AFSALA BANCORP INC
S-1, 1996-06-20
Previous: DOCUMENT SCIENCES CORP, S-1, 1996-06-20
Next: NEXUS HEALTHCARE INFORMATION CORP, S-1, 1996-06-20





As filed with the Securities and Exchange Commission on June 20, 1996
Registration No. 333-

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-1
                             REGISTRATION STATEMENT

                        UNDER THE SECURITIES ACT OF 1933

                              AFSALA BANCORP, INC.
             (Exact Name of Registrant as Specified in Its Charter)

<TABLE>
<CAPTION>
<S>                                   <C>                             <C>
         New York                                 6035                    Requested
- -------------------------------       ----------------------------    ------------------
(State or Other Jurisdiction          (Primary Standard Industry      (I.R.S. Employer
of Incorporation or Organization)     Classification Code Number)     Identification No.)

</TABLE>

                  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. [ ]

     If the delivery of the  prospectus  is expected to be made pursuant to Rule
434, please check the following box.[ ]

                        CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------
Title of Each Class of     
   Securities Being            Amount to be     Proposed          Proposed Maximum         Amount of
      Registered               Registered    Offering Price   Aggregate Offering Price  Registration Fee
- ---------------------------------------------------------------------------------------------------------
<C>                             <C>              <C>             <C>                        <C>
Common Stock,
$0.10 Par Value                 1,454,750        $10.00          $14,547,500                $5,016.38
Interests of participants
in the 401(k) Plan                 27,530        $10.00          $   275,300 (2)            $    0.00 (2)
- ---------------------------------------------------------------------------------------------------------
</TABLE>

(1)   Estimated solely for purposes of calculating the registration fee.

(2)   Includes  27,530  shares  that may be  acquired  by the 401(k) Plan of the
      registrant, based on the assumption that the assets of the 401(k) Plan are
      used to  purchase  such  shares.  The  $275,304  of  participations  to be
      registered  are based on the assets of the 401(k)  Plan.  Pursuant to Rule
      475(h)(2)  under the Securities Act of 1933, no additional fee is required
      with respect to the interests of participants of the 401(k) Plan.

      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>
<TABLE>
<CAPTION>

         Cross Reference Sheet showing the location in the Prospectus
                           of the Items of Form S-1

<S>                                               <C>                               
 1.   Forepart of the Registration                Forepart of the Registration Statement;
      Statement and Outside Front                 Outside Front Cover Page
      Cover of Prospectus                         
                                                  
 2.   Inside Front and Outside Back               Inside Front Cover Page; Outside Back
      Cover Pages of Prospectus                   Cover Page
                                                  
 3.   Summary Information, Risk                   Summary; Risk Factors
      Factors and Ratio of Earnings               
      to Fixed Charges                            
                                                  
 4.   Use of Proceeds                             Capitalization, Use of Proceeds
                                                  
 5.   Determination of Offering Price             Market for the Common Stock;
                                                  The Conversion - Stock Pricing
                                                  
 6.   Dilution                                    *
                                                  
 7.   Selling Security Holders                    *
                                                  
 8.   Plan of Distribution                        The Conversion
                                                  
 9.   Description of Securities to be             Description of Capital Stock
      Registered                                  
                                                  
10.   Interests of Named Experts and              Legal and Tax Matters; Experts
      Counsel                                     
                                                  
11.   Information with Respect to the             
      Registrant                                  
                                                  
      (a)   Description of Business               Business of the Company;
                                                  Business of the Bank
                                                  
      (b)   Description of Property               Business of the Bank - Properties
                                                  
      (c)   Legal Proceedings                     Business of the Bank - Legal
                                                  Proceedings
                                                  
      (d)   Market Price of and                   Outside Front Cover Page; Market for
            Dividends on the Registrant's          Common Stock; Dividends
            Common Equity and Related             
            Stockholder Matters                   
                                                  
      (e)   Financial Statements                  Financial Statements; Pro Forma Data
                                                  
<PAGE>                                            
                                                  
      (f)   Selected Financial Data                Selected Financial and
                                                   Other Data
                                                  
      (g)   Supplementary Financial                *
            Information                           
                                                  
      (h)   Management's Discussion and            Management's Discussion and Analysis
            Analysis of Financial                  of Financial Condition and Results
            Condition and Results of               of Operations
            Operations                            
                                                  
      (i)   Changes in and Disagreements           *
            with Accountants on                   
            Accounting and Financial              
            Disclosure                            
                                                  
      (j)   Directors and Executive                Management of the Company;
            Officers                               Management of the Bank
                                                  
      (k)   Executive Compensation                 Management of the Bank - Director
                                                   Compensation, - Executive
                                                   Compensation, - Employment and
                                                   Severance Agreements, - Supplemental
                                                   Retirement Plan, - Other Benefits -
                                                   Employee Stock Ownership Plan and
                                                   401(k) Savings Plan, - Proposed
                                                   Future Stock Benefit Plans - Stock
                                                   Option Plan and - Restricted Stock
                                                   Plan
                                                  
