T.M. BYXBEE COMPANY LETTERHEAD]



                        Consent of Independent Auditors


The Board of Directors
Amsterdam Federal Savings and Loan Association
AFSALA Bancorp, Inc.
Amsterdam, New York


     We have issued our report dated November 8, 1994, except for the Note 14 as
to which the date is April 26, 1996,  accompanying  the financial  statements of
Amsterdam Federal Savings and Loan Association as of September 30, 1994, and for
the  fiscal  years  ended  September  30,  1994  and  1993,   contained  in  the
registration   statement  and   prospectus.   We  consent  to  the  use  of  the
aforementioned report in the Form S-1 and in the Form AC and to the reference to
our firm under the heading "Experts" in the prospectus.

          
          
                                      T.M. BYXBEE COMPANY, CPAs, NY, P.C.

                                      /s/T.M. BYXBEE COMPANY, CPAs, NY, P.C.


July 30, 1996




                                 Exhibit 99.1


<PAGE>

                                    [LOGO]

                               STOCK ORDER FORM

DEADLINE
- --------

This order form,  properly executed     ----------------------------------------
and with the full  payment  must be
received  by  12:00  noon,  Eastern     Total   
Time on ________ __, 1996, and will     Number of           Purchase     Total
be  deemed  received  upon the date     Shares              Price        Amount 
and  the  time of  delivery  of the                  
form to one of our offices.  Please                      X  $10.00     = $ 
submit   your   order   using   the     ---------           ---------     ------
enclosed  postage-paid  envelope or                                       
hand-delivering  the order  form to
the  office  of  Amsterdam  Federal
Savings and Loan Association.           ----------------------------------------


NUMBER OF SHARES
- ----------------

Fill in the  number of  shares  you     ----------------------------------------
wish  to  purchase  and  the  total     [ ]   Enclosed is a check or money order
amount  due. No  fractional  shares           payable to AFSALA Bancorp, Inc.
will be issued.  The minimum  order           for $
is 25 shares and the maximum  order                --------------.
is  $150,000  of the  total  shares                   
sold  in the  Conversion.  See  the     [  ]  I authorize withdrawal from the 
Prospectus  for  a  description  of           following Amsterdam Federal 
purchase limitations, including how           accounts(s):
to determine whether your purchases           
will   be   aggregated   with   any           Account Number(s)     Amount
associates  or  persons  acting  in                                 
concert.                                                            $
                                              ------------------     -----------
                                                                    $
METHOD OF PAYMENT                             ------------------     -----------
- -----------------                                                   $
                                              ------------------     -----------
Check the appropriate  box(es). You                                        
may pay by  cash,  check,  or money           Total withdrawal      $
order.  If paying by check or money                                  -----------
order,  please  make it  payable to           No penalty for early withdrawal.
AFSALA  Bancorp,  Inc. If paying by   
cash,   please   hand-deliver  your     ----------------------------------------
order  form.  For orders of $25,000
or  more,  payment  must be made by
certified  check  or  money  order.
Your  funds will earn  interest  at
the interest  rate paid on passbook     ----------------------------------------
savings  accounts  from the date of
receipt   until  the   offering  is     ----------------------------------------
completed. You may also wish to pay     Names(s) in which stock is to be 
by authorizing withdrawal from your     registered.
Amsterdam  Federal Savings and Loan
Association  savings or certificate     ----------------------------------------
account(s).     If     paying    by     Names(s) in which stock is to be
withdrawal,    please    list   the     registered.
appropriate    account   number(s);     
these    designated    funds   will 
continue  to earn  interest  at the     ----------------------------------------
contractual  rate,  but  cannot  be     Address
withdrawn   by   you.    (For   IRA     
transactions, please call the stock     
center as soon as possible.)            ----------------------------------------
                                        City                   County
 
STOCK REGISTRATION                       
- ------------------                      ----------------------------------------
Print the name(s) in which you want     State                  Zip Code
the stock registered.  If you are a  
voting  member,   to  protect  your
priority  over other  purchasers as     ----------------------------------------
described  in  the  Prospectus  and     Social Security # or Tax ID #
Proxy  Statement,   you  must  take
ownership  in at  least  one of the
account holders' names.

Enter the  Social  Security  Number    [ ]  Individual  [ ] Joint Tenants
(or   Tax   I.D.   Number)   of   a    
registered  owner.  Only one number    [ ]  Tenants in Common
is required.
                                       [ ]  Uniform Transfer to Minors
Indicate  the  manner  in which you
wish to take  ownership by checking    [ ]  Other
the appropriate  box. If necessary,
check  "Other"  and note  ownership
such  as  corporation,   estate  or    -----------------------------------------
trust.  If stock is purchased for a
trust,   the  date  of  the   trust
agreement  and trust  title must be
included.  See the reverse  side of
this    form    for    registration
guidelines.

<PAGE>


                             AFSALA BANCORP, INC.

                       GUIDELINES FOR REGISTERING STOCK

For reasons of clarity and  standardization,  the stock  transfer  industry  has
developed  uniform  stockholder  registrations  which  we  will  utilize  in the
issuance of your AFSALA  Bancorp,  Inc.  stock  certificate(s).  If you have any
questions, please consult your legal advisor. Stock ownership must be registered
in one of the following manners:

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

INDIVIDUAL Avod the use of two initials.  Include the first given name,  middle
           initial and last name of the  stockholder.  Omit words of limitation 
           that do not affect  ownership  rights  such  as  "special  account,"
           "single  man,"  "personal property," etc.

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

JOINT     Jointownership  of stock by two or more persons  shall be inscribed on
          the certificate  with one of the following  types of joint  ownership.
          Names should be joined by "and," do not connect with "or". Omit titles
          such as "Mrs.,"  "Dr.," etc. JOINT TENANTS Joint Tenancy with Right of
          Survivorship and not as Tenants in Common may be specified to identify
          two or more owners where  ownership is intended to pass  automatically
          to the surviving tenant(s). TENANTS IN COMMON Tenants in common may be
          specified  to  identify  two or more  owners.  When stock is held in a
          tenancy in common,  upon the death of one co-tenant,  ownership of the
          stock will be held by the surviving  co-tenant(s)  and by the heirs of
          the deceased co-tenant. All parties must agree to the transfer or sale
          of shares held in this form of ownership.

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

REVISED   Stock  may be held in the name of a  custodian  for a minor  under the
UNIFORM   Revised Uniform Gifts to Minors (or, the Uniform  Transfers to Minors)
GIFTS     laws of the individual states. There may be only one custodian and one
TO MINORS minor designated on a stock certificate.  The standard abbreviation of
          custodian is "CUST," while the description  "Revised  Uniform Gifts to
          Minors  Act" is  abbreviated  "REV UNIF GIFT MIN ACT."  Standard  U.S.
          Postal  Service  state  abbreviations  should be used to describe  the
          appropriate state. For example,  stock held by John P. Jones under the
          New York Revised Uniform Gifts to Minors Act will be abbreviated. 

                     JOHN P. JONES CUST SUSAN A. JONES 
                     REV UNIF GIFT MIN ACT

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

FIDUCIARIES
          Stock held in a fiduciary capacity must contain the following:
          1.        The name(s) of the fiduciary --
                    * If an individual, list the first given name, middle 
                      initial, and last name.
                    * If a corporation, list the corporate title.
                    * If an individual and a corporation, list the corporation's
                      title before the initial.
          2.        The fiduciary capacity --
                    * Administrator
                    * Conservator
                    * Committee
                    * Executor
                    * Trustee
                    * Personal Representative
                    * Custodian
          3.        The  type  of document governing the fiduciary relationship.
                    Generally,  such  relationships  are either under a form of 
                    living trust agreement or pursuant to a court order. Without
                    a document establishing a fiduciary relationship, your stock
                    may not be registered in a fiduciary capacity.
          4.        The date of document governing the relationship. The date of
                    the document need not be used in the description of a  trust
                    created by a will.
          5.        Either of the following:
                       The name of the maker, donor or testator
                                    or
                        The name of the beneficiary
                        Example of Fiduciary Ownership:
                        JOHN D. SMITH, TRUSTEE FOR TOM A. SMITH
                        UNDER AGREEMENT DATED ___/___/93





<PAGE>

NASD AFFILIATIONS                          
- -----------------

Please   refer   to  the   National       [ ] Check here and initial  below  if
Association of Securities  Dealers,           you are a member of the NASD or a
Inc., ("NASD")  affiliation section           person  associated  with  an NASD 
and check the box,  if  applicable.           member  or   a   partner  with  a
The   NASD    Interpretation   With           securities brokerage  firm  or  a 
Respect    to    Free-Riding    and           member of the immediate family of 
Withholding (the  "Interpretation")           any such person to whose  support
restricts the sale of a "hot issue"           such person contributes  directly
(securities that trade at a premium           or indirectly or if you  have  an
in   the   aftermarket)   to   NASD           account in which a NASD member or
members,  persons  associated  with           a person associated with  a  NASD
NASD  members   (i.e.,   an  owner,           member has a beneficial interest.
director,     officer,     partner,           I agree (i) not to sell, transfer
employee,   or   agent  of  a  NASD           or hypothecate  the  stock  for a
member)  and  certain   members  of           period  of  150   days  following 
their  families.  Such  persons are           issuance, and (ii) to report this
requested  to  indicate  that  they           stock purchase in writing to  the
will comply with certain conditions           applicable  NASD member  I  am 
required for an exemption  from the           associated with within one day of
restrictions.                                 the payment for the stock.
                                              (Initials)
TELEPHONE INFORMATION                                   ------------------------
- ---------------------

Please  enter both a daytime and an           Daytime Phone (   )
evening  telephone number where you                              ---------------
may  be  reached  in the  event  we           Evening Phone (   )
cannot execute your order as given.                              ---------------
Please include your area code.


                                ACKNOWLEDGMENT
                                --------------

I  (WE)   ACKNOWLEDGE   THAT   THIS       I (we) understand that, after receipt
SECURITY  IS NOT A SAVINGS  ACCOUNT       by AFSALA Bancorp, Inc.,  this  order
OR  DEPOSIT  AND IS  NOT  FEDERALLY       may  not  be  modified  or  withdrawn
INSURED  AND IS NOT  GUARANTEED  BY       without the consent of AFSALA Bancorp,
AMSTERDAM  FEDERAL SAVINGS AND LOAN       Inc. or Amsterdam Federal Savings  and
ASSOCIATION    OR    THE    FEDERAL       Loan  Association.   Further,  I (we)
GOVERNMENT.                               certify that my (out)  purchase  does
                                          not  conflict   with   the   purchase
I (we) further  certify that I (we)       limitations in the Plan of Conversion.
received  a  Prospectus   prior  to       Under penalties  of  perjury,  I  (we)
purchasing   the  Common  Stock  of       certify that: (1) the Social Security
AFSALA     Bancorp,     Inc.    and       Number or Tax  Identification  Number
acknowledge     the    terms    and       given above is correct; and (2) I (we)
conditions  described therein.  The       am  (are)  not  subject  to   backup 
Prospectus  that  I  (we)  received       withholdling.  Instructions: You must
contains disclosure  concerning the                      ----------------------
nature   of  the   security   being       cross out #2 above if you  have  been
offered  and  describes  the  risks       -------------------------------------
involved  in  the  investment.  See       notified   by  the  Internal  Revenue 
"Risk Factors" on pages 1 through 6       --------------------------------------
of the Prospectus.                        Service  that  you  are  subject   to
                                          -------------------------------------
To    purchase    stock    in   the       withholding because of under-reporting
Subscription  Offering,  this fully       --------------------------------------
completed  Stock Order Form must be       interest or  dividends  on  your  tax 
actually   received  by   Amsterdam       -------------------------------------
Federal no later  than 12:00  noon,       return. 
Eastern Time on  __________,  1996,       -------
unless  extended,   otherwise  this        
Stock    Order    Form    and   all       -------------------------------------
subscription  rights  will be void.       Signature                  Date      
Completed    Stock   Order   Forms,
together with the required  payment       -------------------------------------
or  withdrawal   authorization  and       Additional Signature       Date
signed   Certification,    may   be       (if required)
delivered  to the  Stock  Center or
may  be  mailed   to  the   address      Sign and date  the  order  form.  Whe
indicated on the enclosed  business      purchasing as a  custodian,  corporate
reply    envelope.    All    rights      officer, etc., add you full  title  to 
exercisable   hereunder   are   not      your signature. An additional signature
transferable  and shares  purchased      is required only when  payment  is  by
upon  exercise  of such rights must      withdrawal   from   an  account  that
be purchased for the account of the      requires more than  one  signature  to
person exercising such rights.  The      withdraw funds.  Your  order  will  be
undersigned   certifies  that  this      filled according to the provisions  of
stock order is for my account  only      the Plan of Conversion as described in
and  there  is  no   agreement   or      the Prospectus.
understanding     regarding     the
transfer of my subscription  rights
or any further  sales or  transfers
of these shares.

It is  understood  that  the  Stock
Order  Form  will  be  accepted  in
accordance  with,  and  subject to,
the  terms  and  conditions  of the
Plan  of  Conversion  of  Amsterdam
Federal.  If the minimum  number of
shares  cannot be sold,  all orders
will  be  canceled  and  funds  and
withdrawal  authorizations received
as   payment   will   be   returned
promptly with interest or canceled,
respectively.


                    THIS ORDER NOT VALIDATED UNLESS SIGNED
                 AND ACCOMPANIED BY A COMPLETED CERTIFICATION

                FOR ASSISTANCE, PLEASE CALL OUR STOCK CENTER AT
                                (   )    -
              FROM _:__ A.M. TO _:__ P.M., MONDAY THROUGH FRIDAY





                                 Exhibit 99.2


<PAGE>
                           AMSTERDAM FEDERAL SAVINGS
                             AND LOAN ASSOCIATION
                   (To be known as AMSTERDAM FEDERAL BANK)
                             Amsterdam, New York

                             CONVERSION VALUATION
                               APPRAISAL REPORT

                                    As Of:
                                 June 14, 1996

                                 Prepared By:
                         CAPITAL RESOURCES GROUP, INC.
                          1211 Connecticut Avenue, NW
                                   Suite 200
                            Washington, D.C.  20036

<PAGE>
                   [CAPITAL RESOURCES GROUP, INC. LETTERHEAD]

                                          June 14, 1996

Board of Directors
Amsterdam Federal Savings and
   Loan Association
161 Church Street
Amsterdam, New York 12010

Dear Board Members:

     At  your  request,  we  hereby  provide  an  independent  appraisal  of the
estimated  pro forma market value of the common  stock of AFSALA  Bancorp,  Inc.
("Holding  Company") to be issued upon  conversion of Amsterdam  Federal Savings
and Loan Association  ("Amsterdam Federal" or the "Bank") from a mutual to stock
form and upon the issuance of the Bank's common stock to the Holding Company,  a
newly formed corporation which is a unitary savings and loan holding company. It
is anticipated that, initially,  the sole subsidiary of the Holding Company will
be the Bank. In connection  with the conversion the Bank will change its name to
"Amsterdam   Federal  Bank".  This  appraisal  is  furnished   pursuant  to  the
requirements of Regulation  563b.7 and the "Guidelines for Appraisal Reports for
the Valuation of Savings  Institutions  Converting  from Mutual to Stock Form of
Organization" of the Office of Thrift Supervision ("OTS").

     Capital  Resources  Group,  Inc.  ("CRG")  is  an  investment  banking  and
financial  consulting firm that specializes in financial valuations and analyses
of business enterprises and securities.  The background and experience of CRG is
detailed in Exhibit V-1. We believe that, except for the fee we will receive for
our appraisal, we are independent of the Bank.

     In  preparing  our  appraisal,   we  have  reviewed   Amsterdam   Federal's
Application for Approval of Conversion,  including the Proxy Statement, as filed
with the OTS.  We have  conducted  an  analysis  of the Bank  that has  included
discussions with the Bank's management,  with KPMG Peat Marwick, LLP, the Bank's
independent auditor, and with the firm of Malizia,  Spidi, Sloane & Fisch, P.C.,
the  Bank's  conversion  counsel.  In  addition,  where  appropriate,   we  have
considered  information  based  on other  available  published  sources  that we
believe are reliable; however, we cannot guarantee the accuracy and completeness
of such information.

     We investigated the competitive  environment within which Amsterdam Federal
operates and have assessed the Bank's  relative  strengths and  weaknesses.  Our
analysis  included an  examination  of the  potential  effects of  conversion on
Amsterdam Federal's operating  characteristics and financial performance as they
related  to the pro forma  market  value of the  Holding  Company.  We also have
reviewed,  among other things, the economy in Amsterdam Federal's primary market
area and have compared the Bank's financial  performance and condition with that
of  companies  in New  York,  nationally  and with that of a  selected  group of
publicly-traded companies. We have reviewed conditions in the securities markets
in general and in the market for thrift stock in particular. We


<PAGE>


CAPITAL RESOURCES GROUP, INC.
Board of Directors
June 14, 1996
Page 2

also have considered the expected market for the Holding  Company's common stock
after conversion.

     In preparing  our  appraisal,  we have relied upon and assumed the accuracy
and completeness of financial and statistical  information  provided by the Bank
and the  Bank's  independent  auditors.  We did  not  independently  verify  the
financial statements or other information provided by the Bank. Our appraisal is
based  on the  Bank's  representation  that  the  information  contained  in the
Prospectus and Proxy  Statement and additional  evidence  furnished to us by the
Bank are truthful, accurate and complete.

     It is our opinion that, as of June 14, 1996, the estimated pro forma market
value of the Holding Company's (and,  therefore,  the Bank's)  to-be-outstanding
common  stock was  $11,000,000,  or  1,100,000  shares at $10.00 per share.  The
resultant range of value was $9,350,000,  or 935,000 shares at $10.00 per share,
to $12,650,000, or 1,265,000 shares at $10.00 per share.

     Our  valuation  is  not  intended,   and  must  not  be  construed,   as  a
recommendation  of any kind as to the  advisability of purchasing  shares of the
common  stock.  Moreover,  because  such  valuation  is  necessarily  based upon
estimates and  projections  to a number of matters,  all of which are subject to
change from time to time,  no  assurance  can be given that persons who purchase
shares of common stock in the  conversion  will  thereafter be able to sell such
shares at prices  related to the  foregoing  valuation  of the pro forma  market
value thereof.

     The  valuation  will be  updated  as  provided  for in the  OTS  conversion
regulations and guidelines.  Any updates will consider,  among other things, any
developments  or changes  in the Bank's  financial  performance  and  condition,
management  policies  and current  conditions  in the equity  markets for thrift
shares. Should any such new developments or changes be material, in our opinion,
to the  valuation of the shares,  appropriate  adjustments  to the estimated pro
forma market value will be made.  The reasons for any such  adjustments  will be
explained in detail at that time.

                                          Respectfully submitted,
                                          CAPITAL RESOURCES GROUP, INC.

                                          /s/Michael B. Seiler
                                          Michael B. Seiler
                                          Senior Vice President

MBS/cct
Enclosure


<PAGE>



CAPITAL RESOURCES GROUP, INC.

                               TABLE OF CONTENTS

                                                                        PAGE

CHAPTER                  DESCRIPTION                                   NUMBER
    I.            DESCRIPTION OF AMSTERDAM FEDERAL                      1.1
                  Overview of Amsterdam Federal                         1.1
                  Balance Sheet Trends                                  1.3
                  Lending Activities                                    1.7
                     One-to-Four Family Residential Loans               1.8
                     Commercial Loans                                  1.10
                     Home Equity Loans                                 1.10
                     Consumer Loans                                    1.11
                  Asset Quality                                        1.11
                  Asset/Liability Management                           1.13
                  Income and Expense Trends                            1.14
                  Subsidiary                                           1.17
                  Properties                                           1.17
                  Legal Proceedings and Miscellaneous                  1.18

   II.            MARKET AREA ANALYSIS                                  2.1

  III.            COMPARISONS WITH PUBLICLY-HELD THRIFTS                3.1
                  Chapter Overview                                      3.1
                  Introduction                                          3.2
                  Selection Criteria                                    3.2
                  Selection Procedure                                   3.5
                  Review of Comparative Group Thrifts                   3.7
                  Financial Comparisons                                3.12

   IV.            MARKET VALUE DETERMINATION                            4.1
                  Introduction                                          4.1
                  Quality and Predictability of Earnings/Earnings
                    Growth Potential                                    4.1
                  Financial Strength                                    4.3
                     Capital Levels                                     4.3
                     Asset/Liability Position                           4.4
                     Asset Quality                                      4.5
                  Market Area                                           4.6
                  Dividend Payments                                     4.7
                  Management and Employee Staffing                      4.8
                  Liquidity of the Issue                                4.9
                  Subscription/Community Interest                      4.10
                  Stock Market Environment                             4.12
                  Valuation Approach                                   4.15
                  Valuation Conclusion                                 4.20




<PAGE>



CAPITAL RESOURCES GROUP, INC.

                                LIST OF TABLES

    TABLE                                                               PAGE
   NUMBER                DESCRIPTION                                   NUMBER

                  Chapter I
   1.1            Selected Balance Sheet Items                          1.4
   1.2            Non-Performing Assets                                1.12
   1.3            Income and Expense Trends                            1.15
   1.4            Office Locations                                     1.18


                  Chapter III
   3.1            Comparative Group Selection Criteria                  3.6
   3.2            Earning Asset Composition                             3.8
   3.3            Key Financial Indicators                             3.13


                  Chapter IV
   4.1            Thrift Stock Index                                   4.13
   4.2            Comparative Pricing Analysis                         4.19
   4.3            Pro Forma Comparison                                 4.21

<PAGE>

CAPITAL RESOURCES GROUP, INC.

                     I.  DESCRIPTION OF AMSTERDAM FEDERAL

Overview of Amsterdam Federal

     Amsterdam Federal Savings and Loan Association  ("Amsterdam Federal" or the
"Bank") is a federally  chartered  savings and loan  located in  Amsterdam,  New
York. The Bank was originally  chartered in 1936.  Amsterdam Federal is a member
of the Federal Home Loan Bank ("FHLB") System and its deposits are insured up to
the applicable limits by the Savings Association  Insurance Fund ("SAIF") of the
Federal Deposit Insurance  Corporation ("FDIC"). At March 31, 1996, the Bank had
total  assets of $133.0  million  and  equity,  as  calculated  under  generally
accepted accounting principles ("GAAP"), of $8.2 million or 6.2 percent of total
assets.

     The Bank  conducts its business  from its main office and one branch office
located in  Amsterdam,  Montgomery  County and two  supermarket  branch  offices
located in Gloversville,  Fulton County, and Oneonta, Otsego County. The Bank is
engaged in attracting  deposits  from the general  public and uses such deposits
primarily to originate loans secured by one-to-four family residences located in
Montgomery County and portions of the neighboring counties of Fulton and Otsego.

     Amsterdam  Federal is  committed  to meeting the  residential  mortgage and
deposit needs of its customers,  emphasizing  the  origination  of  conventional
mortgage  loans for the purpose of  purchasing  or  refinancing  owner-occupied,
one-to-four family residential properties in the Bank's primary market area. The
Bank also  actively  originates  home equity and other  types of consumer  loans
secured by  residential  real estate or other types of personal  property in its
market area.  Amsterdam  Federal's loan portfolio also contains modest levels of
commercial real estate loans


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.2

secured  primarily by small  office  facilities.  At March 31,  1996,  Amsterdam
Federal's  net loans  receivable  totaled  $67.7  million (50.9 percent of total
assets),  and the Bank's one-to-four family residential  mortgage loan portfolio
at such date totaled $43.9 million (excluding home equity loans) or 64.2 percent
of gross loans.  Fixed-rate home equity loans, the second largest loan category,
amounted  to $12.3  million  or 18.0  percent  of  gross  loans.  Management  of
Amsterdam  Federal believes that the Bank has the opportunity to fill a niche in
its primary  market areas  through  further  expansion of the Bank's home equity
lending program.

     Historically,  Amsterdam  Federal's  primary  market  areas  for  loans and
deposits have been eastern  Montgomery County and portions of Fulton County. The
economy in the Bank's  primary  market area has  remained  stagnant  for several
years.  Unemployment  rates in Montgomery and Fulton  Counties have remained the
highest among the counties in New York State, ranging between 8.5 and 10 percent
in recent years. The recent opening of two supermarket branch offices outside of
Montgomery  County,  reflected  in the Bank's  strategy  to move into new market
areas that are expected to provide better  opportunities for residential lending
and deposit growth.  Management of Amsterdam  Federal believes that the Bank has
been able to increase its market share in  originating  first  mortgage loans on
residential  property within its primary market area in Montgomery County,  even
though total first  mortgage  loan  originations  in the Bank's market area have
been declining.

     While  Amsterdam  Federal has  historically  generated a positive  earnings
stream,  the Bank's  reported net income levels have  declined  since the fiscal
year ended  September  30, 1993.  The decline in reported net income levels have
reflected a narrowing of net interest rate spreads and


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.3

margins, and higher operating expense ratios. For the latest twelve months ended
March 31, 1996,  Amsterdam  Federal's net income equaled $579,000 or a return on
assets ("ROA") of 46 basis points.

Balance Sheet Trends

     Table 1.1 highlights  Amsterdam  Federal's  balance sheet trends during the
past five years.  As shown in the table,  Amsterdam  Federal's total assets have
increased  from $81.3 million at September  30, 1991 to $133.0  million at March
31,  1996,  which  reflects  an annual  compound  growth  rate of just  under 12
percent.  Asset  growth  during  this time period was funded  primarily  through
expansion of the Bank's deposit base and, to a much lesser  extent,  through the
utilization of FHLB borrowings.  Between  September 30, 1991 and March 31, 1996,
Amsterdam  Federal's  deposit  balances  increased  from $74.2 million to $121.4
million, an overall deposit growth rate of 64 percent for the period. Management
believes  that an average  annual  deposit  growth  rate of between  6.5 and 7.0
percent can be sustained in the future.  Since 1992,  the bank's FHLB  borrowing
levels have  generally  remained  between $2 and $3 million.  At March 31, 1996,
FHLB borrowings equaled $2.1 million.

     A portion of the Bank's deposit growth has been attributable to the opening
of two  supermarket  branch  offices  in  the  Shop  N  Save  Supermarkets.  One
supermarket  branch was opened in  Gloversville  in November  1994 and the other
supermarket  branch was opened in  Oneonta  in May 1995.  As of March 31,  1996,
deposits  in these  two  branches  equaled  $10.8  million,  or 8.9  percent  of
Amsterdam Federal's total deposits.

     Partially  reflective of an aging depositor base with a heavy concentration
of customers over 55,  Amsterdam  Federal has benefited from a moderately  large
percentage of lower costing savings


<PAGE>

CAPITAL RESOURCES GROUP, INC.


                                    Table 1.1
                                Amsterdam Federal
                          Selected Balance Sheet Items
                             (Dollars in Thousands)

<TABLE>
<CAPTION>

                                                        At September 30,                                             At March 31,
                   --------------------------------------------------------------------------------------------  ------------------
                     1991   Assets    1992   % Assets   1993    % Assets      1994   % Assets    1995  % Assets    1996    % Assets
                     ----   ------    ----   --------   ----    --------      ----   --------    ----  --------    ----    --------

<S>                <C>     <C>      <C>       <C>     <C>        <C>       <C>        <C>     <C>       <C>      <C>        <C>
Total Assets       $81,297 100.00%  $93,578   100.00% $105,038   100.00%   $113,882   100.00% $127,962  100.00%  $133,046   100.00%
Cash and
  Cash
  Equivalents  (1)   6,939   8.54%    5,221     5.58%    9,457     9.00%      6,235     5.47%    9,673    7.56%    12,615     9.48%
Investment
  Securities (2)     3,665   4.51%    8,800     9.40%   21,455    20.43%     30,223    26.54%   33,889   26.48%    34,887    26.22%
FHLB Stock             542   0.67%      572     0.61%      572     0.54%        509     0.45%      566    0.44%       566     0.43%
Mortgage-
  backed
  Securities (3)    20,269  24.93%   25,563    27.32%   18,364    17.48%     15,877    13.94%   15,397   12.03%    14,306    10.75%
Loans
  Receivable, net   47,727  58.71%   51,273    54.79%   52,814    50.28%     58,623    51.48%   65,448   51.15%    67,730    50.91%
Deposits            74,240  91.32%   84,591    90.40%   94,672    90.13%    102,016    89.58%  116,073   90.71%   121,443    91.28%
Borrowings             825   1.01%    2,122     2.27%    2,728     2.60%      2,791     2.45%    2,303    1.80%     2,072     1.56%
Equity               5,385   6.62%    5,955     6.36%    6,646     6.33%      7,302     6.41%    7,914    6.18%     8,195     6.16%

</TABLE>

1)   Includes  interest earning deposits,  money market  investments and federal
     funds sold.
2)   Includes $2.6 and $15.3 million of securities  classified as "available for
     sale" at September 30, 1995 and March 31, 1996, respectively.
3)   All  mortgage-backed  securities  were  classified as "held to maturity" at
     September  30, 1995 and March 31,  1996,  except for $2.9 million of REMICs
     and CMOs at March 31, 1996.

Source:  Amsterdam Federal 's audited and unaudited financial statements.




<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.5

accounts.  However,  as is the case with most other  savings  institutions,  the
Bank's base of savings  accounts has  declined  and has been  replaced by higher
balances  of  time  deposit  accounts.  At  March  31,  1996,  savings  accounts
constituted  29.1 percent of the Bank's  deposit base. At such date,  NOW, money
market,  and  non-interest  bearing  accounts  equaled 8.3, 5.1 and 5.5 percent,
respectively, of total deposits. Time deposit accounts constituted 52 percent of
total deposits.

     Through  marketing   campaigns  aimed  at  younger  people  and  aggressive
marketing of its services and products, management of Amsterdam Federal believes
the Bank has been  successful in reducing the average age of its customer  base.
Also, while the deposit base in Montgomery County has remained  essentially flat
in recent years, the Bank's share of the local market's deposit base has grown.

     Growth  in  Amsterdam  Federal's  total  assets  since  September  1991  is
reflected  by  increases in the dollar  levels of cash  equivalents,  investment
securities  and  loans,  partially  offset  by  a  reduction  in  the  level  of
mortgage-backed   securities  ("MBS",  which  includes  collateralized  mortgage
obligations ("CMO") and REMICs).

     As an important component of the Bank's overall asset/liability strategy to
reduce  interest  rate risk,  management  of Amsterdam  Federal has attempted to
maintain high levels of liquid assets in the Bank in recent years.  These liquid
assets have  included cash  equivalents  and high  concentrations  of investment
securities  with  short  to  intermediate  terms.   Management  has  focused  on
structuring the securities  portfolio to include  laddered  maturities of one to
five years.  The Bank has also classified a portion of the securities  portfolio
to "available for sale".  At March 31, 1996,  $15.3 million or 44 percent of the
securities portfolio, excluding MBS, was classified as available for sale.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.6

     Cash and cash equivalents,  which increased to $12.6 million or 9.5 percent
of assets  at March 31,  1996,  are  comprised  of  federal  funds and  interest
earnings term deposits.  The investment  securities  portfolio,  which increased
from $3.7  million  or 4.5  percent  of assets at  September  30,  1991 to $34.9
million or 26.2 percent of assets at March 31, 1996,  is comprised  primarily of
U.S.  Government and agency  securities and, to a lesser extent,  obligations of
state and political subdivisions.

     Amsterdam  Federal's  balances of MBS, after increasing to $25.6 million or
27.3 percent of assets at September 30, 1992, has declined during the past three
years.  At March 31, 1996,  the MBS  portfolio  equaled $13.8  million,  or 10.8
percent of total assets, and included $2.9 million of REMICs and CMOs classified
as available for sale.

     Amsterdam  Federal's  loan  portfolio has  increased  from $47.7 million at
September 30, 1991 to $67.7 million at March 31, 1996.  However, as a percentage
of the total asset base,  the loan  portfolio  has declined from 58.7 percent at
September 1991 to 50.9 percent at March 1996. During this five year period,  the
relative  composition  of the Bank's  loan  portfolio  has  changed  moderately.
One-to-four  family  residential loan balances have increased by over $6 million
since  September  1991,  to $43.9  million at March 31, 1996. At March 31, 1996,
one-to-four  family  residential  loans equaled  approximately 64 percent of the
total loan portfolio,  which represents a decrease from 78 percent in 1991. Home
equity loans have  experienced  the largest  increase since  September 30, 1991,
increasing by $8.4 million to equal approximately 18.0 percent of the total loan
portfolio  at March 31,  1996.  The  dollar  level of other  consumer  loans has
increased by $2.1 million during the


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.7

past five years,  and equaled  $7.5 million or  approximately  11 percent of the
total loan portfolio at March 31, 1996.

     The rapid  growth in home  equity  lending has more than offset the limited
growth  in  the  Bank's  first  mortgage  portfolio  as  Amsterdam  Federal  has
experienced  a slowdown  in real estate  activity in its primary  market area of
Montgomery  County. In the future,  Amsterdam Federal will continue to emphasize
home equity and other forms of consumer  lending,  a part of the Bank's business
that has proven profitable.

     While Amsterdam  Federal's equity levels have consistently  increased since
1991,  the Bank's  equity to assets  ratio has  declined  due to the  moderately
strong asset growth during this period.  Amsterdam  Federal's  equity  increased
$2.8 million  from $5.4  million at September  30, 1991 to $8.2 million at March
31, 1996. However, the equity ratio declined from 6.6 percent to 6.2 percent.

Lending Activities

     Amsterdam  Federal's  loan portfolio  primarily  consists of mortgage loans
secured  by  one-to-four  family  residences.  The  Bank has  recently  begun to
emphasize home equity loans secured by first and second mortgages on one-to-four
family  residences.  The Bank also  originates  consumer  loans,  consisting  of
personal loans, home improvement  loans, and passbook loans. To a lesser extent,
the Bank  originates  commercial real estate loans and other  commercial  loans.
Although the loan portfolio still consists of a small amount of education loans,
the Bank ceased making such loans in June 1994.

     At March 31, 1996,  Amsterdam  Federal's gross loan portfolio totaled $68.5
million.  Loans  secured by first  mortgages on  one-to-four  family  residences
totaled $43.9 million, or 64.2 percent,


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.8

of the Bank's total loan  portfolio at March 31, 1996.  Prior to 1988,  the Bank
purchased loans,  however,  it is the current policy of the Bank not to purchase
loans. Other than educational loans which were recently sold,  Amsterdam Federal
does not sell loans. For its mortgage loan portfolio, the Bank originates fixed-
and  adjustable-rate   mortgage  loans.  At  March  31,  1996,   adjustable-rate
residential  mortgage  loans  totaled  approximately  48  percent  of the Bank's
residential mortgage loans (excluding home equity loans).

     At March 31, 1996,  Amsterdam  Federal's  largest lending  relationship was
comprised of loans secured by commercial and residential  properties aggregating
$641,000  located  in  the  Bank's  market  area.  The  second  largest  lending
relationship  consisted of a residential  loan with a balance  $533,000 at March
31, 1996,  secured by real estate located in the Bank's market areas.  The third
largest  lending  relationship  consisted  of loans  secured by  commercial  and
residential  properties  aggregating  $507,000 at March 31, 1996, located in the
Bank's market areas.  At March 31, 1996,  all of these loans were  performing in
accordance with their terms.

     Loan  origination  volume for fiscal  1993,  1994,  1995 and the six months
ended March 31, 1996,  equaled $14.7 million,  $22.0 million,  $21.2 million and
$11.3  million,  respectively.  For the latest six months  ended March 31, 1996,
originations  of one-to-four  family  residential  loans  (excluding home equity
loans)  equaled  $2.7  million or only 31 percent of the total loan  origination
volume.

     One-to-Four Family Residential Loans

     The  Bank's  primary  lending  activity  consists  of  the  origination  of
one-to-four family residential mortgage loans secured by property located in the
Bank's  primary  market  areas.  The Bank  generally  originates  owner-occupied
one-to-four family residential mortgage loans in amounts


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.9

up to 80% of the lesser of the appraised value or selling price of the mortgaged
property  without  requiring  mortgage  insurance.  The Bank  will  originate  a
mortgage  loan in an amount up to 95% of the  lesser of the  appraised  value or
selling price of a mortgaged property,  however,  mortgage insurance is required
for the amount in excess of 80% of such  value.  Non-owner-occupied  residential
mortgage loans are originated up to 75% of the lesser of the appraised  value or
selling  price of the property on a fixed rate basis only.  The Bank,  on a very
limited  basis,  also  originates  construction  permanent  loans on one-to-four
family  residences.  The Bank  retains all  mortgage  loans that it  originates.
Adjustable-rate mortgage loans, which can adjust annually or every three or five
years  over the life of the loan  depending  on the terms of the loan,  can have
maturities of up to 30 years.  Fixed-rate  loans can have maturities of up to 15
or 20 years  depending  on the terms of the loan.  The Bank  also  originates  a
fixed-rate 8 year balloon loan with principal and interest  payments  calculated
using a 30 year amortization.

     For all  adjustable-rate  mortgage loans, the Bank requires the borrower to
qualify  at the  fully  indexed  rate  after the first  adjustment.  The  Bank's
adjustable-rate mortgage loans provide for periodic interest rate adjustments of
plus or minus 1 percent to 2 percent per year with a maximum adjustment over the
term of the loan as set forth in the loan  agreement  and usually  ranges from 4
percent to 6.5 percent above the initial interest rate depending on the terms of
the loan.  Adjustable-rate mortgage loans typically reprice every year, although
some adjust  every three or five years,  and provide for terms of up to 30 years
with  most  loans  having  terms of  between  15 and 30 years.  The Bank  offers
adjustable-rate  loans with initial  interest  rates set below the fully indexed
rate.  The Bank offers  adjustable-rate  mortgage  loans indexed to the one year
U.S. Treasury bill rate.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.10

     Interest rates charged on mortgage loans are competitively  priced based on
market conditions and the Bank's cost of funds.  Generally,  the Bank's standard
underwriting  guidelines  for  mortgage  loans  conform to the Federal  National
Mortgage  Corporation  ("FNMA") and the Federal Home Loan  Mortgage  Corporation
("FHLMC")  guidelines  and most of the Bank's loans are salable in the secondary
market.  However,  it is the  current  policy of the Bank to remain a  portfolio
lender.

     Commercial Loans

     The Bank  originates a limited  amount of commercial  real estate and other
commercials  loans.  Commercial  real estate loans  consist of loan made for the
purpose of purchasing the commercial real estate used as collateral and includes
loans secured by mixed  residential  and commercial  use property,  professional
office buildings,  and restaurants.  At March 31, 1996,  commercial loans, other
than  commercial  real estate loans,  totaled $1.6 million or 2.4 percent of the
total loan  portfolio.  At March 31, 1996,  commercial real estate loans totaled
$3.1 million, or 4.5 percent of the loan portfolio. Commercial loans, other than
commercial real estate loans,  consist of, among other things,  commercial lines
of credit, commercial vehicle loans, and working capital loans and are typically
secured by residential or commercial property,  receivables,  or some other form
of collateral.  The Bank requires a personal guarantee from the principal of the
commercial  enterprise  on all  commercial  loans.  Loans  secured by commercial
property may be originated  in amounts up to 75 percent of the  appraised  value
for a maximum term of 15 years.

     Home Equity Loans

     At March 31, 1996, home equity loans secured by first and second  mortgages
on  residential  real estate  totaled  $12.3  million,  or 18.0 percent of total
loans. The loans are originated as fixed-rate


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.11

loans with  terms of up to 15 years.  The loans are  generally  subject to an 80
percent combined  loan-to-value ratio, including any other outstanding mortgages
or liens. However, the Bank may occasionally permit a higher loan-to-value ratio
based on other factors, such as the strength and credit history of the applicant
and the terms of the loan.  The Bank has recently  begun to emphasize  the these
loans as a means of  supplementing  its mortgage loan origination  volume.  Home
equity loan balances have increased $8.4 million since September 1991.

     Consumer Loans

     The  Bank  offers  consumer  loans in order  to  provide  a wider  range of
financial  services to its  customers.  Consumer or other loans,  including home
improvement loans but excluding home equity loans, totaled $7.5 million, or 10.9
percent of the Bank's total loans at March 31, 1996. The Bank originates secured
and unsecured  consumer loans,  consisting of personal loans,  home  improvement
loans, and passbook loans. The largest  component of the consumer loan portfolio
is direct automobile loans.

Asset Quality

     After  increasing  to $1.1  million  or 1.08  percent  of total  assets  in
September 1993, Amsterdam Federal's level of non-performing  assets (non-accrual
loans,  accruing loans  delinquent more than 90 days and foreclosed  assets) has
decreased  overall  during the last three  years (see Table  1.2).  At March 31,
1996,  non-performing  assets equaled  $782,000 or 0.59 percent of total assets.
Approximately  73 percent of the Bank's  non-performing  assets are comprised of
non-accrual residential real estate loans including home equity loans.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.12

                                   Table 1.2
                               Amsterdam Federal
                             Non-Performing Assets

<TABLE>
<CAPTION>

                                                                                          At     
                                                 At September 30,                      March 31
                                 ------------------------------------------------      --------
                                  1991         1992       1993     1994      1995       1996
                                                     (Dollars in Thousands)
                                           
Non-accruing loans:                        
<S>                              <C>          <C>       <C>       <C>      <C>        <C>      
   Residential real estate(1)     $886         $768       $856     $599      $487       $569
   Commercial real estate            0            0          0        0         0         40
   Consumer & commercial                                                   
     loans                          57           65         42       25        31         74
                                   ---          ---        ---      ---       ---        ---
      Total                       $943         $833       $898     $624      $518       $683
                                  ====         ====       ====     ====      ====       ====
                                                                           
Accruing loans delinquent                                                  
  more than 90 days:                                                         
   Residential real                                                        
     estate(1)                    $  0       $    0     $    0     $  0      $  0       $  0
   Commercial real estate            0            0          0        0         0          0
   Consumer & commercial                                                   
     loans                           0            0        165      106        79         99
                                   ---        -----                 ---        --        ---
      Total                       $  0       $    0     $  165     $106      $ 79       $ 99
                                   ===       ======      =====     ====      ====       ====
                                                                           
Total Non-Performing Loans        $943         $833     $1,063     $730      $597       $782
                                  ====         ====      =====     ====      ====       ====
                                                                           
Foreclosed assets:                                                         
   Residential real                                                        
     estate(1)                       0            0         67        0         0          0
   Commercial real estate            0            0          0        0         0          0
   Consumer & commercial             0            0         67        0         0          0
                                   ---          ---      -----      ---       ---        ---
      Total                          0            0         67        0         0          0
                                   ===          ===      =====      ===       ===        ===
                                                                           
Total Non-performing assets       $943         $833     $1,130     $730      $597       $782
                                  ====         ====      =====     ====      ====       ====
Allowance for loan losses         $456         $313       $415     $625      $678       $751
                                  ====         ====       ====     ====      ====       ====
Coverage of                                                                
  non-performing loans(2)        48.36%       37.58%     39.04%   85.62%   113.57%     96.04%
                                 =====        =====      =====    =====    ======      =====
Non-performing assets as a                                                 
  percentage of total assets      1.16%        0.89%      1.08%    0.64%     0.47%     0.59%
                                  ====         ====       ====     ====      ====      ====
</TABLE>                                                                   
                                                                           
- ---------------------------                                                
(1)  Includes home equity loans.                                           
(2)  Calculated  as the period end  allowance for loan losses as a percentage of
     the period end non-performing assets.
                                           
Source: Amsterdam Federal's Prospectus     
                                           
                                       
<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.13

     At March 31, 1996,  Amsterdam  Federal had classified  $613,000 of loans as
substandard  and  $394,000  of loans as  doubtful.  As of such date,  the Bank's
allowance for loan loses equaled $751,000 or 1.10 percent of total loans.

Asset/Liability Management

     In an effort to reduce  interest  rate  risk and  protect  itself  from the
negative  effects of rapid or  prolonged  changes in interest  rates,  Amsterdam
Federal  has  instituted  certain  asset  and  liability   management  measures,
including the following:

     o  Originate  for  portfolio  a large base of  adjustable-rate  residential
        mortgage loans and  mortgaged-backed  securities.  Management  estimates
        that adjustable-rate mortgages equal approximately 40 percent of current
        residential  loan  (excluding  home equity  loans)  origination  volume.
        However,  the Bank's plan is to increase  that  relative  percentage  to
        approximately 50 percent. At March 31, 1996, just over 50 percent of the
        Bank's  residential  mortgage  (excluding  home  equity  loans)  and MBS
        portfolios were comprised of adjustable-rate product.

     o  Maintain substantial levels of interest earnings deposits, federal funds
        and debt securities with short to intermediate  terms. The vast majority
        of the Bank's securities  portfolio has laddered maturities of less than
        one year to five years.

     o  Maintain  significant levels of available for sale securities which also
        serves  to  enhance  the  overall  liquidity  of the  Bank's  securities
        portfolio.  Securities available for sale equaled $18.2 million at March
        31, 1996.

     o  Maintain a high proportion of lower-costing  non-certificate accounts in
        the Bank's deposit  portfolio.  At March 31, 1996, such deposits totaled
        $58.3 million or 48.0 percent of total deposits.