      (l)   Security Ownership of Certain          *
            Beneficial Owners and                 
            Management                            
                                                  
      (m)   Certain Relationships and              Management of the Bank - Certain
            Related Transactions                   Related Transactions
                                                  
12.   Disclosure of Commission Position            *
      on Indemnification for Securities           
      Act Liabilities                             
</TABLE>
                                                  
*Item is omitted because answer is negative or item inapplicable.
<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, 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.  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
                               -----      -----      -----      -----      -----     -----      -----
Other income..............       197        100        275        221        187       141        135
Other 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%     0.61%     0.51%     0.60%     0.70%     0.65%     0.46%
Return on average equity (net income
  divided by average equity) ...........        8.34      9.71      8.27      9.73     11.36     10.29      6.88
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) ......................        2.25      2.23      2.29      2.03      1.93      1.90      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 .        5.91      6.23      6.17      6.19      6.13      6.29      6.71

</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 other  expense,  excluding  other real  estate  owned  expense,  as a
     percentage  of net interest  income and total other  income,  excluding net
     gain (loss) on securities transactions.
(3)  Total other  expense,  excluding  other real  estate  owned  expense,  as a
     percentage of average total assets.



                                       (viii)


<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.

      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 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

                                      8


<PAGE>



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......   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(3)....  $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(4)...   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.
(2)  GAAP, adjusted, or risk-weighted assets as appropriate.
(3)  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."
(4)  Risk-weighted  assets as of March 31,  1996  totalled  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
                                           ---------    ---------        ---------     ---------    ---------
Other 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 other income...................   197,133       99,795          275,202       220,493      187,073
                                           ---------    ---------        ---------     ---------    ---------
                                                                                                     
Other 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 other 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,  other  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. 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

                                      20


<PAGE>



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.  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                    5,325                           4,903
                                            -------                  -------                         -------
  Total assets.........................    $133,046                 $129,041                        $114,977
                                            =======                  =======                         =======
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                      603                             335
Equity.................................       8,195                    7,626                           7,164
                                            -------                  -------                         -------
   Total liabilities and equity........    $133,046                 $129,041                        $114,977
                                            =======                  =======                         =======
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............      5,160                          4,823                         4,444
                                           -------                        -------                        ------
  Total assets.........................   $119,102                       $108,904                       $99,304
                                           =======                        =======                        ======
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.        390                            284                           134
Equity.................................      7,354                          6,740                         6,085
                                           -------                        -------                        ------
   Total liabilities and equity........   $119,102                       $108,904                       $99,304
                                           =======                        =======                        ======
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. Other 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.  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 other  expenses  partially
offset by increases  of $219,000  and $54,000 in net interest and other  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.

      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
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 other income of

                                      29


<PAGE>



$271,000 and $34,000, respectively, for fiscal 1994 being more than offset by an
increase in other 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.  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,  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 inherent  risk in the
Bank's loan portfolio,  an increase in the unallocated  portion of the allowance
for loan losses,  as well as  management's  evaluation  of the general  economic
conditions in the Bank's market areas.

      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.

                                      30


<PAGE>



      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."

      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

                                      31


<PAGE>



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  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

                                      32


<PAGE>



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

                                      33


<PAGE>



      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.

                            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.

                                      34


<PAGE>




                             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.

      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 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.

                                      35


<PAGE>



      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 of the
loan as set forth in the loan agreement and usually ranges from 4% to 6.5% above
the initial

                                      39


<PAGE>



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 10.92%  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 potentially limited
in  effectiveness  during periods of rapidly rising interest rates.  These risks
have not had an adverse effect on the Bank.

                                      40


<PAGE>




      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,  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

                                      41


<PAGE>



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  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.

                                      42


<PAGE>



      Non-Performing   Assets.   The  following  table  sets  forth  information
regarding  non-accrual  loans,  accruing loans delinquent more than 90 days, 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 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 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.

      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

                                      43


<PAGE>



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,  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.

                                      44


<PAGE>



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.

      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.
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%.............      16,540          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 V. 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,
and intends to borrow funds from the  Company.  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% 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

                                      66


<PAGE>



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 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

                                      67


<PAGE>



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  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

                                      68


<PAGE>



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.

      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. The 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.

      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 Member, to the
extent possible, to purchase a number

                                      75


<PAGE>



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 will be sold at $10.00
per share and hence will be

                                      76


<PAGE>



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,
the Bank will  promptly  refund  with  interest  the funds  received  to Capital
Resources which will then return

                                      77


<PAGE>



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.

      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

                                      78


<PAGE>



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>



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 limitation or, if such excess shares have been
sold by such person, to receive the difference between the

                                      81


<PAGE>



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

                                      82


<PAGE>




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 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

                                      83


<PAGE>



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.