     The  following  table  presents  the Board's  interest  rate risk limits as
measured by changes in net  portfolio  value  ("NPV"),  which is the  difference
between  the present  value of  expected  cash flows from assets and the present
value of expected cash flows from liabilities. A recent analysis prepared


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.14

by the OTS using data as of March 31,  1996 showed the Bank to be within or very
close to the Board's policy limits under all rate shocks as noted below:

         Chnage in

       Interest Rates                        Percent Change in NPV
        Basis Points                  Per Board Limits     Per OTS Analysis
        ------------                  ----------------     ----------------
            + 400                          -25%                   -27%
            + 300                          -15%                   -17%
            + 200                          -10%                   -10%
            + 100                          - 5%                   - 4%
                0                                                   0
            - 100                          + 5%                   + 2%
            - 200                          +10%                   + 4%
            - 300                          +15%                   +11%
            - 400                          +25%                   +22%


Income and Expense Trends

     As shown in Table 1.3,  Amsterdam  Federal has recorded positive net income
levels  over the past five and  one-half  years.  Between  the fiscal year ended
September  30, 1991 and  September  30, 1993,  the Bank's  profitability  levels
increased,  primarily due to widening net interest margins.  Amsterdam Federal's
reported  net income  increased  from  $357,000 or an ROA of 44 basis  points in
fiscal 1991,  to $691,000 or an ROA of 70 basis  points in fiscal  1993.  During
this time  period,  the Bank's net  interest  margin (net  interest  income as a
percentage of assets) increased from 253 basis points to 304 basis points.

     Since fiscal 1993, the Bank's  profitability  levels have  declined.  After
decreasing  to $608,000 or an ROA of 50 basis points in fiscal 1995,  the Bank's
reported net income further declined to $579,000 (ROA of 46 basis points) during
the latest twelve months ended March 31, 1996. The decrease in net income levels
since fiscal 1993, reflect a narrowing of the Bank's interest rate


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    

                                    Table 1.3
                                Amsterdam Federal
                            Income and Expense Trends
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                                                              For the Twelve Months
                                          For the Fiscal Year Ended September 30,                                Ended March 31,
                        ------------------------------------------------------------------------------------- ---------------------
                              1991              1992           1993                1994              1995               1996
                         ($000)    (%)     ($000)   (%)   ($000)    (%)       ($000)  (%)       ($000)    (%)       ($000)   (%)
                         ------    ---     ------   ---   ------    ---       ------  ---       ------    ---       ------   ---

<S>                     <C>       <C>     <C>      <C>    <C>       <C>      <C>      <C>      <C>       <C>       <C>        <C>
Average Assets (1)      81,297            87,438          99,308             109,460           120,922             126,055
Interest Income          7,019    8.63%    7,109   8.13%   6,764    6.81%      6,886  6.29%      8,041   6.65%       8,659    6.87%
Interest Expense        (4,964)   6.10%   (4,589)  5.25%  (3,741)   3.77%     (3,592) 3.28%     (4,528)  3.74%      (5,132)   4.07%
                        ------    ----    ------   ----   ------    ----      ------  ----      ------   ----       ------    ----
  Net Interest Income    2,055    2.53%    2,520   2.88%   3,023    3.04%      3,294  3.01%      3,513   2.91%       3,527    2.80%
Loan Loss Provision        148    0.18%      116   0.13%     217    0.21%        293  0.27%        165   0.14%         160    0.13%
                        ------    ----     -----   ----    -----    ----      ------  ----     -------   ----      -------    ----
  Net Interest Inc.
    after Prov.          1,907    2.35%    2,404   2.75%   2,806    2.83%      3,001  2.74%      3,348   2.77%       3,367    2.67%


Gain (Loss) on
  Sale of Securities        11    0.01%        3   0.00%      15    0.02%         40  0.04%         (3)  0.00%          (3)   0.00%
Fees and Service
  Charges                   98    0.12%      124   0.14%     142    0.14%        152  0.14%        244   0.20%         340    0.27%
Other Non-Interest
  Income                    26    0.04%       14   0.00%      30    0.03%         28  0.00%         34   0.03%          35    0.03%
                        ------    ----     -----   ----    -----    ----      ------  ----     -------   ----      -------    ----

  Total Non-Interest
    Income                 135    0.17%      141   0.16%     187    0.19%        220  0.20%        275   0.23%         372    0.30%

  Total Non-Interest
    Operating Exp        1,446    1.78%    1,684   1.93%   1,938    1.95%      2,245  2.05%      2,731   2.26%       2,906    2.31%
                        ------    ----     -----   ----    -----    ----      ------  ----     -------   ----      -------    ----

  Income (Loss)
    before Taxes           596    0.73%      861   0.98%   1,055    1.06%        976  0.89%        892   0.74%         833    0.66%
Provision for
  Income Taxes             239    0.29%      291   0.33%     364    0.36%        320  0.29%        284   0.24%         254    0.20%
                           ---    ----       ---   ----      ---    ----         ---  ----         ---   ----          ---    ---- 

  Net Income (Loss)       $357    0.44%     $570   0.65%    $691    0.70%       $656  0.60%       $608   0.50%        $579    0.46%
                          ====    ====      ====   ====     ====    ====        ====  ====        ====   ====         ====    ==== 

</TABLE>

(1)  Ending  assets  for the fiscal  year  ended  September  30,  1991.

Source: Amsterdam Federal 's audited and unaudited financial statements.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.16

spreads and net  interest  margins  and higher  non-interest  operating  expense
levels.  After  increasing  from 274 basis  points  in fiscal  1993 to 289 basis
points in fiscal 1994,  Amsterdam Federal's interest rate spread declined to 278
basis points in fiscal 1995 and decreased  further,  to 255 basis points for the
six months ended March 31, 1996. Between fiscal 1993 and the twelve months ended
March 31, 1996,  Amsterdam Federal's net interest margin declined from 304 basis
points to 280 basis points,  while the Bank's operating  expense ratio increased
from 195 basis points to 231 basis points.

     Amsterdam  Federal's  non-interest  operating  expense  levels have doubled
since fiscal 1991. The increase in expenses largely reflect the expansion of the
Bank's asset base and level of  operations  in recent  years.  While the largest
dollar level of expense increases have been in compensation and benefits,  other
major  expense  increases  have  occurred  in  occupancy  and  equipment,   data
processing as well as other expense  categories.  Specifically,  the opening and
operation of two supermarket  branch offices in Gloversville and Oneonta in 1994
and  1995,  the  replacement  of the  computer  hardware  system  in the  Bank's
branches,  and the  installation of automatic  teller  machines  ("ATMs") in the
three  branch  offices,   have  each   contributed  to  higher  expense  levels,
particularly over the last two years.

     Although  non-interest  income has not been a major  component of Amsterdam
Federal's earnings stream,  non-interest  income has increased from $135,000 (17
basis points) in fiscal 1991 to $372,000 (30 basis points) for the twelve months
ended March 31, 1996.  Non-interest operating income increases have largely been
attributable  to higher deposit  service charge levels.  The increase in service
charges on deposit  accounts was primarily the result of charges on newly opened
deposit


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.17

accounts at the two new supermarket  branches,  as well as general  increases to
the Bank's deposit account service fees.

     Amsterdam  Federal's earnings levels have been moderately  impacted by loan
loss provisions in certain years. Over the last five years, loan loss provisions
ranged from only $116,000 (13 basis points) in fiscal 1992 to $293,000 (27 basis
points) in fiscal 1994.  During the latest  twelve  months ended March 31, 1996,
such provisions were $160,000 (13 basis points).

Subsidiary Activity

     At march 31, 1996, the Bank had one  wholly-owned  subsidiary,  AFS Service
Corp.  AFS Service  Corp.  was formed in October 1995 to act as an agent for the
sale of Savings Bank Life  Insurance.  The Bank's  investment in its  subsidiary
totaled  $1,000 at March 31, 1996. As of March 31, 1996,  AFS Service Corp.  had
not conducted any operations.

Properties

     The Bank operates from its main office and three branch offices. The Bank's
total  investment  in office  property and equipment was $2.6 million with a net
book value of $1.6 million at March 31, 1996.

     The Bank has  recently  entered  into a lease to occupy  two  spaces in the
Amsterdam  Riverfront  Center.  A  majority  of  this  space  will be used as an
operations  center and will house the loan servicing,  accounting,  bookkeeping,
and  proof  departments,   marketing  and  business   development,   and  branch
operations.  The remaining space is expected to be used as a small branch office
with an ATM.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.18

                                   Table 1.4
                               Amsterdam Federal
                               Office Locations

                                                              Net Book Value
                                                             Of Real Property
                                 Leased       Year Leased      or Leasehold
Location                        Or Owned      or Acquired      Improvements
- --------                        --------      -----------      ------------
MAIN OFFICE:
     161 Church Street            Owned          1961            $440,511
     Amsterdam, NY 12010

AMSTERDAM BRANCH OFFICE:
     Route 30N &
       Maple Ave Extension        Owned          1989            $612,996
     Amsterdam, NY

SUPERMARKET BRANCH -
GLOVERSVILLE:
     Shop N Save              Leased until       1994            $109,090
     Fifth Avenue             July 2004(1)
     Gloversville, NY

SUPERMARKET BRANCH -
ONEONTA:
     Shop N Save              Leased until       1995            $112,436
     Route 28                January 2005(1)
     Oneonta, NY


- ---------------------------
(1)  Lease has a ten year term  with a renewal  option at the end of first  five
     years.

Source: Amsterdam Federal's Prospectus

Legal Proceedings and Miscellaneous

     The Bank, from time to time, is a party to routine litigation, which arises
in the normal course of business, such as claims to enforce liens,  condemnation
proceedings  on properties in which the Bank holds  security  interests,  claims
involving  the making and  servicing of real  property  loans,  and other issues
incident to the business of the Bank. There were no lawsuits pending or known to
be


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    1.19

contemplated  against  the Bank at March 31,  1996 that  would  have a  material
effect on the operations or income of the Bank.

     At March 31, 1996, the Bank had 34 full-time and 15 part-time employees.


<PAGE>



CAPITAL RESOURCES GROUP, INC.

                           II.  MARKET AREA ANALYSIS

Market Area Review

     Amsterdam  Federal conducts  business from its main office in Amsterdam and
branch offices in Amsterdam  (Montgomery  County),  Gloversville (Fulton County)
and in Oneonta (Otsego  County),  New York. Based on the Bank's branch locations
and deposit  activity,  the Bank has two market  areas.  Both  market  areas are
defined by  existing  boundaries.  One  market  area  consists  of the Cities of
Amsterdam,  Gloversville,  Johnstown,  and the  Towns of  Amsterdam,  Johnstown,
Florida, Mohawk, Broadalbin, Mayfield, and Perth. The other market area consists
of the City of Oneonta and Town of Oneonta.  Amsterdam is located  approximately
30 miles west of Albany.  The Bank's  super-market  branch in Gloversville began
operations  in  November  1994 and is located  approximately  15 miles  north of
Amsterdam.  The other Supermarket  branch in Oneonta was opened in May 1995, and
is located approximately 65 miles southwest of Amsterdam.

     The Bank's deposit and lending base is concentrated  in Montgomery  County.
However,  since the Bank's  customer  base for loans and deposits are drawn from
portions  of Fulton and Otsego  Counties as well,  this  chapter  also  provides
economic and demographic data on these two counties.

     The Bank's primary market areas consists  principally of suburban and rural
communities  with  manufacturing  serving  as the  largest  sector  of the local
economy (in  Montgomery  and Fulton  Counties).  Trade,  service and  government
related  industries  comprise the other major  components of the Bank's  primary
market  economy.  Historically,  the  economy of  Montgomery  County was heavily
dependent  on  carpet  manufacturing  up  through  the  1950's.  Currently,  the
manufacturing  sector is more diverse,  with a large  majority of  manufacturers
having a small number of employees.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    2.2

The service sector has been  increasing as a percentage of the total  employment
in the Bank's primary market area with local  governments  also accounting for a
large percentage of such employment.  The local markets that surround the Bank's
retail  offices are  characterized  as mature  areas with  limited  economic and
demographic growth.

     The  local  communities  in  and  around  Amsterdam  do not  contain  major
employers.  A  significant  percentage  of the local area  residents  commute to
Schenectady  County (General  Electric) and Albany County (State  Government) to
work.

     Recent  growth in areas of Fulton  County and Otsego  County  supported the
Bank's  decision  to open  up the two new  supermarket  branches  in  those  two
counties.  For example,  Fulton County,  through the  establishment  of economic
development zones, has attracted new employers into the local area. The Route 30
corridor  which runs  through  Montgomery  and Fulton  Counties  has spawned the
growth of recreation  areas,  large retail  facilities and restaurants  north of
Amsterdam.

     Overall,  the population of Montgomery and Fulton  Counties has declined in
the  last  decade  while  Otsego  county  benefited  from  a  modest  population
expansion. Between 1985 and 1994 Montgomery County (population count 51,900) and
Fulton  County (  population  count  53,700)  experienced  a 1.5 percent and 2.7
percent population decrease,  respectively.  Over the same period, Otsego County
experienced a 4.6 percent  population  increase from 59,000 in 1985 to 61,700 in
1994.  Projections  for the five year period between 1994 and 1999 indicate that
Fulton  County's  population  is expected  to decline  modestly  (3.2  percent),
Montgomery  County's  population will experience a modest increase (0.4 percent)
and Otsego County will grow faster (2.3 percent).


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    2.3

     The per capita  income in each of  Montgomery,  Fulton and Otsego  Counties
increased  approximately  49 percent  respectively  between 1985 and 1993,  at a
faster  rate  than the U.S.  average,  but  below  the New York  State  average.
However,  the three  Counties  have lagged  both the state and U.S.  averages in
dollar  amounts.  The per capita income in Montgomery  County is modestly higher
than in Fulton and Otsego  Counties,  due to its  proximity  to three  cities of
Albany, Schenectady and Troy as people commute into those cities for employment.

     In 1993 (latest available data), industries which accounted for the largest
percentage of earnings in Montgomery County were the manufacturing  sector (40.0
percent)  followed by the service  sector  (20.0  percent).  Government  and the
wholesale  and retail  trade  also  accounted  for a  noteworthy  percentage  of
earnings in Montgomery  County.  Of the industries that accounted for at least 5
percent of  earnings  in 1993,  the slowest  growing  between  1990 and 1993 was
wholesale and retail trade, which increased by 1.4 percent;  the fastest growing
was durable goods in the manufacturing  sector, which increased by 34.7 percent.
The manufacturing  sector is highly  significant to Montgomery  County's economy
because of its high multiplier effects for employment, output and value added.

     Set  forth  below  is a list of the ten  largest  employers  in  Montgomery
County:

                                                             Number of
     Company                         Product                 Employees
     -------                         -------                 ---------
St. Mary's Hospital              Health Services                825
Amsterdam Memorial Hospital      Health Services                679
Amsterdam Printing & Litho       Printing & Publishing          600
Hasbro, Inc.                     Toy Manufacturer               600
Kasson & Keller/Keymark Corp.    Fabricated Metal Products      600
Liberty Enterprises              Health Services                539
Beech Nut Nutrition Corp.        Food & Kindred Products        538
Noteworthy Company               Furniture & Fixtures           225
Mohawk Finishing Products, Inc.  Chemicals & Allied Products    222
Adirondack Knitting Mills, Inc.  Textile Mill Products          220


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    2.4

     In 1993,  industries which accounted for the largest percentage of earnings
in  Fulton  County  were  the  manufacturing  (36.6  percent)  followed  by  the
government  sector  (20.0  percent).  Manufacturing  and the  retail  trade also
accounted  for a  noteworthy  percentage  of earnings in Fulton  County.  Of the
industries  that  accounted  for at least 5 percent  of  earnings  in 1993,  the
slowest growing between 1990 and 1993 was  transportation  and public utilities,
which  increased by 3.0 percent;  the fastest  growing were the  government  and
service sectors,  which increased by 29.8 percent and 29.6 percent respectively.
However,  it should be noted that the transportation and public utilities sector
represented only 6.2 percent of earnings in Fulton County in 1993.

     Set forth below is a list of the ten largest employers in Fulton County:

                                                              Number of
     Company                                                  Employees
     -------                                                  ---------
Fulton Co. Chapter - NYS Assoc for Retarded Children Inc.       937
Nathan Littauer Hospital Association                            858
County of Fulton                                                828
Gloversville Enlarged School Dist.                              660
Buddy L. Inc.                                                   566
NYS Exec. Dept. Div. For Youth Tryon School for Boys            455
Enlarged City School Dist. of the City of Johnstown             430
UNI Distribution Corporation                                    321
Price Chopper, Inc.                                             292
Citizens Telecom                                                280


     In 1993,  industries which accounted for the largest percentage of earnings
in Otsego County were the service industry (35.1 percent)  followed by the state
and local  government  (20.0  percent).  Of the industries that accounted for at
least 5 percent of earnings in 1993, the slowest  growing  between 1990 and 1993
was  manufacturing,  which  increased by 10.1 percent;  the fastest  growing was
government and government enterprises sector, which increased by 22.8 percent.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    2.5

     The  unemployment  rate for  Montgomery  County at April 1996 (most  recent
available data) was 9.1 percent.  Fulton and Otsego County's  unemployment rates
were 8.6 percent and 5.4 percent,  respectively,  at April 1996.  These  figures
compare to the state and U.S. unemployment rates of 6.3 and 5.4 percent at April
1996, respectively.

     Amsterdam  Federal  competes with many larger  financial  institutions  for
originating  loans and  attracting  deposits  in  Montgomery,  Fulton and Otsego
County.  There were 21 other thrift,  savings bank,  commercial  bank and credit
union offices in Montgomery  County at June 30, 1995, 22 in Fulton County and 29
in Otsego County.  Historically,  thrifts and savings banks in Montgomery County
have held a smaller  percentage  of deposits  than  commercial  banks.  However,
between  June 30, 1993 and June 30,  1995,  total  deposits  held by thrifts and
savings banks in Montgomery  County  increased by  approximately  $11 million or
10.9  percent.  At June 30,  1995,  the Bank held 32.6 percent of all thrift and
savings banks  deposits in Montgomery  County where its two offices are located,
up from 30.1 percent at June 30, 1993.  Also, the Bank's overall market share of
total deposits in Montgomery  County increased from 12.7 percent to 13.8 percent
during the same period.  Historically,  thrift and savings  banks in both Fulton
and Otsego  Counties have held a smaller  percentage of deposits than commercial
banks.  The Bank's branch office in Fulton County opened up in November 1994 and
the branch office in Otsego  County opened  operations in May 1995. At March 31,
1996, the Bank branches' estimated market share of total thrift and savings bank
deposits  in  Fulton  and  Otsego  Counties  was 4.2  percent  and  3.2  percent
respectively.  Amsterdam  Federal's  estimated share of total deposits in Fulton
and Otsego Counties was 1.1 and 0.6 percent, respectively.


<PAGE>



CAPITAL RESOURCES GROUP, INC.

                 III.   COMPARISONS WITH PUBLICLY-HELD THRIFTS

Chapter Overview

     An  important  aspect in our fair market  valuation  of  Amsterdam  Federal
involves  a  financial   comparison  of  the  Bank  with  a  selected  group  of
publicly-traded peer thrifts.  Significant differences between Amsterdam Federal
and a selected  comparative  group of ten  thrift  institutions  (the  selection
process is detailed in the following sections) are summarized below:

     o Amsterdam  Federal reported a lower net income level over the most recent
       twelve month period (ROA of 46 basis points) versus the comparative group
       (ROA  of 67  basis  points)  and all  publicly  traded  (ROA of 89  basis
       points).  Amsterdam  Federal's lower earnings relative to the comparative
       group  reflects a lower net interest  margin  level,  which was partially
       offset by a modestly lower level of non-interest  operating  expenses and
       loan  loss  provisions,  and a  modestly  higher  level  of  non-interest
       operating income.

     o For the most recent twelve month period, Amsterdam Federal's net interest
       margin was 2.80  percent of average  assets  versus 3.33  percent for the
       comparative   group  and  3.25  percent  for  the  all  publicly   traded
       SAIF-insured  group.  The Bank's  lower net  interest  margin  versus the
       comparative  group reflects a lower  yield/cost  spread (2.55 percent for
       the Bank versus 2.97 for the peer  group) and a  substantially  lower net
       earning  asset  position  (1.59 percent for the Bank versus 11.29 percent
       for  the  peer  group).  The  Bank's  net  earning  asset  position  on a
       post-conversion  basis will  approach  but remain  below that of the peer
       group.

     o Amsterdam Federal's  non-interest operating income of 30 basis points was
       modestly  higher  than  that of the peer  group  (24  basis  points)  and
       moderately  lower  than that of the all  publicly-traded  group (44 basis
       points).  The Bank's  non-interest  income consists of service charges on
       deposit accounts, loans fees and other miscellaneous income.

     o Despite Amsterdam Federal's  relatively large branch office network given
       its assets  size,  the Bank  recorded a modestly  lower level of overhead
       expenses  compared to the peer group.  For the most recent twelve months,
       the  Bank's  non-interest  expenses  to average  assets was 2.31  percent
       compared to 2.35 percent for the peer group.

     o Amsterdam  Federal's  net worth  (equity)  ratio of 6.2  percent was well
       below the peer group's  tangible  capital  ratio of 18.3  percent.  After
       conversion,  Amsterdam Federal will (on a consolidated  basis) have a net
       worth ratio which will continue to fall below to that of the  comparative
       group after conversion.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    3.2

     o In recent years,  Amsterdam Federal has experienced relatively low levels
       of non-performing assets ("NPA"). The Bank's NPAs to assets ratio of 0.59
       percent was lower than the peer group's ratio of 1.48 percent and the all
       publicly traded group's ratio of 1.10 percent.

Introduction

     The ideal approach to estimating the fair market value of Amsterdam Federal
entails  a  comparison  of the  Bank's  operating  characteristics  to  those of
actively-traded stock thrifts possessing similar characteristics,  to the extent
that such can be  identified.  While we feel that prices of a properly  selected
peer group are useful in  determining  the pro forma market value,  considerable
adjustments will still be required in pricing  Amsterdam  Federal's common stock
in terms of its fair market value,  owing to differences  in asset size,  market
area,  financial  strength,   earnings  potential,   operating  strategies,  the
anticipated  offering size,  the market for  conversion  offerings and secondary
market liquidity of the issue.