      On the basis of the above, Capital Resources Group has determined,  in its
opinion,  that as of June 14, 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.

      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

                                      84


<PAGE>



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 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.

                                      85


<PAGE>




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.

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.

                                      86


<PAGE>



              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% 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

                                      87


<PAGE>



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.

      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

                                      88


<PAGE>



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.

      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.

                                      89


<PAGE>



      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
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

                                      90


<PAGE>



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.

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

                                      91


<PAGE>



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.

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.

                                      92


<PAGE>



                             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 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.

                                      93


<PAGE>



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

Equity:
   Undivided profits                       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
                                        Undivided    Available for Sale,    Total
                                          Profits        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.

     (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.

                                                          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.

                                                   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                    $ 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.

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

                                                                    (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) Undivided Profits

     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>
                                                        
         The Association does not engage in  investments  in futures  contracts,
            forwards, swaps, or option contracts or other derivative investments
            with similar characteristics.
                                                                    (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 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
                                                    ==========

     (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.

                                                                    (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)

         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.

(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.

                                                                    (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)

     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>

               PART II:  INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.    Other Expenses of Issuance and Distribution

*     Legal fees.................................................     $100,000
*     Printing, postage, and mailing.............................       40,000
*     Appraisal and Business Plan ..............................        20,000
*     Accounting fees ...........................................      225,000
*     Data processing and records management.....................       20,000
*     SEC and OTS filing fees....................................       15,000
*     NASD filing fees...........................................       15,000
*     Blue Sky legal and filing fees.............................       20,000
*     Other expenses.............................................        7,000
                                                                       -------
*     TOTAL .....................................................     $462,000

                                                                       =======
- -----------------
*     Estimated.

Item 14. Indemnification of Officers and Directors.

      Section  145  of  the  Delaware   General   Corporation   Law  sets  forth
circumstances  under which  directors,  officers,  employees,  and agents may be
insured  or  indemnified  against  liability  which  they  may  incur  in  their
capacities as such.

     The  Certificate  of  Incorporation  of AFSALA  Bancorp,  Inc.  attached as
Exhibit  3(i) hereto,  requires  indemnification  of  directors,  officers,  and
employees to the fullest extent permitted by Delaware law.

      The  Corporation  may  purchase  and  maintain  insurance on behalf of any
person who is or was a director,  officer,  employee, or agent of the Company or
is or was  serving  at  the  request  of the  Company  as a  director,  officer,
employee, or agent of another corporation, partnership, joint venture, trust, or
other enterprise  against any liability asserted against the person and incurred
by the person in any such capacity or arising out of his status as such, whether
or not the Company  would have the power to  indemnify  the person  against such
liability under the provisions of the Certificate of Incorporation.

      The registrant  believes that these  provisions  assist the registrant in,
among other  things,  attracting  and retaining  qualified  persons to serve the
registrant and its subsidiary.  However, a result of such provisions could be to
increase the expenses of the  registrant and  effectively  reduce the ability of
stockholders  to sue on behalf of the  registrant  since  certain suits could be
barred or amounts that might  otherwise be obtained on behalf of the  registrant
could be required to be repaid by the registrant to an indemnified party.

Item 15. Recent Sales of Unregistered Securities.

            Not Applicable

<PAGE>

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.

            24    Power of Attorney (reference is made to the signature page)

            99.1  Stock Order Form*

*     To be filed by amendment

<PAGE>

            99.2  Appraisal Report of Capital Resources Group, Inc.*

            99.3  Marketing Materials*

            (b)   Financial Statements Schedules**:

*     To be filed by amendment
**    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.

      (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  


<PAGE>

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 June 20,
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 June 20, 1996.
<TABLE>
<CAPTION>

<S>                                   <C>  
/s/ John M. Lisicki                    /s/ James J. Alescio
John M. Lisicki                        James J. Alescio
President, Chief Executive Officer,    Treasurer and Chief Financial 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
</TABLE>

<PAGE>

     As filed with the Securities and Exchange Commission on June 20, 1996

                                             Registration No. 333-

                      SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.   20549

                           ------------------------
                                  EXHIBITS TO
                                   FORM S-1

                            REGISTRATION STATEMENT
                       UNDER THE SECURITIES ACT OF 1933

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

                            AFSALA BANCORP, INC.
            (Exact Name of Registrant as Specified in Its Charter)

<TABLE>
<CAPTION>

<S>                                   <C>                            <C>
         New York                             6035                    Requested
- ---------------------------------     ---------------------------    -------------------
(State or Other Jurisdiction          (Primary Standard Industry     (I.R.S. Employer
of Incorporation or Organization)     Classification Code Number)    Identification No.)

</TABLE>

                  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*

*         To be filed by amendment



                                 Exhibit No. 2

<PAGE>

                                                                     EXHIBIT A

                              PLAN OF CONVERSION

                                      FOR

                AMSTERDAM FEDERAL SAVINGS AND LOAN ASSOCIATION
                              AMSTERDAM, NEW YORK

1.    INTRODUCTION

     This Plan of Conversion  ("Plan")  provides for the conversion of Amsterdam
Federal  Savings and Loan  Association  ("INSTITUTION")  into a federal  capital
stock savings institution.  The Board of Directors of the INSTITUTION  currently
contemplates  that all of the stock of the INSTITUTION  shall be held by another
corporation (the "Holding Company"). The purpose of this conversion is to enable
the  INSTITUTION  to  increase  its equity  capital  base and will  result in an
increase  in the  INSTITUTION's  capital  available  to  support  growth and for
expansion  of  its   facilities,   possible   acquisitions  of  other  financial
institutions,  possible  diversification  into other related financial  services
activities and further enhance the  INSTITUTION's  ability to render services to
the public and compete with other financial institutions. The use of the Holding
Company would also provide greater organizational flexibility. Shares of capital
stock of the  INSTITUTION  will be sold to the  Holding  Company and the Holding
Company will offer the Conversion  Stock upon the terms and conditions set forth
herein to Eligible Account  Holders,  the  tax-qualified  employee stock benefit
plans (the  "Employee  Plans")  established  by the  INSTITUTION  or the Holding
Company,  which may be  funded by the  Holding  Company,  Supplemental  Eligible
Account  Holders,  and Other Members in the  respective  priorities set forth in
this Plan.  Any shares of Conversion  Stock not  subscribed for by the foregoing
classes of persons  will be  offered  for sale to certain  members of the public
either  directly by the  INSTITUTION and the Holding Company through a Community
Offering or a Syndicated  Public Offering or in a Public Offering.  In the event
that  the  INSTITUTION  decides  not  to  utilize  the  Holding  Company  in the
conversion, Conversion Stock of the INSTITUTION, in lieu of the Holding Company,
will be sold as set forth above and in the  respective  priorities  set forth in
this Plan. In addition to the foregoing, the INSTITUTION and the Holding Company
intend to implement stock option plans and other stock benefit plans at the time
of or  subsequent  to the  conversion  and may provide  employment  or severance
agreements to certain  management  employees  and certain other  benefits to the
directors,  officers  and  employees  of the  INSTITUTION  as  described  in the
prospectus for the Conversion Stock.

     This Plan, which has been unanimously approved by the Board of Directors of
the INSTITUTION,  must also be approved by the affirmative vote of a majority of
the  total  number  of  votes  entitled  to be cast  by  Voting  Members  of the
INSTITUTION  at a special  meeting to be called for that  purpose.  Prior to the
submission of this Plan to the Voting Members for  consideration,  the Plan must
be approved by the Office of Thrift Supervision (the "OTS").

     Upon  conversion,  each  Account  Holder  having a Savings  Account  at the
INSTITUTION prior to conversion will continue to have a Savings Account, without
payment  therefor,  in the  same  amount  and  subject  to the  same  terms  and
conditions (except for voting and liquidation  rights) as in effect prior to the
conversion.  After  conversion,  the INSTITUTION will succeed to all the rights,
interests,   duties  and  obligations  of  the  INSTITUTION  before  conversion,
including but not limited to all rights and interests of the  INSTITUTION in and
to its assets and properties,  whether real,  personal or mixed. The INSTITUTION
will  continue to be a member of the  Federal  Home Loan Bank System and all its
insured  savings  deposits  will  continue to be insured by the Federal  Deposit
Insurance Corporation (the "FDIC") to the extent provided by applicable law.

                                     A-1

<PAGE>

2.    DEFINITIONS

     For the  purposes  of this Plan,  the  following  terms have the  following
meanings:

     Account Holder - The term Account Holder means any Person holding a Savings
Account in the INSTITUTION.

     Acting  in  Concert  - The Term  "Acting  in  Concert"  means  (i)  knowing
participation in a joint activity or  interdependent  conscious  parallel action
towards a common goal  whether or not pursuant to an express  agreement;  (ii) a
combination  or pooling of voting or other  interests  in the  securities  of an
issuer  for  a  common   purpose   pursuant  to  any  contract,   understanding,
relationship,  agreement or other arrangement,  whether written or otherwise; or
(iii) a person or company  which acts in concert with another  person or company
("other  party") shall also be deemed to be acting in concert with any person or
company who is also  acting in concert  with that other  party,  except that any
tax-qualified  employee  stock  benefit  plan will not be deemed to be acting in
concert with its trustee or a person who serves in a similar capacity solely for
the purpose of  determining  whether stock held by the trustee and stock held by
the plan will be aggregated.