     The  remainder  of  this  chapter  will  consist  of  the  selection  of an
appropriate  group of similar thrift  institutions  and a comparative  financial
analysis  of this peer  group with the Bank.  The  following  chapter  will then
detail the process by which the Bank's  appropriate  fair market  value has been
determined  and  will  demonstrate  the  estimated  pro  forma  effects  of  the
conversion on Amsterdam Federal and its related pricing ratios at the determined
market price.

Selection Criteria

     We have limited our analysis to thrift  companies listed on the major stock
exchanges (New York and American) and those companies listed on NASDAQ (National
Association  of  Securities  Dealers  Automated  Quotation  System)  due  to the
relative liquidity of their common stock. This


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    3.3

limitation  is  necessary,  in our  opinion,  since  published  market  data for
companies not qualifying for such listing may not accurately  reflect their true
market  values  due  to  their  limited  trading  volume,   often  coupled  with
considerable  time  elapsing  between  trades  (which may be  executed at widely
varying prices) and the  correspondingly  large bid-ask spreads often associated
with such issues.  Comparison to  thinly-traded  stocks could thus be especially
misleading  with  regard  to  current  market  conditions.  We have,  therefore,
excluded these  companies from  comparative  group  consideration.  The Bank has
applied to have its common  stock  approved  for  quotation  on the NASDAQ Stock
Market   system.   Therefore,   it  is  very  useful  to  compare  the  Bank  to
publicly-traded  thrifts in order to  determine  its market  value  relative  to
prevailing market conditions.

     An important factor bearing on the likely reception of Amsterdam  Federal's
initial stock  offering is the initial  pricing and market price  performance of
recently  converted  thrifts,  especially  if these  companies  possess  similar
characteristics  as Amsterdam  Federal.  Hence,  we have examined other recently
completed  conversion offerings for other thrift institutions in order to assess
the general market reception of new thrift  offerings.  Based on these findings,
we can make any adjustments  deemed necessary to Amsterdam  Federal's  estimated
pro forma fair market value.

     We have excluded  from  consideration  companies  whose prices appear to be
materially  influenced by announced or rumored  acquisitions.  In order to avoid
potential  distortion to market pricing data, we have also  eliminated  from the
comparative  group  companies  that  are  experiencing   unusual  market  and/or
operating conditions.

     Recognizing that operating environments for thrifts vary greatly from state
to state, as well as from region to region,  due to different  economic,  legal,
regulatory and investment characteristics,


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    3.4

we have attempted to select comparative  companies  operating in regions similar
to that in which Amsterdam Federal is located.  We have,  therefore,  selected a
group of thrifts  located within the  Mid-Atlantic  and Midwest regions which we
believe are comparable to the Bank and which have  experienced  similar economic
conditions in their market areas.

     Institution size and operating strategy are also major factors in assessing
institution  comparability  since they both affect  expected rates of return and
investors' general perception of the quality, risk and attractiveness of a given
institution.  Due  to  significantly  increased  interest  rate  volatility  and
expanded  asset  and  liability  powers  for  thrift   institutions,   operating
strategies have become  increasingly  diverse and this may dramatically impact a
company's  profitability  and market value. Five distinct  operating  strategies
have  been  identified  from the data  base we  maintain  on  approximately  390
publicly-traded  thrifts:  mortgage  banker,  diversified  thrift,  real  estate
orientation  (construction  lending and development),  retail banker (commercial
banking   services,   heavy  consumer  and  commercial   business  lending)  and
traditional  thrift  (traditional role without  specializing in  non-traditional
activities).  We were sensitive to the operating  strategy of Amsterdam Federal,
which  we  identified  as a  traditional  thrift  and  have  given  this  factor
considerable weight in selecting an appropriate comparative group.  Furthermore,
to the extent  feasible,  we have  attempted to select  companies  with small to
moderate  asset  sizes  (subject  to market  area and  financial  characteristic
considerations),  stable but  moderate  earnings  levels and, for the most part,
moderate  capital  levels in order to encompass  companies  which have a similar
amount of resources and available opportunities.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    3.5

     While  it is  not  possible  to  select  a  public  company  group  exactly
comparable to Amsterdam Federal, we believe that the group selected is comprised
of a  representative  group of companies  which provides a good  illustration of
current  industry  market  values  based on three  measures:  price/book  value,
price/earnings and price/assets.  We will discuss these valuation  approaches in
considerable  detail in  Chapter  IV.  Individually  and in the  aggregate,  the
comparative group of thrifts share common characteristics to Amsterdam Federal.

Selection Procedure

     Using the criteria  discussed  above, we have identified ten companies from
Exhibit   III-1   ("General   Characteristics   --   Publicly-Traded   Thrifts")
demonstrating  characteristics  similar to those of Amsterdam Federal.  In Table
3.1, we have listed the comparative group companies.  In terms of location, nine
comparative  group companies are located in the  Mid-Atlantic  region and one is
located in the Midwest  region.  Seven of the  comparative  group  companies are
located in New York State (but not New York City). Subject to certain asset size
restrictions,  we attempted to identify  thrifts which share  similar  financial
characteristics and operate in markets demonstrating similar  characteristics as
that in which Amsterdam Federal operates.

     Given   limitations  of  including   institutions  with  similar  financial
characteristics,  market areas,  comparable  business  strategies and sufficient
trading  volumes,  the overall  mean and median asset size of the ten thrifts in
the comparative  group is $207 million and $201 million,  respectively.  The ten
comparative  institutions all pursue a traditional  operating strategy and most,
like  Amsterdam  Federal,  have  below  average  earnings  levels.  Seven of the
comparative  thrifts,  like Amsterdam  Federal,  are SAIF-insured.  Three of the
comparative thrifts, Ambanc Holding Co., Catskill Financial


<PAGE>


CAPITAL RESOURCES GROUP, INC.
                                    
                                    Table 3.1
                             Amsterdam Federal Bank
                      Comparative Group Selection Criteria

<TABLE>
<CAPTION>

                           Date          Total     Market        Primary        Number        Operating                  Ticker
    Institution          Converted      Assets    Value(1)     Market Area     of Offices    Strategy(2)     Exchange    Symbol  
    -----------          ---------      ------    --------     -----------     --------      -----------     --------    ------
                                        ($Mil)     ($Mil)                                                               
                                                                                                                       
<S>                      <C>              <C>       <C>        <C>               <C>                           <C>       <C>
Amsterdam Federal-NY       ----           133       ---         New York         4          Traditional        ---       ----
                                                                                                                        
1stBergenBancorp-NJ      04/01/96         259        29.6      New Jersey        2          Traditional        OTC       FBER
AlbionBancCorp-NY        07/26/93          57         4.3       New York         2          Traditional        OTC       ALBC
AmbancHolding-NY         12/27/95         392        51.8       New York         9          Traditional        OTC       AHCI
CatskillFinCorp-NY       04/18/96         230        57.9       New York         3          Traditional        OTC       CATB
LittleFallsBncp-NJ       01/05/96         286        30.0      New Jersey        7          Traditional        OTC       LFBI
LSBFinCorp-IN            02/03/95         163        15.7       Indiana          3          Traditional        OTC       LSBI
PeekskillFinCo-NY        12/29/95         194        48.2       New York         3          Traditional        OTC       PEEK
SFSBancorp-NY            06/30/95         166        16.7       New York         3          Traditional        OTC       SFED
TappanZeeFin-NY          10/05/95         115        19.9       New York         1          Traditional        OTC       TPNZ
YonkersFinCorp-NY        04/18/96         208        33.5       New York         4          Traditional        OTC       YFCB
                                                                                                                       
</TABLE>                  
                                                                               

(1)  Market Value as of June 14, 1996.
(2)  From CRG's  database  maintained on 393  publicly-traded  thrifts which has
     identified five distinct operating strategies.

Source: Amsterdam  Federal's  financial  statements,  SNL Securities,  corporate
        reports and offering circulars for publicly-traded companies.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    3.7

Corp.,  and LSB Financial  Corp., are members of the Bank Insurance Fund ("BIF")
and,  therefore,  their  deposits are currently  subject to lower  premiums than
those of Amsterdam Federal.

Review of Comparative Group Thrifts

     Exhibits III-2 through III-4 highlight the key financial ratios for each of
the ten comparative group thrifts. Also, Table 3.2 highlights each institution's
relative earning asset composition. The following provides a description of each
member of the comparative group:

     o    1st Bergen Bancorp is located in  Wood-Ridge,  New Jersey and operates
          two offices in Bergen County (population 845,443).  1st Bergen Bancorp
          is  located  approximately  15 miles  west of  Newark,  New Jersey and
          approximately  150 miles south of Amsterdam  Federal.  Bergen County's
          latest  available per capita income level was $28,547,  well above the
          national average. The unemployment rate for Bergen County, as of April
          1996,  was 5.3  percent.  1st Bergen  Bancorp was included in the peer
          group  due to its  similar  earnings  composition,  its  proximity  to
          Amsterdam  Federal,  its similar level of cash and  investments  (34.4
          percent of assets  versus 36.1  percent for  Amsterdam  Federal),  its
          below  average level of mortgage  loans,  its similar yield on earning
          assets (7.24 percent  versus 7.18 percent for  Amsterdam  Federal) and
          its below  average cost of interest  bearing  liabilities.  1st Bergen
          Bancorp's  earnings  composition  reflected  a similar  net income (45
          basis points versus 46 basis points for Amsterdam Federal),  a similar
          net  interest  margin  (2.71  percent of average  assets  versus  2.80
          percent for Amsterdam Federal),  a below average level of non-interest
          income and a similar level of  non-interest  expenses (2.30 percent of
          average assets versus 2.31 percent for Amsterdam Federal).

     o    Albion Banc Corp is located in Albion,  New York and operates  through
          two offices located in Orleans County (population 45,953). Albion Banc
          Corp is located in the northwest corner of New York,  approximately 35
          miles  northeast  of  Buffalo  and  approximately  220  miles  west of
          Amsterdam  Federal.  Orleans  County's economy consists of agriculture
          and  manufacturing  and its primary employers are Fisher Price Toys, a
          toy  manufacturer,  the local government,  Ontario Food Products,  two
          state  prisons  and  several  other  manufacturing  concerns.  Orleans
          County's latest  available per capita income level was at $13,781 and,
          like Montgomery, Fulton and Otsego Counties, well below New York State
          and U.S.  averages.  The unemployment  rate for Orleans County was 5.8
          percent as of April 1996.  Albion Banc Corp, with an asset size of $57
          million,  was  included  in the peer  group  due to its  proximity  to
          Amsterdam Federal, its below average equity to assets ratio, its above
          average  level of consumer  loans (8.9  percent of assets),  its below
          average


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    

                                   Table 3.2
                          Earning Asset Composition *

<TABLE>
<CAPTION>

                           Cash &          Total    ---- Construction ----     -------- Permanent --------    -- Non Mortgage --
Ticker   Name              Invest. MBS   Mortgages  1-4 mtg  5+ mtg   NonRes   1-4 mtg  5+ mtg NonRes  Land    Commcl   Consumer
- ------   ----              ------  ---   ---------  ------- -------   ------   -------- ------ -----  ----    ------   ---------
                               (%)    (%)   (%)        (%)     (%)     (%)       (%)     (%)   (%)     (%)    (%)       (%)
                                                       (As a percent of total assets)

<S>                          <C>   <C>       <C>       <C>     <C>      <C>     <C>      <C>    <C>     <C>      <C>       <C>
o Amsterdam Federal Bank     36.1  10.7      35.5      0.5     0.0      0.1     32.6     0.1    2.2     0.0      1.2       14.9
                                                                                                       
o Comparative Group (10)     22.7  21.8      48.7      1.0     0.1      0.2     40.8     2.1    4.0     0.3      0.8        3.9
                                                                                                       
o All Publicly Traded (380)  14.6  17.5      59.9      2.5     0.2      0.3     45.8     4.1    6.4     0.8      1.5        4.6
                                                                                                       
                                                                                                       
FBER    1stBergenBancrp-NJ   23.0  24.5      47.7      0.0     0.0      0.0     39.2     2.6    5.9     0.0      0.0        3.0
ALBC    AlbionBancCorp-NY     8.7   7.8      69.5      1.5     0.0      0.0     63.4     1.2    3.3     0.0      0.5        8.9
AHCI    AmbancHolding-NY     25.5  11.9      45.2      0.2     0.0      0.1     33.8     1.8    9.4     0.0      2.2        8.7
CATB    CatskillFinCorp-NY   39.8   5.9      43.8      0.1     0.0      0.0     41.5     0.2    2.0     0.0      0.0        8.7
LFBI    LittleFallsBncp-NJ   27.2  38.2      30.4      0.4     0.0      0.0     29.0     0.0    1.1     0.0      0.0        1.1
LSBI    LSBFinCorp-IN         8.6   3.1      81.2      3.5     1.2      1.9     54.9     7.7    9.6     2.5      2.9        3.9
PEEK    PeekskillFinCo-NY    17.0  59.3      22.7      0.3     0.0      0.0     22.0     0.2    0.2     0.0      0.0        0.4
SFED    SFSBancorp-NY        22.5  14.8      60.7      0.2     0.0      0.0     56.9     1.4    2.2     0.0      0.0        0.3
TPNZ    TappanZeeFin-NY      23.7  24.2      46.2      3.0     0.0      0.0     36.6     3.2    3.4     0.0      2.7        1.5
YFCB    YonkersFinCorp-NY    30.8  27.8      39.7      1.1     0.0      0.0     30.4     2.7    3.2     1.0      0.0        2.5
                                                                                                      
</TABLE>

* Per Regulatory Call Report detail as of 12/31/95.

   (Call Report source data may have timing and  classification  differences and
    may exclude certain  consolidating  entries.  Loan  percentages are based on
    gross loan balances.)

<PAGE>





CAPITAL RESOURCES GROUP, INC.

                                    3.9

          level of mortgage-backed securities and non-performing assets, and its
          below average net earning asset position.  Albion Banc Corp also had a
          similarly  low net income level (30 basis  points) and a below average
          level of non-interest income (38 basis points).

     o    Ambanc Holding Company is located in Amsterdam, New York and is within
          2 miles of Amsterdam  Federal.  Ambanc Holding Company is BIF insured.
          Ambanc Holding  Company  operates  three offices in Montgomery  County
          (population  51,900), one office in Fulton County (population 53,700),
          two offices in Saratoga  County  (population  194,863),  one office in
          Schenectady  County  (population  149,349)  and two  offices in Albany
          County (population 290,858). Per capita income for Montgomery, Fulton,
          Saratoga,  Schenectady  and  Albany  Counties  was  $17,431,  $16,938,
          $19,765,  $19,580 and $20,988.  The unemployment rates for Montgomery,
          Fulton, Saratoga,  Schenectady and Albany Counties were 9.1, 8.6, 4.5,
          4.6 and 3.4 percent,  respectively,  as of April 1996.  Ambanc Holding
          Company,  with assets of $392 million,  was included in the peer group
          due to its proximity to Amsterdam Federal,  its below average level of
          mortgage loans, its above average level of consumer loans (8.7 percent
          of assets), its same level of non-interest operating income, excluding
          gains or  losses  (30  basis  points),  its  below  average  levels of
          interest income and expense (as a percent of average assets),  and its
          below  average yield on interest  earning  assets and cost of interest
          bearing liabilities. Ambanc Holding Company recorded a loss of 3 basis
          points for the most recent twelve month period,  which reflected asset
          quality problems and high loan loss provisions.

     o    Catskill Financial Corporation is located in Catskill,  New York which
          is  approximately  55  miles  south  of  Amsterdam  Federal.  Catskill
          Financial  is BIF insured.  Catskill  Financial  operates  through two
          offices  located in Greene County  (population  47,673) and one office
          located in Albany County (population  290,858).  Per capita income for
          Greene and Albany Counties was $14,607 and $20,988,  respectively. The
          unemployment  rates for Greene and  Albany  Counties  were 7.5 and 3.4
          percent,  respectively,  as of  April  1996.  Catskill  Financial  was
          included in the peer group due to its proximity to Amsterdam  Federal,
          its similar  branch  office  network,  its  similar  level of cash and
          investments  (39.5 percent of assets versus 36.1 percent for Amsterdam
          Federal), its below average level of mortgage-backed  securities,  its
          below  average level of mortgage  loans (43.8 percent of assets),  its
          above  average  level of consumer  loans (8.7 percent of assets),  its
          below average level of non-performing assets (0.70 percent of assets),
          its similar  earnings  composition,  and its below average net earning
          asset position.  Catskill Financial's  earnings composition  reflected
          below average levels of interest  income and expense and  non-interest
          operating  income  and  expense  (as a  percent  of  average  assets).
          Catskill  Financial also had a below average yield on interest earning
          assets and cost of interest bearing liabilities.  Greene County, where
          Catskill Financial is headquartered,  also offers limited  residential
          lending opportunities like Montgomery County.



<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    3.10

     o    Little  Falls  Bancorp  is  located  in Little  Falls,  New Jersey and
          operates out of three offices in Passaic County (population  463,657),
          two offices in Hunterdon County  (population  116,503) and two offices
          in  Burlington  County  (population  399,845).  The  latest per capita
          income  available for Passaic,  Hunterdon and Burlington  Counties was
          $18,878, $28,963 and $21,971, respectively. The unemployment rates for
          Passaic,  Hunterdon  and  Burlington  Counties  were 8.7,  3.6 and 4.9
          percent,  respectively,  as of April 1996. Little Falls Bancorp,  with
          assets of $286  million,  was  included  in the peer  group due to its
          proximity to Amsterdam  Federal,  its  similarly low level of mortgage
          loans  (30.4  percent of assets  versus  35.5  percent  for  Amsterdam
          Federal), its similar earnings composition and its below average yield
          on interest  earning  assets and net interest  rate spread.  Amsterdam
          Federal's earnings  composition  reflected below average levels of net
          income (24 basis points),  interest  income and expense,  net interest
          income,  and non-interest  income and expense (as a percent of average
          assets).

     o    LSB  Financial  Corp.,  is  located  in  Lafayette,  Indiana  which is
          approximately  60  miles  northwest  of  Indianapolis,  and 120  miles
          southeast  of  Chicago.  LSB  Financial  Corp.  operates  out of three
          offices and has an asset size of $163 million.  LSB Financial Corp. is
          BIF insured.  The market area of the company is in  Tippecanoe  county
          (population 135,227).  Tippecanoe County's latest available per capita
          income level was $17,279.  The unemployment rate for Tippecanoe County
          was 3.0  percent as of April  1996.  The  largest  employer  is Purdue
          University  followed  by state  and  local  governments,  Subaru-Isuzu
          Automotive,   Inc.,  Walbash  National  Corporation,  Eli  Lily,  Home
          Hospital and St. Elizabeth Hospital.  LSB Financial Corp. was included
          in the peer group due to its similar  asset size,  its similar  branch
          office  network,  its below average  capital level,  its below average
          level of  mortgage-backed  securities  and  non-performing  assets and
          below average net earning asset position. LSB Financial Corp. also has
          below  average  levels of net  income  and  non-interest  income (as a
          percent of average assets).

     o    Peekskill  Financial  Corporation  is located in  Peekskill,  New York
          which is approximately 110 miles south of Amsterdam Federal. Peekskill
          Financial   operates  out  of  three  offices  in  Westchester  County
          (population  891,386) and has assets of $194 million. The unemployment
          rate for  Westchester  County was 3.9 percent as of April 1996 and the
          latest per capita  income figure for  Westchester  County was $32,335.
          The local markets that surround  Peekskill  Financial's retail offices
          are   characterized   as  mature  areas  with  limited   economic  and
          demographic  growth. The service and manufacturing  industries account
          for the largest percent of earnings in Westchester  County.  Peekskill
          Financial was included in the  comparative  group due to its proximity
          to Amsterdam  Federal,  its below average level of mortgage loans, its
          above average level of cash and investments, its similar branch office
          network,  and its below average level of  non-performing  assets (0.83
          percent  of  assets).   Peekskill   Financial's  earnings  composition
          consisted of below average levels of interest income and expense,  and
          non-interest income and expense (as a percent


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    3.11

          of average assets). Peekskill Financial also had a below average yield
          on interest earning assets and cost of interest bearing liabilities.

     o    SFS Bancorp,  Inc. is located in Schenectady,  New York and operates a
          network of three offices  located in  Schenectady  County  (population
          149,349).  SFS  Bancorp  has  assets of $166  million  and is  located
          approximately   10  miles   southeast   of   Amsterdam   Federal   and
          approximately  15 miles  northwest  of  Albany.  Schenectady  County's
          latest available per capita income level was $19,580. The unemployment
          rate for  Schenectady  County was 4.6  percent as of April  1996.  The
          primary  industries in Schenectady  County are the  manufacturing  and
          service industries and major employers include General Electric, KAPL,
          Inc., a research laboratory, the County of Schenectady,  Ellis and St.
          Clare's Hospitals, Union College and Schenectady  International,  Inc.
          The  State   Government  in  Albany  is  also  a  major  employer  for
          Schenectady residents.  SFS Bancorp was included in the peer group due
          to its  proximity  to Amsterdam  Federal,  its similar  branch  office
          network size,  its similar asset size, its above average level of cash
          and  investments,  its  below  average  level of  loans,  its  similar
          earnings level, and its below average level of non- performing  assets
          (0.71 percent of assets). SFS Bancorp's earnings composition consisted
          of below  average  levels of net  income (63 basis  points),  interest
          income and expense,  and non-interest  income (as a percent of average
          assets).  SFS  Bancorp  also had a below  average  yield  on  interest
          earning assets,  cost of interest bearing liabilities and net interest
          rate spread (2.86 percent).

     o    Tappan Zee Financial  Corporation is headquartered  in Tarrytown,  New
          York which is  approximately  125 miles  south of  Amsterdam  Federal.
          Tappan Zee  Financial  conducts  its  business  through  one office in
          Westchester  County  (population  891,386).  Tappan Zee  Financial has
          assets of $115 million.  Westchester County's latest per capita income
          figure was $32,335 and its  unemployment  rate, as of April 1996,  was
          3.9 percent.  Tappan Zee  Financial was included in the peer group due
          to its proximity to Amsterdam  Federal,  its similar  asset size,  its
          similar  earning asset  composition  (high levels of  securities)  and
          below average  earnings level.  Tappan Zee  Financial's  earning asset
          composition consisted of a similar level of mortgage-backed securities
          (11.1 percent of assets versus 10.8 percent for Amsterdam Federal),  a
          similar  liquidity  level (40.7  percent of assets versus 36.1 percent
          for Amsterdam  Federal),  and a below average level of mortgage  loans
          (46.2 percent of assets).  Tappan Zee Financial's earnings composition
          consisted  of below  average  levels of net income (81 basis  points),
          interest income and expense,  and  non-interest  operating  income (20
          basis points) and expense (2.21 percent of average assets).

     o    Yonkers  Financial  Corporation  is located in  Yonkers,  New York and
          operates out of four offices located in Westchester County (population
          891,386).  Yonkers Financial has assets of $208 million and is located
          approximately  135  miles  south  of  Amsterdam  Federal.  Westchester
          County's   latest  per  capita  income  figure  was  $32,335  and  its
          unemployment  rate,  as  of  April  1996,  was  3.9  percent.  Yonkers
          Financial was included in the peer group


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    3.12

        due to its proximity to Amsterdam Federal, its similar level of mortgage
        loans  (39.7  percent  of  assets  versus  35.5  percent  for  Amsterdam
        Federal),  its above average level of cash and investments (30.8 percent
        of assets),  its below average  earnings level and its below average net
        earning  asset  position.   Yonkers  Financial's   earnings  composition
        consisted  of below  average  levels of net  income  (72 basis  points),
        interest  income (6.91 percent of average assets versus 6.87 percent for
        Amsterdam  Federal) and expense,  and non-interest  operating income (40
        basis  points).  Yonkers  Financial  also had a below  average  yield on
        interest earning assets and cost of interest bearing liabilities.