     Associate - The term Associate  when used to indicate a  relationship  with
any  person,   means  (i)  any  corporation  or  organization  (other  than  the
INSTITUTION or a  majority-owned  subsidiary of the  INSTITUTION)  of which such
person is an officer or partner or is,  directly or  indirectly,  the beneficial
owner of 10 percent 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  except
that for the purposes of Sections 8 and 14 hereof, the term "Associate" does not
include any  Tax-Qualified  Employee  Stock  Benefit  Plan or any  Tax-Qualified
Employee  Stock  Benefit  Plan 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  INSTITUTION  or the  Holding  Company,  or any of its parents or
subsidiaries.

     Community  Offering - The term  Community  Offering  means the offering for
sale to certain members of the general public  directly by the Holding  Company,
of any shares not subscribed for in the Subscription Offering.

     Conversion  Stock - The term  Conversion  Stock  means  the $.10 par  value
common stock offered and issued by the Holding Company upon conversion.

     Director - The term  Director  means a member of the Board of  Directors of
the INSTITUTION and, where applicable, a member of the Board of Directors of the
Holding Company.

     Eligible Account Holder - The term Eligible Account Holder means any person
holding a  Qualifying  Deposit in a Savings  Account at the  INSTITUTION  on the
Eligibility Record Date.

     Eligibility  Record Date - The term Eligibility  Record Date means the date
for determining  Eligible Account Holders in the INSTITUTION and is the close of
business on March 31, 1995.

     Employees - The term  Employees  means all Persons who are  employed by the
INSTITUTION.

                                     A-2

<PAGE>

     Employee Plans - The term Employee Plans means the  Tax-Qualified  Employee
Stock Benefit Plans,  including the Employee Stock Ownership  Plan,  approved by
the Board of Directors of the INSTITUTION.

     Estimated  Valuation  Range.  The term Estimated  Valuation Range means the
range  of the  estimated  pro  forma  market  value of the  Conversion  Stock as
determined by the Independent  Appraiser prior to the Subscription  Offering and
as it may be amended from time to time thereafter.

     FDIC - The term FDIC means the Federal Deposit Insurance Corporation.

     Holding Company - The term Holding Company means the corporation formed for
the purpose of acquiring all of the shares of capital  stock of the  INSTITUTION
to be issued upon its  conversion to stock form unless the Holding  Company form
of organization  is not utilized.  Shares of common stock of the Holding Company
will be issued in the conversion to  Participants  and others in a Subscription,
Community, Syndicated Public or underwritten firm commitment public offering, or
through a combination thereof.

     Independent  Appraiser - The term Independent  Appraiser means an appraiser
retained by the  INSTITUTION  to prepare an  appraisal  of the pro forma  market
value of the Conversion Stock.

     Institution - The term INSTITUTION means Amsterdam Federal Savings and Loan
Association, Amsterdam, New York.

     Local Community - The term local community  means the  incorporated  cities
and the counties in which the INSTITUTION has offices.

     Member - The term  Member  means any  Person or entity who  qualifies  as a
member of the INSTITUTION pursuant to its charter and bylaws.

     OTS - The term OTS means Office of Thrift  Supervision of the Department of
the Treasury.

     Officer - The term Officer  means an executive  officer of the  INSTITUTION
and may include the Chairman of the Board, Chief Executive  Officer,  President,
Senior  Vice  Presidents,  Vice  Presidents  in  charge  of  principal  business
functions,  Secretary and Treasurer and any Person performing  functions similar
to those performed by the foregoing persons.

     Order  Form - The term Order Form  means any form  together  with  attached
cover  letter,  sent by the  INSTITUTION  to any Person  containing  among other
things a description of the alternatives available to such Person under the Plan
and by which any such  Person may make  elections  regarding  subscriptions  for
Conversion Stock in the Subscription and Community Offerings.

     Other Member - The term Other  Member means any person,  who is a Member of
the INSTITUTION  (other than Eligible  Account Holders or Supplemental  Eligible
Account Holders) at the close of business on the voting record date.

     Participants - The term  Participants  means the Eligible  Account Holders,
Employee Plans, Supplemental Eligible Account Holders and Other Members.

                                     A-3

<PAGE>

     Person - The term Person means an individual, a corporation, a partnership,
an association,  a joint-stock company, a trust (including Individual Retirement
Accounts and KEOGH Accounts), any unincorporated  organization,  a government or
political subdivision thereof or any other entity.

     Plan - The term Plan means this Plan of Conversion of the INSTITUTION as it
exists on the date hereof and as it may hereafter be amended in accordance  with
its terms.

     Public  Offering - The term Public  Offering  means the  offering  for sale
through the Underwriter to the general public of any shares of Conversion  Stock
not subscribed for in the Subscription Offering or Community Offering.

     Purchase  Order - The term  Purchase  Order  means any form  together  with
attached cover letter,  sent by the Underwriter to any Person  containing  among
other things a description  of the  alternatives  available to such Person under
the Plan and by which any such Person may make elections regarding subscriptions
for Conversion Stock in the Public Offering.

     Purchase Price - The term Purchase Price means the per share price at which
the Conversion Stock will be sold in accordance with the terms hereof.

     Qualifying  Deposit - The term Qualifying Deposit means the balance of each
Savings  Account of $50 or more in the  INSTITUTION  at the close of business on
the Eligibility  Record Date or Supplemental  Eligibility  Record Date.  Savings
Accounts  with total  deposit  balances of less than $50 shall not  constitute a
Qualifying Deposit.

     SEC - The term SEC refers to the Securities and Exchange Commission.

     Savings Account - The term Savings  Account  includes  savings  accounts as
defined in Section  561.42 of the Rules and  Regulations of the OTS and includes
certificates of deposit.

     Special  Meeting of Members - The term Special Meeting of Members means the
special meeting and any adjournments thereof held to consider and vote upon this
Plan.

     Subscription  Offering - The term Subscription  Offering means the offering
of Conversion Stock for purchase through Order Forms to Participants.

     Supplemental  Eligibility  Record Date - The term Supplemental  Eligibility
Record Date means the close of business on the last day of the calendar  quarter
preceding the approval of the Plan by the OTS.

     Supplemental  Eligible  Account  Holder  - The term  Supplemental  Eligible
Account Holder means a holder of a Qualifying  Deposit in the INSTITUTION (other
than an officer or trustee or their  Associates) at the close of business on the
Supplemental Eligibility Record Date.

     Syndicated  Public Offering - The term Syndicated Public Offering means the
offering of Conversion  Stock  following the  Subscription,  Community or Public

Offerings through a syndicate of broker-dealers.

     Tax-Qualified Employee Stock Benefit Plan - The term Tax-Qualified Employee
Stock Benefit Plan means 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 Internal Revenue Code.

                                     A-4

<PAGE>

     Underwriter - The term  Underwriter  means the  investment  banking firm or
firms through which the Conversion  Stock will be offered and sold in the Public
Offering.

     Voting Members - The term Voting Members means those persons  qualifying as
voting members of the INSTITUTION pursuant to its charter and bylaws.

     Voting  Record Date - The term  Voting  Record Date means the date fixed by
the Directors in accordance with OTS regulations for determining  eligibility to
vote at the Special Meeting of Members.

3.    PROCEDURE FOR CONVERSION

     After  approval of the Plan by the Board of Directors  of the  INSTITUTION,
the Plan shall be submitted  together with all other  requisite  material to the
OTS for its  approval.  Notice  of the  adoption  of the  Plan by the  Board  of
Directors of the  INSTITUTION  will be published in a newspaper  having  general
circulation in each  community in which an office of the  INSTITUTION is located
and copies of the Plan will be made available at each office of the  INSTITUTION
for  inspection by the Members.  Upon filing the  application  with the OTS, the
INSTITUTION  also will cause to be published a notice of the filing with the OTS
of an  application  to convert in  accordance  with the  provisions of the Plan.
Following  approval  by the OTS,  the Plan  will be  submitted  to a vote of the
Voting  Members at a Special  Meeting of Members  called for that purpose.  Upon
approval of the Plan by a majority of the total  outstanding votes of the Voting
Members,  the  INSTITUTION  will  take all other  necessary  steps  pursuant  to
applicable  laws and  regulations to convert the  INSTITUTION to stock form. The
conversion must be completed within 24 months of the approval of the Plan by the
Voting  Members,  unless a longer time period is permitted by governing laws and
regulations.

     The period for the Subscription  Offering and Community  Offering,  if any,
will be not less  than 20 days  nor more  than 45 days  unless  extended  by the
INSTITUTION.  Upon  completion  of the  Subscription  Offering and the Community
Offering, if any, any unsubscribed shares of Conversion Stock will, if feasible,
be sold through the Underwriter to the general public in the Public Offering. If
for any reason the Public  Offering  of all shares not sold in the  Subscription
Offering and Community Offering cannot be effected,  the Holding Company and the
INSTITUTION will use their best efforts to obtain other  purchasers,  subject to
OTS approval.  Completion of the sale of all shares of Conversion Stock not sold
in the Subscription  Offering and Community  Offering is required within 45 days
after  termination of the  Subscription  Offering,  subject to extension of such
45-day period by the Holding  Company and the  INSTITUTION  with the approval of
the OTS. The Holding  Company and the  INSTITUTION  may jointly seek one or more
extensions of such 45-day period if necessary to complete the sale of all shares
of Conversion  Stock. In connection with such extensions,  subscribers and other
purchasers   will  be  permitted  to   increase,   decrease  or  rescind   their
subscriptions  or purchase orders to the extent required by the OTS in approving
the extensions.