     We also reviewed the  characteristics of other thrifts for inclusion in the
peer  group.  The  company  shown  below  is  a  company  that  has  some  close
similarities to Amsterdam  Federal but was excluded from the  comparative  group
for the reasons noted.

     o  ALBANK   Financial   Corporation   is  located  in  Albany,   New  York,
        approximately  30 miles  southeast  of  Amsterdam  Federal.  The company
        operates a network of 47 branch offices  throughout New York State,  has
        total assets of approximately  $3.3 billion,  and generated an ROA of 98
        basis points.  Although the company is geographically close to Amsterdam
        Federal,  we  excluded  it  from  the  comparative  group  based  on its
        significantly greater asset size and branch office network.

Financial Comparisons

     Table 3.3 presents a comparison  of Amsterdam  Federal's  recent  operating
results and current  financial  condition to those of the comparative  group and
the  universe of all  publicly-traded  thrifts for the most recent  twelve-month
period.  A detailed  comparison  can be found in Exhibits  III-2 through  III-4.
Significant differences between Amsterdam Federal and the comparative aggregates
can be observed through an analysis of the figures presented in the table.

     (1)Amsterdam  Federal's reported earnings over the most recent twelve month
period were lower than that of the comparative group and the all publicly traded
group. The Bank's reported


<PAGE>





                                    Table 3.3
                             Amsterdam Federal Bank
                            Key Financial Indicators
                      For the Most Recent Twelve Months (1)

<TABLE>
<CAPTION>

                                                                       All
                                        Amsterdam      Comp.     Publicly Traded
Profitability:                          Federal        Group         Thrifts
- --------------                          -------        -----         -------
(% of Average Assets)

<S>                                      <C>            <C>            <C>
Net Income                                 0.46           0.67           0.89
Interest Income                            6.87           7.19           7.43
Interest Expense                           4.07           3.86           4.18
  Net Interest Margin                      2.80           3.33           3.25
Other Operating Income                     0.30           0.24           0.44
Non-Interest Expense                       2.31           2.35           2.34
Net Non-Operating Income(Loss)(2)         -0.13          -0.19           0.01
Extraordinary Items                        0.00           0.00           0.00
Adjusted Net Income(3)                     0.79           1.22           1.35

Selected Spreads and Margins:

Yield on Earning Assets                    7.18           7.44           7.74
Cost of Funds                              4.63           4.46           4.86
Yield-Cost Spread                          2.55           2.97           2.88
Net Earning Asset Position (4)             1.59          11.29          10.30
NIM/G&A Expenses                          121.2          147.9          138.9

Financial Condition:
(% of Assets)

Cash and Investments                       36.1           23.7           20.4
Loans and MBS                              61.7           73.4           76.7
Deposits                                   91.3           80.2           74.0
Borrowings                                  1.6            2.6           12.3
Net Worth                                   6.2           18.4           12.2
Tangible Net Worth                          6.2           18.3           12.0

Risk Measurements:

NPA/Assets                                 0.59           1.48           1.10
NPA/Equity                                 9.54           9.91          13.21
Reserves/Loans                             1.10           1.32           1.01

</TABLE>

(1)  Comparative  Group figures  represent the most recently  reported  trailing
     twelve month results;  Amsterdam  Federal's figures cover the twelve months
     ended March 31,  1996,  except for  yield-cost  spread which is for the six
     months ended March 31, 1996.
(2)  Includes  net gains  (losses)  on sale of loans and other  assets plus loss
     provisions  on loans and other  assets plus  non-recurring  items  (pre-tax
     basis).
(3)  Includes net interest  margin plus other  operating  income less  operating
     expenses, on a pre-tax basis.

(4)  Total interest-earning assets less total interest-bearing liabilities, as a
     percent of assets.

Source:  Audited and unaudited financial statements.  SNL Securities,  corporate
reports and offering circulars for publicly-traded companies.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    3.14

ROA of 46 basis points compared to 67 basis points for the comparative group and
89 basis points for the all publicly  traded group.  Amsterdam  Federal's  lower
earnings relative to the comparative group reflected a lower net interest margin
level,  partially  offset by a modestly  lower level of  non-interest  operating
expenses and loan loss  provisions,  and a modestly higher level of non-interest
operating income.  The Bank's narrower net interest margin reflects a moderately
lower  yield/cost  spread  (2.55  percent  for  the  Bank  versus  2.97  for the
comparative  peer group) and a  substantially  lower net earning asset  position
(1.59 percent for the Bank versus 11.29 percent for the peer group).  The Bank's
lower net interest  margin and  yield/cost  spread are largely  attributable  to
Amsterdam  Federal's  moderately  high  concentration  of  lower  yielding  cash
equivalents  and  securities,  which are  reflective of the limited  residential
lending opportunities in the Bank's primary market.

     (2)Amsterdam  Federal's  "adjusted net income,"  which for purposes of this
analysis includes net interest income plus other  non-interest  operating income
minus non-interest  expenses, on a pre-tax basis, was moderately lower than that
of the  comparative  peer group and the all publicly  traded thrift  group.  The
Bank's  adjusted net income of 79 basis points  compared to 122 basis points for
the comparative group and 135 basis points for the all publicly traded group.

     (3)Amsterdam  Federal's net interest margin was 280 basis points versus 333
basis points for the comparative group and 325 basis points for the all publicly
traded group.  The Bank's lower net interest margin reflected a lower yield/cost
spread  255 basis  points  for the six months  ended  March 31,  1996 (278 basis
points for the fiscal year ended  September  30, 1995),  versus the  comparative
group (297 basis  points) and the all publicly  traded group (288 basis  points)
spreads.  The Bank's lower net interest margin also reflected its  substantially
lower net earning asset position


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    3.15

relative to the  comparative  group's  (1.59  percent for the Bank versus  11.29
percent for the peer  group).  After  conversion,  the Bank's net earning  asset
position will increase, but remain below that of the comparative group.

     (4)Amsterdam  Federal  generated 30 basis points of non-interest  operating
income compared to 24 and 44 basis points of non-interest  operating  income for
the comparative group and all publicly traded group, respectively.  The Bank and
the comparative  group have not been as successful in diversifying and expanding
their  revenue  streams as the all publicly  traded  group.  The Bank  generates
non-interest  income from  service  charges,  loan fees and other  miscellaneous
revenue  sources.  The Bank does not generate  revenue from service  corporation
operations.

     (5)Amsterdam  Federal's  operating expense ratio was modestly below that of
the comparative  group and industry  average.  The Bank's  non-interest  expense
ratio of 231 basis points compared to the comparative group's ratio of 235 basis
points and the all publicly  traded  group's  ratio of 234 basis  points.  After
conversion,  with the  establishment  of the proposed  ESOP and RSP,  additional
expenses  incident to being a public company and the expected  expansion of loan
origination and deposit gathering activities from the Bank's two new supermarket
branches,  the Bank's  overhead  expense  ratio will  likely  modestly  increase
further.

     (6)Amsterdam Federal maintained a high level of liquidity at March 31, 1996
when compared to its peers. Cash, cash equivalents and investments  equaled 36.1
percent of assets for Amsterdam  Federal versus 23.7 percent for the comparative
group and 20.4 percent for the all  publicly  traded  group.  Due to the limited
loan demand and high levels of competition in the Bank's market area,


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    3.16

the Bank had a moderately  lower  percentage of earning assets  concentrated  in
generally  higher yielding loans and MBS, at 61.7 percent of total assets.  This
compared to the  comparative  and all  publicly  traded  group's  loan  balances
(including  MBS)  which  equaled  73.4  percent  and  76.7  percent  of  assets,
respectively.  The Bank's  mortgage  loans  (excluding  home equity  loans) as a
percent  of assets  (35.5  percent)  was much  smaller  compared  to that of the
comparative  group  and all  publicly  traded  group  (48.7  and  59.9  percent,
respectively).  Amsterdam Federal's MBS portfolio  (including CMOs) equaled 10.7
percent of assets versus 21.8 percent for the comparative group.

     (7)Amsterdam  Federal's  tangible equity ratio of 6.2 percent of assets was
well below the 18.3 percent  tangible net worth ratio of the  comparative  group
and the 12.2 percent ratio for the all publicly traded group.  Amsterdam Federal
will have a  substantially  higher net worth ratio after  conversion  which will
approximate  the industry  average.  However,  Amsterdam  Federal's  ratio (on a
consolidated  basis) will remain below that of the comparative group. The Bank's
high liquidity ratios which partially reflect the limited lending opportunities,
can be  expected  to result in limited  earnings  growth  potential,  which will
likely translate into a low return on equity ("ROE").

     (8)After  increasing  to over one  percent  of  assets  in 1993,  Amsterdam
Federal's  level of  non-performing  assets has declined during the last two and
one-half  years.  The  Bank's  ratio  of  non-performing  assets  ("NPA")  as  a
percentage  of assets and equity at March 31, 1996,  was 0.59 and 9.54  percent,
respectively,  while the  comparative  group's  NPAs as a percent  of assets and
equity were 1.48 and 9.91 percent, respectively.  Amsterdam Federal maintained a
reserves-to-loans  ratio (1.10 percent) which was below that of the  comparative
group (1.32 percent) but above the industry average.


<PAGE>



CAPITAL RESOURCES GROUP, INC.

                       IV.   MARKET VALUE DETERMINATION

Introduction

     As discussed  earlier,  certain  adjustments might be required to Amsterdam
Federal's  estimated  market value relative to the comparative  group to reflect
the differences  between the Bank and the members of the comparative  group. The
market  value  adjustments  made are  based  upon  certain  financial  and other
criteria,  including:  quality and  predictability of earnings,  earnings growth
potential, financial strength, market area, management, dividend payments, stock
liquidity,  thrift equity  market  conditions,  and the actual  marketing of the
issue.

     The final section of this chapter identifies the estimated pro forma market
value of the to-be- issued common shares and compares the resulting market value
of the Bank  with  members  of the  comparative  group  and all  publicly-traded
companies as of the pricing date.

     The pro forma market value determined herein is a preliminary value for the
Bank's common stock. Throughout the conversion process, any changes in Amsterdam
Federal's  financial  performance  will be  reviewed.  Also,  any changes in the
Bank's fundamental financial  characteristics  relative to the comparative group
will be analyzed.  Future updates,  if deemed necessary before or at the time of
the offering,  will also consider current  developments in the market for thrift
stocks.  In addition,  the results of the Bank's  conversion  offering  plus the
results of pending conversion offerings in Amsterdam Federal's general region of
the U.S. will be closely monitored.

Quality and Predictability of Earnings/Earnings Growth Potential

     Market value adjustments to Amsterdam  Federal's estimated pro forma market
value must reflect both the  sustainability  of the Bank's  earnings  stream and
earnings growth potential relative


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.2

to the  comparative  group.  We believe that  investors  look at both factors in
determining an appropriate  valuation of a company's  stock.  Over the last five
and one-half years ended March 31, 1996, the management of Amsterdam Federal has
been successful in generating a positive,  albeit modest,  net earnings  stream.
After  increasing  during the early 1990s, the Bank's reported net income levels
have declined  since the fiscal year ended  September  30, 1993.  The decline in
reported  profitability  levels have  reflected a narrowing of net interest rate
spreads and margins,  and higher operating expense ratios. The Bank's moderately
low "core"  profitability  level  reflects only a modest net interest  margin to
operating  expense ratio.  Amsterdam  Federal's net interest margin totaled 2.80
percent of average assets for the latest twelve months ended March 31, 1996.

     Amsterdam  Federal's  moderately low net interest  margin level and limited
earnings  growth  potential  reflects a relatively  modest  level of loans.  The
Bank's  loan  portfolio  equals  only 51 percent of total  assets,  while  lower
yielding investment and  mortgage-backed  securities total 37 percent of assets.
Limited residential  lending  opportunities in the Bank's primary market area of
Montgomery  County  largely  accounts  for  the  modest  loan  portfolio  level.
Management  of Amsterdam  Federal has  attempted  to address  this  situation by
expanding  the Bank's home equity  lending  activities,  a type of lending which
management  believes  has  proven  profitable  for the Bank.  Also,  the  recent
openings  of two  supermarket  branch  offices  in two  other  counties  reflect
management's objective of expanding the Bank's geographic lending base. However,
the opening  and  operation  of these two new offices has also  resulted in high
operating expense ratios.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.3

     Amsterdam  Federal reported a lower level of net income relative to the ten
thrift comparative group. Amsterdam Federal's reported ROA for the latest twelve
months  of 46  basis  points  compared  to an ROA of 67  basis  points  for  the
comparative  group.  The Bank's lower net interest  margin,  which was partially
offset by lower loan loss provisions and operating  expense ratio,  and modestly
higher non-interest  income level,  primarily explains Amsterdam Federal's lower
earnings level relative to the comparative group. It should be noted that, while
certain of the comparative  group members also have low levels of loans relative
to investment and  mortgage-backed  securities levels, the comparative group has
still generated higher interest rate spreads and net interest margins.

     In summary, given the existing balance sheet structure of Amsterdam Federal
and the limited  growth  opportunities  in and around the Bank's  primary market
area in  Montgomery  County,  net interest  margin and overall  earnings  growth
potential will remain limited, at least over the short-term. Therefore, based on
the factors noted above, we believe a moderate  discount to Amsterdam  Federal's
estimated  pro  forma  market  value  relative  to  the  comparative   group  is
appropriate.

Financial Strength

     Capital Levels

     Amsterdam Federal's pre-conversion equity to assets ratio of 6.2 percent is
below that of the comparative  group and the all publicly  traded  thrifts.  The
additional  capital raised through conversion is expected to increase the Bank's
ratio (on a consolidated  basis) to approximately  the industry average but will
remain below that of the comparative group. With a post-conversion  equity ratio
of  between  12 and 13  percent,  this  will  result  in an  institution  with a
substantial  capital cushion and financial  flexibility.  However, as previously
noted, it is questionable whether


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.4

Amsterdam  Federal will be able to effectively  leverage its capital position to
enhance investor (shareholder) returns.

     Asset/Liability Position

     Amsterdam Federal has taken a number of steps to restructure its assets and
liabilities  in order to  mitigate  interest  rate risk.  The Bank  attempts  to
maintain a high  percentage of its interest  earning  assets in  adjustable-rate
mortgages and in  mortgage-backed  and  investment  securities  with  adjustable
interest  rates  and/or  short  durations.  The  vast  majority  of  the  Bank's
securities  portfolio  has  laddered  maturities  of less  than one year to five
years. Amsterdam Federal also maintains significant levels of available for sale
securities  which  serves  to  enhance  the  overall  liquidity  of  the  Bank's
securities  portfolio.  At March 31,  1996,  just over 50  percent of the Bank's
residential mortgage loan (excluding home equity loans which are all fixed-rate)
and MBS portfolios  were  comprised of  adjustable-rate  products.  In addition,
Amsterdam  Federal's deposit portfolio includes a relatively large percentage of
lower costing core deposits which can be more resistant to interest rate changes
than certificate  accounts.  At March 31, 1996, $58.3 million or 48.0 percent of
the  Bank's  total   deposits   consisted  of  savings,   transaction  or  other
non-certificate  accounts.  However, as is the case with most of the comparative
group thrifts,  the Bank's base of savings and other lower costing  accounts has
been replaced by higher  balances of time deposit  accounts  during the last two
years.

     The  comparative  group has also  maintained a heavy base of investment and
mortgage-backed  securities.  Two  of  the  comparative  group  institutions  in
particular,  Little Falls Bancorp and Peekskill  Financial Corp, have maintained
very heavy balances of MBS to supplement their lending  activities.  Many of the
comparative group thrifts have also primarily emphasized one-to-four family


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.5

residential lending with a secondary emphasis on consumer lending including home
equity loans. Like Amsterdam Federal,  the comparative group thrifts' efforts to
improve  asset/liability  mismatches have also been limited due to the generally
short-term nature of their deposit and borrowing bases.

     Asset Quality

     After  increasing  to 1.08  percent  of total  assets  in  September  1993,
Amsterdam Federal's level of non-performing  assets has decreased overall during
the last  three  years.  At March 31,  1996,  the Bank's  non-performing  assets
equaled 0.59 percent of total assets.  This compared to a  non-performing  asset
ratio of 1.48  percent for the  comparative  group.  It should be noted that two
members of the comparative group (Ambanc Holding which is also  headquartered in
Amsterdam,  New York and 1st  Bergen  Bancorp)  have high  non-performing  asset
ratios,  which  serve to distort  the  comparative  group  average.  As noted in
Chapter 1,  approximately  73 percent  of the Bank's  non-performing  assets are
comprised of  non-accrual  residential  real estate loans  including home equity
loans. At March 31, 1996,  Amsterdam Federal's allowance for loan losses equaled
1.10 percent,  which percentage is moderately above the thrift industry average,
but moderately below the comparative group average of 1.32 percent.

     On balance,  based on all the factors discussed in this section, we believe
that no specific  adjustment to Amsterdam  Federal's  estimated pro forma market
value relative to the comparative group is warranted.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.6

Market Area

     Amsterdam   Federal  conducts   business  from  two  offices  in  Amsterdam
(Montgomery County) plus two recently opened supermarket offices in Gloversville
(Fulton  County) and  Oneonta  (Otsego  County),  New York.  The Bank  considers
Oneonta a distinctly separate market area. The Bank's deposit and lending bases,
however,  are concentrated in eastern  Montgomery  County and portions of Fulton
County.  The economy in the Bank's primary market area has remained stagnant for
several  years.  Unemployment  rates in  Montgomery  and  Fulton  Counties  have
remained the highest among the counties in New York State,  ranging  between 8.5
and 10 percent in recent years. The population of Montgomery and Fulton Counties
has  declined in the last decade while Otsego  County has  experienced  a modest
population  expansion.  Recent  growth in areas of Otsego  and  Fulton  Counties
supported  the Bank's  decision to open up the two new  supermarket  branches in
these two counties.

     The  local  communities  in  and  around  Amsterdam  do not  contain  major
employers.  A  significant  percentage  of the local area  residents  commute to
Schenectady  County (General  Electric) and Albany County (State  Government) to
work.

     Management  of Amsterdam  Federal  believes  that the Bank has been able to
increase its market share in  originating  first  mortgage  loans on residential
property within its primary market area in Montgomery County,  even though total
first mortgage loan originations in the Bank's market area have been declining.

     Partially due to Amsterdam's proximity  (approximately 30 miles) to Albany,
the Bank  faces  strong  competition  for loans and  deposits  from much  larger
financial institutions (including


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.7

superregional banks and mortgage bankers).  There were 21 other thrifts, savings
banks,  commercial  banks and credit union offices in Montgomery  County at June
30,  1995,  22 in Fulton  County and 29 in Otsego  County.  The Bank's  share of
thrift and savings bank deposits in Montgomery  County was almost 33 percent and
its share of total  deposits  was almost 14  percent.  Given the  Bank's  recent
opening of branch offices in Fulton and Otsego Counties,  its share of the total
deposit market in those counties was very small (one percent or less).

     In general,  the  comparative  group thrifts  operate within similar market
areas with moderate  population basis.  Certain of the comparative group thrifts
operate  close to or on the  outskirts  of  large  metropolitan  regions.  These
thrifts  also face  strong  competition  in their  local  markets  and have,  on
average, similarly sized branch office networks.  However, the comparative group
thrifts' local market areas appear to be more  economically  diverse and contain
stronger employer bases.

     Based  upon  the  above,  we have  made a  modest  downward  adjustment  to
Amsterdam Federal's pro forma market value for market area factors.

Dividend Payments

     While there is no specific  plan to pay cash  dividends  immediately  after
conversion,  the Holding  Company may consider a policy of paying cash dividends
on the common stock in the future.  However,  no determination  has been made at
this time as to the amount or timing of such dividends. Any payment of dividends
would be considered  relative to  management's  intention to retain earnings for
future growth and to assure compliance with the increased  capital  requirements
mandated by The Financial  Institutions Reform,  Recovery and Enforcement Act of
1989 ("FIRREA"). Amsterdam


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.8

Federal's  post-conversion capital ratio, however, should facilitate the payment
of any future dividends.

     Five of the  ten  comparative  group  members  are  currently  paying  cash
dividends  with  dividend  yields  ranging  from  1.0  percent  to 3.1  percent.
Approximately 75 percent of all publicly-traded thrifts are paying dividends. We
believe that investors are more sensitive to dividend  paying  capacity and look
forward to at least a minimal cash dividend shortly after conversion, especially
given  future  price  increases  remains an unknown  and  investors  are seeking
tangible returns on investments.  However,  it is also reasonable to expect that
investors  will look  favorably  upon  earnings  retention  policies in light of
increased  capital  requirements  and need for  capital  to  support  growth and
revenue  diversification  strategies.  Therefore,  given the  number of  thrifts
(including  the number of  comparative  group  thrifts)  currently  paying  cash
dividends,  we have made a slight downward adjustment to Amsterdam Federal's pro
forma market value for this factor.

Management and Employee Staffing

     Amsterdam  Federal's  executive  management  team is  concentrated in three
individuals who are responsible for the lending, finance and operations areas of
the Bank. These  individuals have had a varying number of years of experience in
the thrift industry.  The organization  chart and vesting of  responsibility  is
typical of a moderately small savings institution. However, the relatively small
size of Amsterdam  Federal  requires  that  multiple  line  responsibilities  be
concentrated  in a small  handful of people.  The  management  team is part of a
total staff of 34 full-time  and 15 part-time  employees (as of March 31, 1996).
Amsterdam   Federal's   management  appears  to  have  established  a  favorable
reputation for the Bank in the  communities in which it operates.  However,  the
successful


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.9

operation  of the Bank  depends  heavily  upon  the  active  involvement  of its
President and Chief Executive  Officer.  Also, while management has no plans for
staff increases after conversion,  any expansion or diversification of operating
activities  would likely  require that the size and experience of management and
staff be expanded.

     The comparative savings  institutions,  to varying degrees, have undertaken
expansion of their management teams and support staff as part of their expansion
and diversification strategies, many of which have had these strategies in place
for some time. Most savings  institutions  have been confronted with the need to
expand and restructure their management team in response to significant  changes
in financial, regulatory and operational challenges.

     On balance,  we believe that no specific  adjustment to Amsterdam Federal's
pro forma market value  relative to that of the  comparative  group is warranted
for managerial factors.

Liquidity of the Issue

     The  comparative  group contains ten companies that all trade on the NASDAQ
system.  The Holding  Company  has applied and expects to have the common  stock
quoted on the NASDAQ Stock Market.  Given the size of the offering and the level
of market  capitalization of Amsterdam Federal's stock after conversion,  it can
be expected  that the  Holding  Company's  common  stock will have only a modest
degree of trading  activity  and  liquidity.  The  comparative  group of savings
institutions  has  experienced  varying  degrees  of  activity  and,  therefore,
liquidity in their stocks.  Since the market  capitalization  of the comparative
group can be expected to be higher than that of Amsterdam  Federal,  the Holding
Company's  stock can be expected to have a moderately  lower level of liquidity.
Based


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.10

on the  foregoing,  we believe that a moderate  downward  adjustment  to the pro
forma  market  value of Amsterdam  Federal  relative to that of the  comparative
group is warranted.

Subscription/Community Interest

     In accordance with the Bank's Plan of Conversion,  it is currently  planned
that the shares of Amsterdam Federal's stock will be offered to certain priority
groups, in a subscription offering, in the following order: (I) Eligible Account
Holders; (ii) Tax-Qualified  Employee Plans; (iii) Supplemental Eligible Account
Holders;  and,  (iv) Other  Members.  If any shares are available at or near the
conclusion of the subscription offering,  Amsterdam Federal plans to undertake a
public  offering.  Amsterdam  Federal has retained  Capital  Resources,  Inc., a
registered  broker  dealer,  to  consult  with and  advise the Bank in the stock
offering and assist in the distribution of shares, on a best efforts basis.

     After an extended period of declining numbers of conversions during the end
of 1989 and into 1990, new conversion  offerings  increased during 1991 and 1992
as interest rates declined and thrift profitability  improved,  and a core group
of surviving and healthy thrifts emerged from the thrift industry's  unfavorable
financial  plight.  New thrift equity  offerings have  generated  mixed results.
Investors  appear to be most  interested  in thrifts  with:  (1) strong  capital
positions,  (2) strong  earnings  levels,  and (3) good asset quality.  The more
marginal thrifts are experiencing less interest by investors.  Through the first
quarter of 1996, new thrift issues also generated  increased interest due to the
performance of stock prices of selected recently converted thrifts. These thrift
stock prices benefitted from (1) earnings and earnings per share improvements as
a result of lower  interest  rates and (2) the repurchase of stock by several of
the recently converted thrifts, which has generally


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.11

fueled stock price appreciation.  Also, speculative interest, as a result of the
high  level of merger  and  acquisition  activities  in the  banking  and thrift
industries,   generated  renewed  demand  for  many  of  the  recent  conversion
offerings.

     Notwithstanding  a slow economic  recovery and  continued  weak real estate
markets,  investor demand for thrift  conversion  offerings  remained  generally
favorable in 1993 and the first eight months of 1994. In particular, during this
time frame, there was a notable increase in the number of successfully completed
conversion  offerings by the better  performing  thrift  institutions.  However,
between  November 1994 and January 1995,  conversion  offerings met considerable
resistance from the investment  community as financial  institution  stocks fell
out of favor with many investors.  At least 15 conversion  offerings were forced
into  resolicitations  in late 1994 and early 1995.  However,  during the second
half of 1995 and first  quarter  of 1996,  the  interest  in  thrift  conversion
offerings  increased.  However,  during  the second  quarter of 1996,  long-term
interest rates have increased and thrift stock prices have remained  essentially
flat overall.  Preliminary indications are that many of the conversion offerings
scheduled to conclude in June will close at or near the midpoint. This contrasts
sharply with the  oversubscribed  results for many of the  conversion  offerings
that were consummated in late 1995 and the first quarter of 1996.

     Also, as discussed  later in Chapter 4, a notable  number of New York State
(excluding  New York  City)  thrifts  which  have  recently  converted  have not
experienced favorable after-market stock price performance. This is particularly
the case for Ambanc Holding Co. which is also headquartered in Amsterdam.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.12

      Given the limited exposure of Amsterdam Federal,  the Bank would likely be
dependent  upon a  significant  depositor  takedown  in the  conversion  for the
success of its offering.  Given the relatively small size of the offering, which
will result in limited stock liquidity, any non-local interest and interest from
large institutional investors is uncertain. The recent uncertain environment for
new thrift  offerings has been factored into our  determination of the estimated
pro forma market value of Amsterdam Federal.

Stock Market Environment

     In an attempt to define and monitor the market for  publicly-traded  thrift
institutions,  we have utilized the SNL Index, which measures the relative price
movements  of all  publicly-traded  thrifts and is  compiled by SNL  Securities.
Table 4.1 details the performance of the index since 1989, which reflects market
forces such as the supply of and demand for thrift  stocks,  expected  inflation
levels,  interest rate changes,  thrift  industry  regulatory  changes,  and the
overall  economic  strength in the U.S.  With minor  exception,  for an 18-month
period  beginning  with  the  second  half of 1989,  thrift  prices  followed  a
generally  downward  trend  reflecting  investor  concerns  over the new capital
regulations  stemming from FIRREA and the downturn in the real estate markets in
many portions of the country.  At the beginning of 1990,  thrift prices appeared
to have also been adversely  impacted by a rise in long-term  interest rates and
uncertainty  regarding the continued financial viability of the thrift industry.
As a result,  over the  first  few  months  of 1990,  the  number of  conversion
offerings  remained low. In the wake of continued negative press on the state of
the real estate markets across


<PAGE>




                                    

                                    Table 4.1
                               Thrift Stock Index
                      Relative to Long and Short-Term Rates

                             3-Month       12-Month    Long-Term
                Prime         T-Bill        T-Bill     T-Secur.       Thrift
     Week of   Rate (1)      Rate (1)      Rate (1)    Rate (1)      Index (2)
     -------   --------      --------      --------    --------      ---------
                              (Last Day of Quarter)

     03/31/89      11.50          9.00          8.94       9.31         170.7
     06/29/89      11.00          8.03          7.35       8.23         231.6
     09/29/89      10.50          7.84          7.78       8.41         210.0
     12/29/89      10.50          7.68          7.30       8.09         162.5

     03/30/90      10.00          7.85          7.75       8.68         149.6
     06/29/90      10.00          7.77          7.33       8.63         144.4
     09/28/90      10.00          7.29          7.25       9.14          96.2
     12/28/90      10.00          6.48          6.37       8.35          96.6

     03/29/91       9.00          5.82          5.94       8.35         127.6
     06/28/91       8.50          5.56          5.96       8.53         130.8
     09/27/91       8.00          5.16          5.20       7.86         142.0
     12/27/91       9.50          3.81          3.97       7.38         140.0

     03/27/92       9.00          4.03          4.40       7.91         155.2
     06/26/92       8.50          3.64          3.94       7.65         168.2
     09/25/92       8.00          2.69          3.38       7.11         165.3
     12/31/92       6.50          3.18          3.49       7.19         201.1

     03/26/93       6.50          2.93          3.16       6.60         227.8
     06/25/93       6.00          3.09          3.37       6.44         216.7
     09/24/93       6.00          2.93          3.26       5.99         252.1
     12/31/93       6.00          3.02          3.45       6.22         252.5

                              (Last Week of Month)

     01/28/94       6.00          2.93          3.35       6.16         257.2
     02/25/94       6.00          3.34          4.08       6.54         248.0
     03/25/94       6.25          3.31          4.15       6.90         249.4
     04/29/94       6.75          3.59          4.72       7.24         248.3
     05/27/94       7.25          4.18          5.00       7.44         262.6
     06/24/94       7.25          4.17          5.00       7.47         267.5
     07/29/94       7.25          4.42          5.22       7.57         276.7
     08/26/94       7.68          4.55          5.31       7.58         285.9
     09/30/94       7.68          4.68          5.58       7.58         279.7
     10/28/94       7.68          5.01          5.86       8.08         262.0
     11/25/94       8.50          5.31          6.22       8.10         240.5
     12/30/94       8.50          5.52          6.74       7.93         244.7

     01/27/95       8.50          5.78          6.56       7.98         256.5
     02/24/95       9.00          5.72          6.15       7.61         278.7
     03/31/95       9.00          5.68          5.94       7.43         278.4
     04/28/95       9.00          5.65          5.82       7.32        295.44
     05/25/95       9.00          5.69          5.59       6.81        306.43
     06/30/95       9.00          5.43          5.33       6.53        313.45
     07/28/95       8.75          5.45          5.39       6.82        328.68
     08/25/96       8.75          5.41          5.37       6.62        362.29
     09/29/95       8.75          5.26          5.37       6.62        362.29
     10/27/95       8.75          5.24          5.29       6.34        355.46
     11/24/95       8.75          5.35          5.14       6.26        368.62
     12/29/95       8.50          4.89          4.94       5.97        365.18

                               (Last Day of Week)

     01/05/96       8.25          5.02          4.91       5.96        376.51
     01/12/96       8.25          5.03          4.89       6.07        370.72
     01/19/96       8.25          4.98          4.77       5.95        367.13
     01/26/96       8.25          4.97          4.79       6.00        365.10

     02/02/96       8.25          4.93          4.69       6.00        371.20
     02/09/96       8.25          4.81          4.61       6.04        376.00
     02/16/96       8.25          4.79          4.57       6.03        370.81
     02/23/96       8.25          4.82          4.78       6.35        376.23

     03/01/96       8.25          4.87          4.87       6.43        375.40
     03/08/96       8.25          4.93          4.90       6.37        374.28
     03/15/96       8.25          4.97          5.13       6.72        370.53
     03/22/96       8.25          5.00          5.15       6.72        376.13
     03/29/96       8.25          5.00          5.13       6.70        382.13

     04/05/96       8.25          5.01          5.18       6.74        385.81
     04/12/96       8.25          4.97          5.31       6.96        375.63
     04/19/96       8.25          4.85          5.21       6.88        379.42
     04/26/96       8.25          4.96          5.21       6.88        379.52

     05/03/96       8.25          5.00          5.33       7.04        371.87
     05/10/96       8.25          5.00          5.35       7.11        373.88
     05/17/96       8.25          5.01          5.28       6.96        381.81
     05/24/96       8.25          5.04          5.27       6.93        383.49
     05/31/96       8.25          5.04          5.39       7.02        382.99

     06/07/96       8.25          5.09          5.46       7.08        384.37
     06/14/96       8.25          5.11          5.52       7.23        384.80


  (1) U.S. Financial Data, The Federal Reserve of St. Louis
  (2) SNL Securities - Thrift Stock Indexes


<PAGE>





CAPITAL RESOURCES GROUP, INC.

                                    4.14

the country and the financial difficulties of both commercial banks and thrifts,
financial  institution  stock prices suffered  significant price erosion through
1990. Also,  overall,  thrift conversion  activity remained weak through most of
1990.

     Beginning  in  January  1991,  stock  prices,  in  general,   moved  higher
reflecting a sharp rally in the financial markets.  Financial institution stocks
led this rally which reflected  lowering interest rates and market euphoria over
the successes in the Persian Gulf War. However,  the financial markets continued
to  experience  notable  instability  reflecting  the  prevailing   recessionary
conditions including depressed real estate markets.  This adversely impacted the
operating  results  of certain  financial  institutions  and simply  served as a
destabilizing influence for the stock market. However, while thrift stock prices
experienced a limited level of variability,  such prices  generally moved upward
during much of 1992. The declining  interest rate  environment and improving net
interest margins resulted in generally  favorably earnings reports for financial
institutions. In particular,  reports of record earnings for the thrift industry
for 1992 and 1993 fueled moderate stock price appreciation through much of 1993.

     In the early portion of 1994, thrift stock prices remained  relatively flat
as the general direction of interest rates was uncertain.  However, any negative
impact  caused by the rise in  interest  rates in the  spring of 1994 was offset
apparently  due to the  announcement  of interstate  banking  legislation.  This
legislation  has created  speculation  that thrifts will be more easily acquired
and the thrift  industry  will  consolidate.  While the market for thrift  stock
faltered in March and April of 1994,  stock  prices  resumed  their upward trend
until  October 1994,  when the rise in interest  rates led to  speculation  that
financial  institutions  would  generate  less earnings in future  periods.  The
decline


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.15

in  thrift  stock  prices in the last  quarter  of 1994 was  dramatic.  However,
overall,  thrift  prices  advanced  during  most of  1995,  as the  yield  curve
flattened  and  long-term  interest  rates  declined.  Also,  heavy  merger  and
acquisition  activity in both the bank and thrift industries fueled  speculative
trading in many thrift  stocks  during 1995 and early 1996.  However,  since the
first quarter of 1996,  thrift stocks have not  experienced  any upward  pricing
momentum and prices have remained relatively flat overall.  Thrift stocks appear
to be adversely  impacted by the rise in interest rates,  particularly  over the
last two months.

     Chart 1 reflects the  performance  of the stock market since the passage of
the FIRREA legislation. As noted, the overall favorable performance of financial
institution  stock prices during 1991 through the third quarter of 1994 reflects
the  recapture  of losses  sustained  during 1989 and 1990.  However,  the chart
reflects a significant  downturn in financial related stocks in the last quarter
of 1994,  followed by a recovery during 1995.  These factors,  both positive and
negative, have been factored into our valuation considerations.

Valuation Approach

     Three  approaches  have been  considered  appropriate  to determine the pro
forma  market  value  estimate  of  a  converting   savings   institution:   (1)
price/earnings,  (2) price/book  value,  and (3) price/ assets.  We believe that
investors place their primary emphasis on making purchase decisions based on the
recent  earnings  results and expected  profitability  of savings  institutions.
Therefore,  we believe it is appropriate to place  considerable  emphasis on the
pro forma price/earnings  valuation approach in deriving a fair market value for
a converting  savings  institution.  However,  price/  earnings  ratios for some
savings institutions have become less meaningful over the last few years


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                      4.16

                                     Chart 1
                   How Financial Service Companies Have Fared
                             Relative to the Market

                Dow Jones       NYSE         NASDAQ                  
        Date   Industrial     Financial       Banks       SNL Index  
       ------   -------       -------        -------       -------   
                 100.0         100.0          100.0         100.0
                 103.7         101.9          104.0         109.7
 89.00   9/89    102.2         103.8          101.4         111.2
                  98.5          98.2           92.7          99.2
                 101.5          99.4           89.6          94.1
 89.00  12/89    104.5          96.1           82.8          86.0
                  97.1          87.8           79.0          79.5
                  97.3          87.3           79.9          80.7
 90.00   3/90    102.7          86.7           77.6          79.2
                 100.4          82.9           73.7          74.4
                 107.0          89.8           73.9          78.9
 90.00   6/90    109.3          89.1           71.1          76.4
                 110.0          86.0           68.8          70.0
                  99.2          76.6           60.8          58.2
 90.00   9/90     93.1          68.2           52.8          50.9
                  92.4          64.8           51.4          45.8
                  97.1          72.2           52.5          49.6
 90.00  12/90     99.8          74.8           53.5          51.1
                 100.9          77.7           54.8          52.4
                 111.3          87.0           61.8          63.0
 91.00   3/91    110.6          91.7           65.7          67.5
                 110.5          93.8           69.9          69.4
                 114.9          96.4           70.9          71.0
 91.00   6/91    110.3          90.9           69.3          69.2
                 112.8          93.7           68.8          71.0
                 115.5          98.2           73.2          77.2
 91.00   9/91    114.1          97.9           72.0          75.2
                 114.0          96.8           70.8          72.2
                 109.8          94.9           68.7          66.0
 91.00  12/91    117.7         104.6           72.7          72.9
                 122.3         105.8           79.5          81.7
                 124.0         107.9           84.0          87.0
 92.00   3/92    122.6         106.3           83.4          82.2
                 126.2         106.3           88.4          85.1
                 128.9         108.3           92.9          89.8
 92.00   6/92    124.6         108.1           91.0          89.0
                 128.8         113.0           97.9          95.2
                 124.0         109.5           96.4          90.1
 92.00   9/92    123.3         110.1           96.9          87.5
                 122.4         113.6          101.2          91.3
                 124.6         119.2          106.1          97.5
 92.00  12/92    125.3         123.7          112.8         106.5
                 125.6         127.8          125.3         115.2
                 127.9         130.0          127.1         117.0
 93.00   3/93    130.5         133.7          131.8         120.6
                 130.1         129.8          128.4         114.3
                 133.9         129.2          126.5         112.9
 93.00   6/93    132.5         131.6          127.6         114.7
                 134.3         136.1          137.4         125.0
                 138.2         139.6          142.3         127.9
 93.00   9/93    134.5         141.3          144.4         133.5
                 139.7         136.8          149.5         136.5
                 139.8         130.5          144.7         129.1
 93.00  12/93    142.5         133.5          146.0         133.7
                 149.7         137.5          148.3         136.2
                 145.7         131.5          145.5         131.3
 94.00   3/94    138.0         125.7          142.8         127.9
                 139.7         128.3          146.1         131.4
                 139.2         128.6          147.6         131.8
 94.00   6/94    138.0         128.6          158.0         141.6
                 142.9         131.0          162.5         146.5
                 147.3         134.3          164.6         151.3
 94.00   9/94    145.8         126.8          163.5         148.1
                 149.2         126.7          155.9         138.7
                 140.7         119.8          144.8         127.3
 94.00  12/94    145.5         120.6          147.6         129.5
                 146.4         126.0          154.4         135.8
                 152.2         132.5          163.8         147.5
 95.00   3/95    157.8         132.6          163.0         147.4
                 164.0         136.1          168.5         156.4
                 165.8         142.0          171.7         162.2
 95.00   6/95    174.0         147.6          178.7         165.9
                 178.9         149.4          188.1         174.0
                 174.6         152.9          195.2         177.7
 95.00   9/95    180.8         160.7          203.4         191.8
                 179.9         159.6          203.8         188.2
                 191.6         165.0          208.0         195.1
 95.00  12/95    193.5         166.7          211.8         199.3
                 200.0         170.7          215.1         193.3
                 213.7         182.0          220.7         199.2
 96.00   3/96    212.0         180.0          222.9         202.3
                 211.3         177.7          223.4         200.9
                 215.8         180.7          224.0         202.1
 96.00   6/96    216.5         179.1          226.7         203.4


 Index Value                                         
 Quarter & Year                                      
     *100 = August 1989 (Date of FIRREA Legislation) 



<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.17

as a  result  of the  variability  of  reported  earnings.  Therefore,  we  also
generally give  considerable  weight to the pro forma price/book value approach.
This valuation method also is closely analyzed by investors in making investment
decisions.  However,  it is important to note that the "book value" of a company
is an accounting  derived concept that represents the  historically  accumulated
retained earnings of such entity. Such book value does not necessarily take into
consideration the current earnings power of the company. Obviously, a converting
thrift  institution  has a base  of  capital  in  place  prior  to the  time  of
conversion.  To  attempt  to value such  converting  institution  at a pro forma
book/value  ratio  equal to or even  close to the  price/book  value  ratios  of
publicly  traded  stock  institutions  will  result,  in most  instances,  in an
unrealistic  valuation  that  is  unacceptable  in  the  marketplace.   Thus,  a
disproportionate   reliance  on  a  price/book  value  approach  may  result  in
unrealistic  estimated pro forma market value for the Bank. This is particularly
true since  investors will be seeking a certain  minimum,  and thus  reasonable,
return  on  equity  ("ROE").  Therefore,  we  believe  that  in  determining  an
appropriate value for a converting  institution such as Amsterdam  Federal,  the
pro  forma  price/book  value  ratio  must be  balanced  against  the pro  forma
price/earnings  ratio  plus,  to a limited  extent,  the pro forma  price/assets
ratio.

     One other  valuation  method,  the pro forma  price/assets  ratio,  is most
applicable for valuing savings  institutions  with low net worth and/or very low
operating income or losses. Since this is not the case for Amsterdam Federal, we
have given less weight to this approach but have  considered the  reasonableness
of the resulting price/assets ratio in our valuation process.


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.18

     In analyzing the  appropriate  pro forma  pricing  ratios and the resulting
estimated  fair  market  value for the  to-be-issued  shares of common  stock of
Amsterdam Federal,  we have considered the following strengths and weaknesses of
the Bank:

o    Amsterdam  Federal's net income levels have declined since fiscal 1993. The
     Bank reported a significantly  lower level of profitability  for the latest
     twelve  months  ended March 31, 1996,  relative to that of the  comparative
     group.  The Bank's ROA of 46 basis  points  compared  to an ROA of 67 basis
     points for the comparative group.  Amsterdam  Federal's lower profitability
     primarily reflects a lower interest rate spread and net interest margin.

o    Amsterdam  Federal's  moderately low net interest  margin level and limited
     earnings  growth  potential  reflects a  relatively  modest level of loans.
     Limited residential lending opportunities in the Bank's primary market area
     of Montgomery  County largely accounts for the modest loan portfolio level.
     Management has attempted to address this  situation by expanding  Amsterdam
     Federal's home equity lending activities.  Also, the recent openings of two
     supermarket  branch  offices  in two other  counties  reflect  management's
     objective of expanding the Bank's geographic lending base.

o    The infusion of capital  through  conversion will result in a strong equity
     position for the Bank. The Bank's  consolidated  equity ratio of between 12
     and 13  percent  will  approximate  the  average  for all  publicly  traded
     thrifts.

     Based   on   Amsterdam   Federal's    fundamental   financial   and   other
characteristics  relative to the comparative group as discussed in this chapter,
on  balance,  we believe  that a  moderate  valuation  discount  for the Bank is
appropriate.  Such valuation  adjustment reflects the Bank's lower core earnings
level and limited  growth  potential.  Also,  we believe  that,  as a converting
institution, a new issue discount is appropriate for Amsterdam Federal.