     The Board of Directors  of the  INSTITUTION  intends to take all  necessary
steps to form the Holding Company including the filing of an Application on Form
H-(e)1 or  H-(e)1-S,  if available to the Holding  Company,  with the OTS.  Upon
conversion,  the INSTITUTION will issue its capital stock to the Holding Company
and the Holding  Company will issue and sell the Conversion  Stock in accordance
with this Plan.

     The Board of Directors of the  INSTITUTION  may determine for any reason at
any time prior to the issuance of the Conversion  Stock not to utilize a holding
company  form of  organization  in the  Conversion,  in which case,  the Holding
Company's registration statement on Form S-1 will be withdrawn from the SEC, the
INSTITUTION will take all steps necessary to complete the conversion from the

                                     A-5

<PAGE>

mutual  to the  stock  form of  organization,  including  filing  any  necessary
documents  with  the OTS and  will  issue  and  sell  the  Conversion  Stock  in
accordance with this Plan. In such event,  any  subscriptions or orders received
for Conversion  Stock of the Holding Company shall be deemed to be subscriptions
or orders for Conversion Stock of the INSTITUTION  without any further action by
the INSTITUTION or the subscribers for the Conversion  Stock.  Any references to
the  Holding  Company in this Plan shall mean the  INSTITUTION  in the event the
Holding Company is eliminated in Conversion.

     The Conversion  Stock will not be insured by the FDIC. The INSTITUTION will
not  knowingly  lend funds or otherwise  extend credit to any Person to purchase
shares of the Conversion Stock.

4.    HOLDING COMPANY APPLICATIONS AND APPROVALS

     The  Holding  Company  shall make  timely  applications  for any  requisite
regulatory approvals, including an Application on Form H-(e)1 or an H-(e)1-S, if
available to the Holding  Company,  to be filed with the OTS and a  Registration
Statement  on Form S-1 to be filed  with the  SEC.  The  INSTITUTION  shall be a
wholly owned subsidiary of the Holding Company.

5.    SALE OF CONVERSION STOCK

     The Conversion  Stock will be offered  simultaneously  in the  Subscription
Offering to the Eligible Account Holders,  Employee Plans, Supplemental Eligible
Account  Holders and Other  Members in the  respective  priorities  set forth in
Sections 8 through 11 of this Plan. The  Subscription  Offering may be commenced
as early as the  mailing  of the Proxy  Statement  for the  Special  Meeting  of
Members and must be commenced in time to complete the conversion within the time
period specified in Section 3.

     Any  shares of  Conversion  Stock not  subscribed  for in the  Subscription
Offering  will be offered  for sale in the  Community  Offering  as  provided in
Section 12 of this Plan and may be offered in a  Syndicated  Public  Offering or
sold through the Underwriter to the public in a Public Offering,  as provided in
Section  13,  if  necessary  and  feasible.  The  Subscription  Offering  may be
commenced  prior to the  Special  Meeting of Members  and,  in that  event,  the
Community  Offering,  if any, may also be commenced prior to the Special Meeting
of Members. The offer and sale of Conversion Stock, prior to the Special Meeting
of Members  shall,  however,  be  conditioned  upon  approval of the Plan by the
Voting Members.

     Shares of Conversion Stock may be sold in a Syndicated Public Offering,  or
in a Public  Offering,  as  provided in Section 13 of this Plan in a manner that
will achieve a wide  distribution  of the Conversion  Stock as determined by the
INSTITUTION.  In the event of a Syndicated Public Offering,  or Public Offering,
the sale of all Conversion  Stock subscribed for will be consummated only if all
unsubscribed for Conversion Stock is sold.

     The  INSTITUTION  may elect to pay fees on either a fixed fee or commission
basis or combination  thereof to an investment  banking firm which assists it in
the sale of the Conversion Stock in the offerings.

     The INSTITUTION may also elect to offer to pay fees on a per share basis to
brokers who assist Persons in determining to purchase shares in the offerings.

                                     A-6

<PAGE>

6.    NUMBER OF SHARES AND PURCHASE PRICE OF CONVERSION STOCK

     The total number of shares (or a range  thereof) of Conversion  Stock to be
issued and offered for sale will be determined by the Boards of Directors of the
INSTITUTION and the Holding  Company,  immediately  prior to the commencement of
the Subscription Offering, subject to adjustment thereafter if necessitated by a
change in the appraisal due to changes in market or financial  conditions,  with
the approval of the OTS, if necessary.