     Based on the above  factors and the pricing  ratios of the ten  comparative
group  thrifts,  we believe  that the  following  pro forma  pricing  ratios and
discounts are appropriate for Amsterdam Federal:


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.19

                                   Table 4.2
                         Comparative Pricing Analysis
                Amsterdam Federal Savings and Loan Association

                                                     Discount to the
Pricing Ratio                                       Comparative Group
- -------------                                       -----------------
Price/Book Value         63.86%        Mean               14.3%

                                       Median             11.2%

Price/Earnings           13.11x(1)     Mean               26.6%
                                       Median             23.1%

Price/Assets              7.67%        Mean               44.6%
                                       Median             37.6%

(1)  Based  on  reported   earnings   of   $579,000   which  we  believe  to  be
     representative  of a recurring  earnings stream;  assumes  1,100,000 shares
     outstanding (total shares issued in the conversion at the midpoint value)

     We believe that Amsterdam  Federal's pro forma price/book value ratio, when
analyzed  in  conjunction   with  the  Bank's  pro  forma   price/earnings   and
price/assets ratios, results in an appropriate estimated pro forma market value.
We believe that Amsterdam  Federal's  pricing ratios are appropriate for a newly
converting thrift institution, particularly based on the pricing characteristics
of eight of the  comparative  group members.  These eight  institutions,  six of
which are located in New York  State,  converted  during the past year.  Four of
these institutions (Ambanc Holding Co. which is also headquartered in Amsterdam,
1st Bergen  Bancorp,  Little  Falls  Bancorp  and Yonkers  Financial  Corp.) are
currently  trading below their IPO price of $10. The following table  highlights
the current stock prices of these recently  converted  institutions  relative to
their IPO prices:


<PAGE>


CAPITAL RESOURCES GROUP, INC.

                                    4.20

<TABLE>
<CAPTION>

                                 Date of      IPO     Current   Current     Price
Institutions                   Conversion    Price     Price   P/B Ratio   Change
- ------------                   ----------    -----     -----   ---------   ------
<S>                            <C>          <C>       <C>        <C>       <C>
1st Bergen Bancorp - NJ        04/01/96     $10.00     $9.31     71.8%     (6.90%)
Ambanc Holding Co. - NY        12/27/95     $10.00     $9.56     68.9%     (4.40%)
Catskill Financial Corp. NY    04/18/96     $10.00    $10.19     74.6%      1.90%
Little Falls Bancorp - NJ      01/05/96     $10.00     $9.88     69.3%     (1.20%)
Peekskill Financial Corp - NY  12/29/95     $10.00    $11.75     74.7%     17.50%
SFS Bancorp - NY               06/30/95     $10.00    $12.00     71.9%     20.00%
Tappan Zee Financial - NY      10/05/95     $10.00    $12.25     88.8%     22.50%
Yonkers Financial Corp. - NY   04/18/96     $10.00     $9.38     70.2%     (6.20%)
                                                                        ----------

                                                           Mean:            5.40%
                                                         Median:            0.35%

</TABLE>

Valuation Conclusion

     It is therefore our opinion  that,  as of June 14, 1996,  the estimated pro
forma fair market value of Amsterdam Federal was $11,000,000, based on 1,100,000
shares at $10.00 per  share.  The  resulting  range of value was  $9,350,000  or
935,000  shares,  to $12,650,000 or 1,265,000  shares,  both based on $10.00 per
share.  Pro forma  calculations  which  include  the  impact of a eight  percent
purchase by Amsterdam  Federal's  Employee  Stock  Ownership Plan ("ESOP") and a
four  percent  purchase by the  Restricted  Stock Plans  ("RSP")  subsequent  to
conversion are shown in Table 4.3 and in Exhibits IV-2 through IV-7.  Subject to
market conditions at the time of the offering, an overallotment  provision up to
15 percent above the maximum value, or $14,547,500 could be made available.


<PAGE>





                                    Table 4.3
                              Pro Forma Comparison
               Converting Institution Versus the Comparative Group
                   (Based on Reported Net Income of $579,000)

    Amsterdam Federal Bank
    As of June 14, 1996

<TABLE>
<CAPTION>

                                 Price     Mk     P/E      P/      P/     P/     Div     Ttl     Eq/    TgEq    EPS    ROAA   ROAE
Ticker        Name & State         (1)   Value  (3,4,5)   Book   TBook  Assets   Yld    Assets   Asst    /A    (3,5)    (3)    (3)
- ------        ------------       -----   -----  -------   ----   -----  ------   ---    ------   ----   ----   -----   ----   ----
                                  ($)   ($Mil)    (x)      (%)   (%)     (%)     (%)    ($000)    (%)    (%)    ($)     (%)    (%)

          Amsterdam Federal
            Bank (2)
          ----------------- 
<S>       <C>                    <C>      <C>     <C>   <C>     <C>      <C>    <C>     <C>      <C>    <C>     <C>   <C>    <C>
          Before Conversion       10.00     N/A     N/A    N/A     N/A     N/A    N/A   133,046   6.16   6.16    N/A   0.46   7.32
          Pro Forma
            SuperMaximum          10.00   14.55   15.66  71.73   71.73    9.90   0.00   146,878  13.81  13.81   0.64   0.66   4.69
          Pro Forma Maximum       10.00   12.65   14.36  67.84   67.84    8.72   0.00   145,015  12.86  12.86   0.70   0.63   4.84
          Pro Forma Midpoint      10.00   11.00   13.11  63.86   63.86    7.67   0.00   143,396  12.01  12.01   0.76   0.61   4.99
          Pro Forma Minimum       10.00    9.35   11.73  59.17   59.17    6.59   0.00   141,776  13.  11.15   0.85   0.58   5.18

          Comparative Group (10)
          ----------------------
          Averages                11.71   30.77   17.87  74.49   75.09   13.85   0.95   206,903  18.37  18.27   0.66   0.67   4.67
          Medians                 10.97   29.81   17.05  71.89   73.29   12.30   0.51   201,020  17.85  17.85   0.67   0.63   4.63

          All Publicly-Traded
            Thrifts  (380)
          -------------------
          Averages                17.32  134.30   13.37 107.12  111.26   12.45   2.06 1,417,933  12.29  12.05   1.40   0.89   8.58
          Medians                 16.00   41.91   12.53 100.78  104.35   10.82   2.14   359,751   9.81   9.50   1.28   0.89   7.79

          Comparative Group
          -----------------
    FBER  1stBergenBancrp-NJ      9.310    29.6   21.16   71.8    71.8   11.39   0.00   259,412  16.52  16.52   0.43   0.45   4.25
    ALBC  AlbionBancCorp-NY      16.500     4.3   24.63   70.9    70.9    7.59   1.86    56,692  10.71  10.71   0.67   0.30   2.87
    AHCI  Ambanc Holding-NY       9.560    51.8      NM   68.9    68.9   13.21   0.00   392,338  19.17  19.17     NM  (0.03) (0.26)
    CATB  CatskillFinCorp-NY     10.190    57.9   19.23   74.6    74.6   20.24   0.00   230,102  27.13  27.13   0.53   1.17   3.97
    LFBI  LittleFallsBncp-NJ      9.875    30.0      NM   69.3    75.3   10.52   1.01   285,563  15.22  14.17   0.28   0.24   3.21
    LSBI  LSBFinCorp-IN          16.250    15.7   12.50   83.8    83.8    9.65   1.97   162,520  10.66  10.66   1.30   0.83   6.94
    PEEK  PeekskillFinCo-NY      11.750    48.2   17.55   74.7    74.7   24.87   3.06   193,675  30.67  30.67   0.67   1.58   5.00
    SFED  SFSBancorp-NY          12.000    16.7   16.22   71.9    71.9   10.11   0.00   165,569  14.06  14.06   0.74   0.63   5.06
    TPNZ  TappanZeeFin-NY        12.250    19.9   16.55   88.8    88.8   17.29   1.63   114,790  19.48  19.48   0.74   0.81   6.04
    YFCB  YonkersFinCorp-NY       9.375    33.5   15.11   70.2    70.2   13.66   0.00   208,365  20.09  20.09   0.62   0.72   9.61

</TABLE>


(1)  Closing or Last Trade.
(2)  Based on $10.00 per share.
     Net icome,  book value and total assets are for the most recent period.
(3)  Excludes extraordinary items.
(4)  Market  average  P/E ratios  exclude  firms with P/E ratios in excess of 25
     times earnings.
(5)  LTM Earnings have been adjusted to reflect  proforma  earnings  adjustments
     from conversion over pre-conversion periods.


Source:  Audited  and  unaudited  financial  statements  for  Amsterdam  Federal
         Bank  SNL  Securities  and  the  publicly  traded  companies'  reported
         stock prices.






                                 Exhibit 99.3


<PAGE>
                               MARKETING MATERIALS

                                       FOR

                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION

                            STOCK CONVERSION CAMPAIGN




<PAGE>



QUESTIONS AND ANSWERS BROCHURE
- --------------------------------------------------------------------------------
Cover Page

                                  [Bank's Logo]

                      Answers to Frequently Asked Questions
                         About Our Stock Conversion and
                          Your Opportunity to Invest in

                              AFSALA BANCORP, INC.

                         the Proposed Holding Company of
                 Amsterdam Federal Savings and Loan Association


<PAGE>


Questions and Answers Brochure
- --------------------------------------------------------------------------------
Page 2

                                  Inside Cover

      You can be one of the initial  stockholders of AFSALA  Bancorp,  Inc., the
proposed  holding  company of Amsterdam  Federal  Savings and Loan  Association.
AFSALA Bancorp, Inc. is "going public" as part of Amsterdam Federal's conversion
from a federally  chartered  mutual savings and loan  association to a federally
chartered stock savings bank to be known as Amsterdam Federal Bank. Now you have
the  opportunity  to  invest  in the Bank by  purchasing  stock  in the  initial
offering  of the  holding  company.  This  brochure  answers  some  of the  most
frequently  asked  questions  about the conversion to stock  ownership and about
your opportunity to invest in AFSALA Bancorp, Inc.


<PAGE>


Questions and Answers Brochure
- --------------------------------------------------------------------------------
Page 3

ABOUT THE TRANSACTION
- ---------------------

1.    WHAT IS A CONVERSION?

      Amsterdam  Federal  Savings  and  Loan  Association  is  now  a  federally
      chartered mutual savings and loan association with directors being elected
      by our  members.  After the  Conversion,  we will be a stock  savings bank
      owned by a holding  company.  The holding company,  AFSALA Bancorp,  Inc.,
      will be owned by stockholders  who will have voting rights with respect to
      certain key business  matters.  The holding  company is offering shares of
      common stock to certain  depositors,  borrowers ,  tax-qualified  employee
      plans,  directors,   officers  and  employees  of  Amsterdam  Federal  and
      depending upon market conditions and the availability of shares, may offer
      shares to selected persons in a public offering.

2.    WHAT IS AFSALA BANCORP, INC. AND WHY WAS IT FORMED?

      AFSALA  Bancorp,  Inc. is a newly  organized  holding  company  created by
      Amsterdam  Federal  specifically  to purchase 100%  ownership in Amsterdam
      Federal.  The  holding  company  currently  has  no  stockholders,  but is
      offering  shares of its  common  stock to certain  depositors,  borrowers,
      tax-qualified  employee  plans,  directors,   officers  and  employees  of
      Amsterdam   Federal  and  depending   upon  market   conditions   and  the
      availability of shares,  may offer shares to selected  persons in a public
      offering.  The additional  capital provided through the offering of AFSALA
      Bancorp,  Inc.  stock will support  future  banking  activities  and local
      expansion of the financial  services  currently  offered through Amsterdam
      Federal.

3.    WHAT ARE THE BENEFITS AND RISKS OF CONVERSION?

      The  Conversion  and  sale of  stock  will  increase  Amsterdam  Federal's
      capital, enabling it to do many things, including possibly the following:

      - support  expansion  of  financial  services 
      - enhance  ability to expand through acquisitions 
      - better compete with other financial  institutions
      - facilitate future access to the capital markets

      Please review "Use of Proceeds" in the  Prospectus  for Amsterdam  Federal
      and the holding  company's initial plans with respect to the capital to be
      raised in the Conversion.

      There are certain risks in investing in AFSALA Bancorp, Inc. common stock.
      An offer is made only by a  prospectus  accompanied  by a stock order form
      and  certification.  Please  review  the  prospectus  prior to  making  an
      investment decision, particularly the section entitled "Risk Factors".


<PAGE>


Questions and Answers Brochure
- --------------------------------------------------------------------------------
Page 4

4.    WILL THE CONVERSION HAVE ANY EFFECT ON MY SAVINGS OR LOAN

      ACCOUNT?

      No.  The  Conversion  will not affect the  general  terms of your  savings
      account which will continue to be insured by the Federal Deposit Insurance
      Corporation (FDIC) to the maximum legal limit. Your savings account is not
      being  converted to stock.  The  obligations of borrowers under their loan
      agreements will not be affected.

5.    HOW DO I BENEFIT FROM THE CONVERSION?

      Eligible depositors and certain borrowers will be given the opportunity to
      subscribe or place an order to purchase stock in AFSALA Bancorp,  Inc. and
      thereby  participate  in any gain in the value of the  shares  and  future
      dividend payments, if any. Furthermore, the additional capital will enable
      Amsterdam  Federal to provide  expanded  services to its customers and the
      community.

ABOUT PURCHASING STOCK
- ----------------------

6.    WHO MAY PURCHASE STOCK?

      AFSALA Bancorp, Inc. is  currently  conducting  a  Subscription  Offering.
      Persons listed below may have  the  opportunity  to  subscribe to purchase
      AFSALA Bancorp Inc.'s common stock during the Subscription Offering.

      -  Eligible Account Holders. Persons who had a savings deposit of at least
         $50 at  Amsterdam Federal on the  Eligibility  Record  Date,  March 31,
         1995.

      -  Tax Qualified Employee Plans of Amsterdam Federal.

      -  Supplemental  Eligible  Account  Holders.  Persons who  had  a  savings
         deposit of at least $50 on the Supplemental  Eligibility  Record  Date,
         June 30, 1996.

      -  Other Members.  Depositors and  certain  borrowers  as  of  the  Voting
         Record Date, _____________, 1996.

      -  Officers, Directors and Employees of Amsterdam Federal.

      AFSALA  Bancorp,  Inc.  may,  depending  upon  market  conditions  and the
      availability  of  shares,  offer  stock  to  certain  persons  in a public
      offering.


<PAGE>


Questions and Answers Brochure
- --------------------------------------------------------------------------------
Page 5

7.    WHAT IS THE PRICE PER SHARE AND HOW MANY SHARES ARE BEING
      OFFERED?

      The aggregate value of AFSALA  Bancorp,  Inc. stock has been determined by
      an independent,  nationally  recognized appraisal firm. The purchase price
      per share is $10.00. Up to 1,265,000 shares are being offered for sale (or
      up to 1,454,750 shares under certain conditions such as a change in market
      and financial conditions following commencement of the Offering).

8.    WILL EVERYONE PAY THE SAME PRICE FOR THE STOCK?

      Yes. All subscribers,  including  Amsterdam  Federal's  Board of Directors
      and management, will pay the same price during the Offering.

9.    ARE DEPOSITORS OBLIGATED TO BUY STOCK?

      No.  But our depositors have a priority subscription right.

10.   HOW MUCH STOCK MAY I BUY IN THE SUBSCRIPTION OFFERING?

      The  individual  purchase limit is 15,000  shares.  Individuals  acting in
      concert or groups of persons may purchase up to 15,000 shares.  The actual
      number  of  shares to be issued is  expected  to be  between  935,000  and
      1,265,000 (or up to 1,454,750  shares under certain  conditions  such as a
      change in market and financial  conditions  following  commencement of the
      Offering).

11.   WHAT IS THE MINIMUM AMOUNT OF STOCK I MAY BUY?

      The minimum purchase limit is 25 shares.

12.   IS THE STOCK INSURED BY THE FDIC?

      No.  Like any other common stock, AFSALA Bancorp, Inc. stock  will  not be
      insured by the FDIC or any governmental agency.

13.   IN THE FUTURE, HOW MAY I PURCHASE MORE SHARES OR SELL MY
      SHARES?

      AFSALA  Bancorp,  Inc.  has applied to have the common stock quoted on the
      Nasdaq stock market under the symbol  "AFED".  No assurance  can be given,
      however,  that the  AFSALA  Bancorp,  Inc.'s  stock  will be quoted on the
      Nasdaq  stock  market or that an active and  liquid  market for the common
      stock will  develop or that an investor  will be able to resell the common
      stock at or above the purchase price after Conversion.


<PAGE>


Questions and Answers Brochure
- --------------------------------------------------------------------------------
Page 6

14.   WILL THERE BE ANY DIVIDENDS?

      AFSALA  Bancorp,  Inc. does not  currently  intend to pay dividends on its
      common  stock.  The  declaration  and payment of dividends are subject to,
      among other things, the financial  conditions and results of operations of
      AFSALA  Bancorp,  Inc.,  Amsterdam  Federal's  compliance with its capital
      requirements, tax considerations, industry standards and other factors.

15.   HOW DO I ORDER STOCK AND WHAT METHODS CAN BE USED FOR
      PAYMENT OF MY STOCK PURCHASES?

      Complete the stock order form and certification as instructed.  Be sure to
      indicate  the number of shares you wish to purchase  and the total  amount
      remitted  (multiply  the  number of shares  subscribed  for by $10.00  per
      share.)  Total  payment for  purchases in the  Subscription  Offering must
      accompany the order form and be received by AFSALA Bancorp,  Inc. prior to
      12:00 noon, Eastern time, on ________,1996.  The payment options for stock
      purchases are as follows:

      -  Check or money order sent or delivered to any Amsterdam  Federal branch
         or the  Stock  Center.  If  payment  is made by check  or money  order,
         interest  will be  earned  at the  passbook  rate per  annum  until the
         Conversion is completed.

      -  Withdrawal of funds from any existing  account of Amsterdam  Federal in
         an amount equal to the Purchase Price (which is $10.00 per share) times
         the number of shares  ordered.  Penalties for early  withdrawal from an
         Amsterdam  Federal account will be waived when purchasing  stock in the
         Subscription  Offering.  Once authorization for withdrawal of funds has
         been made, the subscriber may not withdraw the designated amount unless
         the Plan of  Conversion  is  terminated  or as  otherwise  required  by
         regulatory  authorities.  All funds  maintained in savings accounts are
         insured  by the FDIC up to  legally  applicable  limits  and will  earn
         interest until completion of the Conversion.

      -  Orders of $25,000  or more must be paid by  Amsterdam  Federal  account
         withdrawals, certified funds, cashier's check, or money orders.

      -  IRA purchases.  If you wish to purchase shares of AFSALA Bancorp,  Inc.
         stock for an IRA account,  either at Amsterdam Federal or elsewhere, we
         may be able to accommodate you. Please contact the Stock Center as soon
         as  possible  at  (518)  ___-____  so that we may  assist  you with the
         appropriate  procedures  for such a purchase.  It is important that you
         contact us soon because making the IRA arrangements takes time.


<PAGE>


Questions and Answers Brochure
- --------------------------------------------------------------------------------
Page 7

16.   MAY I CHANGE MY MIND?

      The stock  order  form you  executed  cannot  be  canceled  or  withdrawn.
      However, you may order additional shares by completing another stock order
      form, subject to the maximum purchase limitations.

17.   ARE MY SUBSCRIPTION RIGHTS TRANSFERABLE?

      No. No person may transfer or enter into any  agreement to transfer his or
      her subscription rights issued under the Plan of Conversion, or the shares
      to be issued upon the  exercise of such  rights.  Persons  violating  such
      prohibition  will lose their right to purchase stock in the Conversion and
      may be subject to further government sanctions.

ABOUT MEMBERS' VOTING RIGHTS
- ----------------------------

18.   WHO IS ELIGIBLE TO VOTE ON THE PLAN OF CONVERSION?

      Depositors at the Voting Record Date of ____________, 1996 who continue to
      be  depositors  at the date of the Special  Meeting are  eligible to vote.
      Borrowers  with loans  outstanding  on January  18,  1995 and  through the
      Voting Record Date are also eligible to vote.

19.   HOW IS THE NUMBER OF VOTES DETERMINED?

      Each deposit account holder is entitled to cast one vote for each $100, or
      fraction  thereof,  of the aggregate  withdrawal value of all such account
      holder's deposit accounts on the Voting Record Date. The maximum number of
      votes per person is 1,000. Each borrower who has voting rights is entitled
      to cast one vote, in addition to any votes a borrower has as a depositor.

20.   IF I VOTE FOR THE PLAN OF CONVERSION ON THE PROXY CARD, WILL I
      BE OBLIGATED TO PURCHASE AFSALA BANCORP, INC. STOCK?

      No.  Signing the  proxy  card  and  voting  for the  Conversion  in no way
      obligates  you  to  purchase  AFSALA  Bancorp, Inc. stock. All members are
      urged to vote for the Conversion.

      THE BOARD OF DIRECTORS HAS UNANIMOUSLY APPROVED THE PLAN OF
      CONVERSION AND RECOMMENDS MEMBERS VOTE "FOR" APPROVAL OF THE

      PLAN OF CONVERSION.

21.   WHAT HAPPENS IF I DON'T VOTE?

      Failing  to  vote  could  be  equivalent  to  voting  against  the Plan of
      Conversion.  YOUR VOTE IS EXTREMELY IMPORTANT!  Please sign  and mail your
      proxy card(s) now.


<PAGE>


Questions and Answers Brochure
- --------------------------------------------------------------------------------
Page 8

22.   MAY I COME TO THE SPECIAL MEETING AND VOTE?

      Yes.  However,  every  member is  encouraged  to send a proxy  card(s)  to
      Amsterdam  Federal prior to the meeting even if the member plans to attend
      the  special  meeting.  The  proxy  is  revocable  and can be  changed  by
      submitting a later dated proxy or by casting a ballot at the meeting.

23.   I RECEIVED MORE THAN ONE PROXY CARD.  CAN I VOTE THEM ALL?

      Yes.  Please vote ALL the proxy cards you receive.  You may have more than
      one  account in  different  registrations.  While some  accounts have been
      consolidated, it is not permissible to consolidate all accounts.

24.   IF A SAVINGS ACCOUNT IS IN JOINT NAME, MUST BOTH NAMES BE SIGNED
      ON THE PROXY CARD?

      No.  Two or more signatures are required only when two or more  signatures
      are needed to withdraw funds from the account.

25.   IF I DON'T BUY STOCK WILL I HAVE A VOTE AT FUTURE ANNUAL

      MEETINGS?

      No.  After the  Conversion,  only  stockholders  will have voting  rights.
      However,  the  operations  of Amsterdam  Federal and the general terms and
      balances of your deposit accounts and loans will remain unchanged.

26.   HOW MAY I GET MORE INFORMATION?

      We hope that these questions and answers, combined with the Prospectus and
      the Proxy  Statement,  will help you better  understand the Conversion and
      the stock offering.  You are urged to carefully  review the Prospectus and
      Proxy  Statement  before making an investment or voting  decision.  If you
      desire further information, please contact the Stock Center at:

                           Telephone: (518) ___-____


<PAGE>


Questions and Answers Brochure
- --------------------------------------------------------------------------------
Page 9

Back Cover

                          Amsterdam Federal Savings
                             and Loan Association

                                 Stock Center
                          Amsterdam Riverfront Center
                            1300 Riverfront Center
                           Amsterdam, New York 12010

                          Telephone: (518) ___-_____


THIS BROCHURE IS NEITHER AN OFFER TO SELL NOR A SOLICITATION  OF AN OFFER TO BUY
SECURITIES.  THE OFFER IS MADE  ONLY BY THE  PROSPECTUS  ACCOMPANIED  BY A STOCK
ORDER FORM AND CERTIFICATION,  COPIES OF WHICH MAY BE OBTAINED BY CONTACTING THE
STOCK  CENTER.  THE COMMON STOCK  OFFERED IN THE  CONVERSION IS NOT A DEPOSIT OR
ACCOUNT AND IS NOT FEDERALLY INSURED OR GUARANTEED




<PAGE>



FOLDER AND MANAGEMENT AND DIRECTORS PROFILE
- --------------------------------------------------------------------------------
Front Cover

                                 [Bank's Logo]

                             AFSALA Bancorp, Inc.

                         proposed holding company for

                Amsterdam Federal Savings and Loan Association


<PAGE>


Folder and Management and Directors Profile
- --------------------------------------------------------------------------------
Page 2

Inside Front Cover

HEADER
- ------

Our Board of Directors and management  show support and confidence in the future
of Amsterdam Federal.

                Meet Our Board of Directors and Management Team.

Board of Directors of Amsterdam FS&LA and AFSALA Bancorp, Inc.
- --------------------------------------------------------------

John M. Lisicki                                 Daniel J. Greco
President and Chief Executive Officer

Ronald S. Tecler                                John A. Tecler, Jr.

John A. Kosinski, Jr.                           Joseph G. Opalka

Florence B. Opeila


Officers of Amsterdam Federal Savings and Loan Association:
- -----------------------------------------------------------
John M. Lisicki
President and Chief Executive Officer

James J. Alescio                                Benjamin W. Ziskin
Treasurer and Chief Financial Officer           Vice President and Chief Lending
                                                Officer


Officers of AFSALA Bancorp, Inc.:
- ---------------------------------
John M. Lisicki                                 James J. Alescio
President and Chief Executive Officer           Treasurer and Chief Financial 
                                                Officer

Benjamin W. Ziskin
Vice President

The Board of Directors and Officers of Amsterdam  Federal  intend to purchase an
aggregate of 68,500 shares of AFSALA Bancorp, Inc. stock.


THIS IS NOT AN OFFER TO SELL OR A  SOLICITATION  OF AN OFFER TO BUY  STOCK.  THE
OFFER IS MADE  ONLY BY THE  PROSPECTUS  ACCOMPANIED  BY A STOCK  ORDER  FORM AND
CERTIFICATION.  THE COMMON STOCK  OFFERED IN THE  CONVERSION IS NOT A DEPOSIT OR
ACCOUNT AND IS NOT FEDERALLY INSURED OR GUARANTEED.




<PAGE>

                     STRUCTURE OF THE SUBSCRIPTION OFFERING

[GRAPHIC SHOWING ORGANIZATIONAL    o    Shares offered: Up to
 STRUCTURE AFTER THE CONVERSION]        1,265,000 of common stock
                                        (or 1,454,750 shares under
                                        certain circumstances)

                                   o    Price:  $10.00 per share

                                   o    Maximum purchase:
                                        15,000 shares - individual
                                        15,000 shares - persons
                                        acting in concert/groups

                                   o    Minimum purchase:
                                        25 shares

<PAGE>
                                    CAPITAL


                 [BAR GRAPH SHOWING THE FOLLOWING INFORMATION]

                                  Tangible          Core          Risk-Based
                                  --------          ----          ----------
                                       (In millions, at March 31, 1996)

Required After Conversion            $ 2.1            $ 4.1           $ 4.5

Current Capital                        8.2              8.2             8.9

Capital After Conversion (1)          11.4             11.4            12.1


(1)   Assumes the issuance of 935,000 (minimum of the estimated valuation range)
      shares at $10, with 50% of the net proceeds received by Amsterdam Federal
      offset in part by the aggregate purchase price of the common stock by the
      ESOP and RSP.





<PAGE>


Folder and Management and Directors Profile
- --------------------------------------------------------------------------------
Page 3

Inside Back Cover

             [Blank with fold over flap to hold offering materials.]

                          (Insert attached graphs here)


<PAGE>


Folder and Management and Directors Profile
- --------------------------------------------------------------------------------
Page 4

Back Cover

                                  [Bank Logo]

                          CALL FOR MORE INFORMATION!

                                 Stock Center
                          Amsterdam Riverfront Center
                            1300 Riverfront Center
                           Amsterdam, New York 12010
                          Telephone: (518) ___-_____


<PAGE>



PLACARD/LOBBY POSTER FOR EACH BRANCH OFFICE - Approx. 2 1/2' X 4'
- --------------------------------------------------------------------------------

                                 [Bank's Logo]

                     AFSALA Bancorp, Inc. is Going Public!

   You may now own a part of Amsterdam Federal Savings and Loan Association
                        by purchasing shares of stock
                 in the holding company, AFSALA Bancorp, Inc.

                         Please take a prospectus, and
               for further information about the stock offering
                           call the Stock Center at

                                (518) ___-_____



THIS  ANNOUNCEMENT IS NEITHER AN OFFER TO SELL NOR A SOLICITATION OF AN OFFER TO
BUY THESE SECURITIES.  THE OFFER IS MADE ONLY BY THE PROSPECTUS ACCOMPANIED BY A
STOCK  ORDER  FORM  AND  CERTIFICATION,  COPIES  OF  WHICH  MAY BE  OBTAINED  BY
CONTACTING THE STOCK CENTER. THE COMMON STOCK OFFERED IN THE CONVERSION IS NOT A
DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR GUARANTEED.




<PAGE>



NEWSPAPER ADVERTISEMENT
- --------------------------------------------------------------------------------

                                   NEW ISSUE

                            [Holding Company Logo]

            AFSALA Bancorp, Inc. the proposed holding company for
                Amsterdam Federal Savings and Loan Association
                               is going public!

           Up to  1,265,000  shares of Common  Stock are being  offered  at a
                 Subscription Price of $10.00 per share.

                            For Information Call:
                                 Stock Center

                           Telephone (518) ___-____

                    or stop by the Stock Center located at
                         Amsterdam Riverfront Center
                            1300 Riverfront Center
                          Amsterdam, New York 12010

The Subscription  Offering period deadline is 12:00 Noon, Eastern Time ________,
1996.



THIS  ANNOUNCEMENT IS NEITHER AN OFFER TO SELL NOR A SOLICITATION OF AN OFFER TO
BUY  SECURITIES.  THE OFFER CAN BE MADE ONLY BY THE PROSPECTUS  ACCOMPANIED BY A
STOCK  ORDER  FORM  AND  CERTIFICATION,  COPIES  OF  WHICH  MAY BE  OBTAINED  BY
CONTACTING THE STOCK CENTER. THE COMMON STOCK OFFERED IN THE CONVERSION IS NOT A
DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR GUARANTEED.

<PAGE>



                               I M P O R T A N T
                       P  R  O  X  Y    R E  M I N D E R

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

                                  [Bank Logo]

YOUR VOTE ON AMSTERDAM FEDERAL'S STOCK CONVERSION IS VERY IMPORTANT.

VOTING FOR THE CONVERSION WILL NOT AFFECT THE INSURANCE OF YOUR DEPOSIT ACCOUNT.
YOUR  ACCOUNT WILL  CONTINUE TO BE INSURED UP TO THE MAXIMUM  LEGAL LIMIT BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION, AN AGENCY OF THE U.S. GOVERNMENT.

REMEMBER,  VOTING FOR THE  CONVERSION  DOES NOT  OBLIGATE  YOU TO BUY ANY STOCK.
PLEASE  ACT  PROMPTLY!  SIGN YOUR  PROXY  CARD(S)  AND MAIL OR  DELIVER  THEM TO
AMSTERDAM FEDERAL TODAY. WE RECOMMEND THAT YOU VOTE FOR THE PLAN OF CONVERSION.

                                                THE BOARD OF DIRECTORS
                                                AMSTERDAM FEDERAL SAVINGS
                                                AND LOAN ASSOCIATION

              If you have already mailed your proxy card(s), please
                 accept our thanks and disregard this request.

                      For Further Information, Please Call
                                The Stock Center

                               at (518) ___-_____



THIS  ANNOUNCEMENT IS NEITHER AN OFFER TO SELL NOR A SOLICITATION OF AN OFFER TO
BUY THESE SECURITIES.  THE OFFER IS MADE ONLY BY THE PROSPECTUS ACCOMPANIED BY A
STOCK  ORDER  FORM  AND  CERTIFICATION,  COPIES  OF  WHICH  MAY BE  OBTAINED  BY
CONTACTING THE STOCK CENTER. THE COMMON STOCK OFFERED IN THE CONVERSION IS NOT A
DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR GUARANTEED.





<PAGE>



N E W S  R E L E A S E                    For Additional Information Contact:
                                          Mr. John M. Lisicki
                                          President and Chief Executive Officer
                                          Amsterdam Federal Savings
                                            and Loan Association
                                          161 Church Street
                                          Amsterdam, New York 12010
Immediate Release                         (518) 842-5700
- -----------------
___________, 1996

                              AFSALA BANCORP, INC.
                               HOLDING COMPANY FOR
                 AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION
                               OFFERS COMMON STOCK

On ___________,  1996 the Office of Thrift  Supervision  approved an application
submitted by Amsterdam  Federal  Savings and Loan  Association to convert from a
federal mutual savings  association to a federal stock savings bank,  subject to
approval by the Bank's  depositors at a special  meeting.  The Bank has formed a
holding  company,  AFSALA  Bancorp,  Inc.  which is currently  offering for sale
shares of its common stock to depositors of Amsterdam  Federal in a Subscription
Offering.

Mr. John M. Lisicki, President and Chief Executive Officer of Amsterdam Federal,
stated that the normal  business of the Bank of  accepting  deposits  and making
mortgage  loans will  continue  and that  Amsterdam  Federal  will  continue  to
emphasize  customer  service  to  its  depositors  and  borrowers.   "The  stock
conversion  is a very  positive  move for us. We will  continue to do what we do
best,  serving  our  customers  through  our  array of  financial  products  and
services," stated Mr. Lisicki.

                                    # More #


<PAGE>


N E W S  R E L E A S E
Page 2

During the Subscription  Offering,  which expires on ________,  1996, depositors
have the opportunity to order stock in AFSALA Bancorp,  Inc. Depending on market
conditions  and  availability  of  shares,  stock may also be offered to certain
persons in a Public  Offering.  Up to  1,265,000  shares are being  offered at a
purchase  price  of  $10.00  per  share  (or  1,454,750   shares  under  certain
circumstances).

Capital Resources, Inc., a Washington, D.C. based investment banking company, is
assisting Amsterdam Federal in its conversion to stock ownership and the sale of
the  stock  in the  Offering.  Information  relating  to the  Offering  and  the
operations  of the Bank is contained in the  Prospectus  that has been mailed to
depositors of Amsterdam Federal. The Subscription  Offering of stock will end at
12:00 noon Eastern time on ________, 1996.

Copies of the Prospectus,  containing  information relating to the Offering, may
be obtained from the Stock Center located at Amsterdam  Riverfront Center,  1300
Riverfront Center,  Amsterdam,  New York 12010. You may call the Stock Center at
(518) ___-____.



THIS  ANNOUNCEMENT IS NEITHER AN OFFER TO SELL NOR A SOLICITATION OF AN OFFER TO
BUY THESE SECURITIES.  THE OFFER IS MADE ONLY BY THE PROSPECTUS ACCOMPANIED BY A
STOCK  ORDER  FORM  AND  CERTIFICATION,  COPIES  OF  WHICH  MAY BE  OBTAINED  BY
CONTACTING THE STOCK CENTER. THE COMMON STOCK OFFERED IN THE CONVERSION IS NOT A
DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR GUARANTEED.




                                   ### END ###







<PAGE>

                           AMSTERDAM FEDERAL SAVINGS
                             AND LOAN ASSOCIATION

                                 COVER LETTERS

                                      FOR

                         CONVERSION OFFERING MATERIALS




<PAGE>



1.    Letter to Members and Friends (Closed Accounts)

August ___, 1996

Dear Members and Friends:

     The Board of Directors of Amsterdam  Federal  Savings and Loan  Association
("Amsterdam  Federal") has adopted a plan to convert from a federally  chartered
mutual savings and loan association to a federally  chartered stock savings bank
(the  "Conversion").  As a stock company,  Amsterdam  Federal will be structured
under  the same  form of  ownership  used by most  businesses  and  banks.  This
Conversion to stock ownership means Amsterdam  Federal will increase its capital
and will enable  Amsterdam  Federal to support  future banking  activities.  The
Conversion will not affect your deposit accounts or loans with Amsterdam Federal
or existing FDIC insurance coverage for your deposit accounts.

     As part of the Conversion,  Amsterdam Federal has formed a holding company,
AFSALA Bancorp,  Inc.  AFSALA Bancorp,  Inc. will own all of the common stock of
Amsterdam  Federal.  AFSALA Bancorp,  Inc. is offering up to 1,265,000 shares of
its common stock to customers of Amsterdam  Federal at a  subscription  price of
$10.00 per share.  As a depositor on either March 31,  1995,  June 30, 1996,  or
_______________,   1996,   or,  as  a  borrower  as  of  January  18,  1995  and
________________,  1996, you have a preferential  right to subscribe to purchase
the stock of AFSALA  Bancorp,  Inc.  during the  Subscription  Offering  without
paying a fee or  commission.  For your  convenience  this  packet  includes  the
following material:

     o  PROSPECTUS  containing detailed  information about Amsterdam Federal and
        the stock offering.  Please read the Prospectus  carefully before making
        your investment decision.

     o  BROCHURE  which  answers  questions  about  the  Conversion  and  stock
        offering.

     o  STOCK ORDER FORM and  CERTIFICATION to be completed in order to purchase
        shares  of AFSALA  Bancorp,  Inc.  stock.  Payment  by check or  written
        authorization  to withdraw from a specified  Amsterdam  Federal  account
        must accompany each order form and  certification.  Orders of $25,000 or
        more must be paid by Amsterdam  Federal account  withdrawals,  certified
        funds,  cashier's check, or money order. Order forms must be received by
        Amsterdam  Federal no later than 12:00 noon,  Eastern time on _________,
        1996.

     If you  would  like to  purchase  AFSALA  Bancorp,  Inc.  stock in your IRA
account,  using IRA funds, we may be able to accommodate you. Please contact the
Stock Center as soon as possible at (518) ___-____.


<PAGE>



Letter to Members and Friends
Page 2

     If you are a  current  member  of  Amsterdam  Federal,  you will  also find
enclosed a proxy  statement and proxy  card(s).  On behalf of the Board,  we ask
that you help Amsterdam Federal take this important step by signing the enclosed
proxy card(s),  casting your vote in favor of the Plan of Conversion.  Your vote
is very important!  Please mail your proxy card(s) today in the enclosed postage
paid return envelope.

     We  believe it is in the best  interest  of  Amsterdam  Federal to have our
customers  and  members  of the  communities  we serve as our  stockholders.  We
encourage you to review this investment opportunity  carefully.  If you have any
questions, please call the Stock Center at (518) ___-____.

Sincerely,



John M. Lisicki
President and Chief
   Executive Officer

Enclosures
VS


THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
THESE  SECURITIES.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS  ACCOMPANIED  BY A
STOCK  ORDER  FORM  AND  CERTIFICATION,  COPIES  OF  WHICH  MAY BE  OBTAINED  BY
CONTACTING THE STOCK CENTER. THE COMMON STOCK OFFERED IN THE CONVERSION IS NOT A
DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR GUARANTEED.





<PAGE>



2.   Letter for branch packages, Stock Center, non-members.

August ___, 1996

Dear Prospective Investor:

     Amsterdam  Federal Savings and Loan  Association  ("Amsterdam  Federal") is
converting from a federal mutual savings and loan association to a federal stock
savings bank (the "Conversion").

     As part of the Conversion,  Amsterdam Federal has formed a holding company,
AFSALA Bancorp,  Inc.  AFSALA Bancorp,  Inc. will own all of the common stock of
Amsterdam  Federal.  AFSALA Bancorp,  Inc. is offering to customers of Amsterdam
Federal up to 1,265,000 shares of its common stock at a purchase price of $10.00
per share. Even if you are not currently a member of Amsterdam Federal,  you may
have the  opportunity  to purchase  shares  without  paying a fee or commission.
Members have priority rights to purchase shares in the Subscription Offering and
no assurance can be given that your order will be filled.

     For your convenience, enclosed are the following materials:

     o    PROSPECTUS containing detailed information about Amsterdam Federal and
          the stock offering. Please read the prospectus carefully before making
          your investment decision.

     o    STOCK  ORDER  FORM  and  CERTIFICATION  to be  completed  in  order to
          purchase  shares of AFSALA Bancorp,  Inc.  stock.  Payment by check or
          written  authorization to withdraw from a specified  Amsterdam Federal
          account must  accompany each order form and  certification.  Orders of
          $25,000 or more must be paid by Amsterdam Federal account withdrawals,
          certified  funds,   cashier's  check  or  money  orders.  If  you  are
          interested in purchasing  shares of AFSALA Bancorp,  Inc. stock,  your
          completed stock order form and  certification  along with payment must
          be received by Amsterdam Federal by no later than 12:00 noon,  Eastern
          time on ________, 1996.


     We encourage you to review this investment  opportunity  carefully.  If you
have any questions, please call our Stock Center at (518) ___-____.


<PAGE>



Letter for Branch Packages, Stock Center, non-members
Page 2

     We are pleased to offer you this  opportunity to invest in AFSALA  Bancorp,
Inc.

Sincerely,



John M. Lisicki
President and Chief
  Executive Officer

Enclosures
P

THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
THESE  SECURITIES.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS  ACCOMPANIED  BY A
STOCK  ORDER  FORM  AND  CERTIFICATION,  COPIES  OF  WHICH  MAY BE  OBTAINED  BY
CONTACTING THE STOCK CENTER. THE COMMON STOCK OFFERED IN THE CONVERSION IS NOT A
DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR GUARANTEED

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



<PAGE>



3.   Capital Resources Cover Letter to Blue Sky States

                     August __, 1996

To Depositors and Friends of Amsterdam Federal Savings and Loan Association:

     Capital Resources, Inc. is an NASD member broker/dealer assisting Amsterdam
Federal  Savings and Loan  Association  ("Amsterdam  Federal") in its conversion
from a mutual to a stock organization.

     At the request of Amsterdam Federal and AFSALA Bancorp,  Inc., the proposed
parent  holding  company of  Amsterdam  Federal,  we enclose  certain  materials
regarding  the  sale  and  issuance  of  common  stock  in  connection  with the
conversion of Amsterdam  Federal.  These  materials  include a prospectus  which
offers you the  opportunity  to subscribe to purchase  shares of common stock of
AFSALA Bancorp, Inc.

     We have been asked to  forward  these  documents  to you in view of certain
requirements  of the securities  laws of your state. We should not be understood
as  recommending  or  soliciting in any way any action by you with regard to the
enclosed  materials.  If you have any questions,  please contact us at the Stock
Center at (518) ___-____.

                                Very truly yours,




                                Capital Resources, Inc.

Enclosures
BD



THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
THESE  SECURITIES.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS  ACCOMPANIED  BY A
STOCK  ORDER  FORM  AND  CERTIFICATION,  COPIES  OF  WHICH  MAY BE  OBTAINED  BY
CONTACTING THE STOCK CENTER. THE COMMON STOCK OFFERED IN THE CONVERSION IS NOT A
DEPOSIT OR ACCOUNT AND IS NOT FEDERALLY INSURED OR GUARANTEED.





<PAGE>


4.   Letter to Members in "Dark Blue-Sky" States and Foreign Accounts

August ___, 1996

Dear Member:

     Amsterdam  Federal Savings and Loan  Association  ("Amsterdam  Federal") is
converting from a federal mutual savings and loan association to a federal stock
savings bank with the concurrent formation of a holding company, AFSALA Bancorp,
Inc.

     Enclosed you will find a Proxy  Statement  and  Prospectus  describing  the
conversion and proxy card(s).  As a current member of Amsterdam Federal,  we ask
you to participate in the conversion by reviewing the  information  provided and
voting on the conversion by completing and mailing the enclosed proxy card(s) in
the enclosed postage-paid  envelope as soon as possible.  The Board of Directors
recommends that you vote in favor of the Plan of Conversion.

     Although you may vote on Amsterdam  Federal's  Plan of  Conversion,  AFSALA
Bancorp,  Inc.  unfortunately is unable to either offer or sell its common stock
to you because (i) the small number of eligible subscribers in your jurisdiction
makes  registration  or  qualification  of the common stock under the securities
laws of your jurisdiction impractical, for reasons of cost or otherwise; or (ii)
the small number of eligible subscribers in your jurisdiction makes registration
or qualification of AFSALA Bancorp, Inc., its officers, directors, employees and
persons acting on its behalf as broker/dealer in your jurisdiction  impractical,
for  reasons of cost or  otherwise.  Accordingly,  neither  this  letter nor the
enclosed  material should be considered an offer to sell or a solicitation of an
offer to buy the common stock of AFSALA Bancorp, Inc.

     If you have any  questions  about your voting  rights or the  conversion in
general, please call the Stock Center at (518) ___-____.

Sincerely,



John M. Lisicki
President and Chief
  Executive Officer

Enclosures
J



THIS  LETTER IS NEITHER AN OFFER TO SELL NOR A  SOLICITATION  OF AN OFFER TO BUY
THESE  SECURITIES.  THE OFFER IS MADE ONLY BY THE  PROSPECTUS  ACCOMPANIED  BY A
STOCK ORDER FORM AND  CERTIFICATION.  THE COMMON STOCK OFFERED IN THE CONVERSION
IS NOT A DEPOSIT OF ACCOUNT AND IS NOT FEDERALLY INSURED OR GUARANTEED.




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