     All shares sold in the conversion will be sold at a uniform price per share
referred to in this Plan as the Purchase Price. The aggregate Purchase Price for
all shares of  Conversion  Stock  will not be  inconsistent  with the  estimated
consolidated  pro  forma  market  value  of  the   INSTITUTION.   The  estimated
consolidated  pro forma market value of the  INSTITUTION  will be determined for
such purpose by the  Independent  Appraiser.  Prior to the  commencement  of the
Subscription  Offering, an Estimated Valuation Range will be established,  which
range will vary within 15% above to 15% below the  midpoint  of such range.  The
number of shares of Conversion  Stock to be issued and/or the Purchase Price per
share may be increased or  decreased by the  INSTITUTION.  In the event that the
aggregate  Purchase  Price of the  Conversion  Stock is below the minimum of the
Estimated  Valuation  Range,  or  materially  above the maximum of the Estimated
Valuation Range,  resolicitation of purchasers may be required, provided that up
to a 15% increase above the maximum of the Estimated Valuation Range will not be
deemed material so as to require a resolicitation. Any such resolicitation shall
be  effected  in such  manner  and  within  such time as the  INSTITUTION  shall
establish,  with the approval of the OTS, if  required.  Up to a 15% increase in
the number of shares to be issued which is supported by an appropriate change in
the estimated pro forma market value of the  INSTITUTION or in order to fill the
order by the Employee Plans will not be deemed to be material so as to require a
resolicitation of subscriptions.

     Based upon the independent  valuation as updated prior to the  consummation
of the  Subscription  and  Community  Offerings,  the Boards of Directors of the
INSTITUTION and the Holding Company will fix the Purchase Price.

     Notwithstanding  the  foregoing,   no  sale  of  Conversion  Stock  may  be
consummated  unless,  prior  to such  consummation,  the  Independent  Appraiser
confirms to the INSTITUTION and Holding Company and to the OTS that, to the best
knowledge  of the  Independent  Appraiser,  nothing  of a  material  nature  has
occurred  which,  taking into  account  all  relevant  factors,  would cause the
Independent  Appraiser to conclude  that the aggregate  value of the  Conversion
Stock  sold at the  Purchase  Price is  incompatible  with its  estimate  of the
aggregate  consolidated  pro  forma  market  value of the  INSTITUTION.  If such
confirmation is not received,  the INSTITUTION may cancel the  Subscription  and
Community Offerings,  the Syndicated Public Offering and/or the Public Offering,
reopen or hold new  Subscription  and  Community  Offerings,  Syndicated  Public
Offering  and/or the Public  Offering  to take such other  action as the OTS may
permit.

     The Conversion Stock to be issued in the Conversion shall be fully paid and
nonassessable.

7.    PURCHASE BY THE HOLDING COMPANY OF THE STOCK OF THE INSTITUTION

     Upon the  consummation  of the  sale of all of the  Conversion  Stock,  the
Holding  Company will purchase from the  INSTITUTION all of the capital stock of
the  INSTITUTION  to be issued by the  INSTITUTION in the conversion in exchange
for the Conversion proceeds that are not permitted to be retained by the Holding
Company.

                                     A-7

<PAGE>

     The  Holding  Company  will  apply  to the OTS to  retain  up to 50% of the
proceeds of the Conversion.  Assuming the Holding  Company is not eliminated,  a
lesser percentage may be acceptable.

8.    SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS (FIRST PRIORITY)

     A.  Each  Eligible   Account   Holder  shall  receive,   without   payment,
nontransferable  subscription rights to subscribe for shares of Conversion Stock
equal to the greater of: (i) the maximum established for the Community Offering;
(ii) one-tenth of one percent of the Conversion Stock offered; or (iii) 15 times
the product  (rounded down to the next whole number) obtained by multiplying the
total number of shares of  Conversion  Stock  offered by a fraction of which the
numerator  is the  amount of the  Qualifying  Deposit of such  Eligible  Account
Holder and the  denominator  is the total amount of  Qualifying  Deposits of all
Eligible  Account  Holders but in no event  greater  than the  maximum  purchase
limitation specified in Section 14 hereof. All such purchases are subject to the
maximum  and  minimum  purchase  limitations  specified  in  Section  14 and are
exclusive of an increase in the total number of shares issued due to an increase
in the maximum of the Estimated Valuation Range of up to 15%.

     B. In the event that Eligible Account Holders exercise  Subscription Rights
for a number of shares of Conversion Stock in excess of the total number of such
shares  eligible  for  subscription,  the shares of  Conversion  Stock  shall be
allocated  among the subscribing  Eligible  Account Holders so as to permit each
subscribing  Eligible  Account  Holder,  to the extent  possible,  to purchase a
number of shares  sufficient  to make his or her total  allocation of Conversion
Stock equal to the lesser of 100 shares or the number of shares  subscribed  for
by the Eligible Account Holder.  Any shares remaining after that allocation will
be allocated among the subscribing  Eligible Account Holders whose subscriptions
remain  unsatisfied in the proportion that the amount of the Qualifying  Deposit
of each Eligible Account Holder whose subscription  remains unsatisfied bears to
the total  amount of the  Qualifying  Deposits of all Eligible  Account  Holders
whose subscriptions  remain unsatisfied.  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.

     C.  Subscription  rights as Eligible  Account Holders received by Directors
and  Officers  and their  Associates  which are based on  deposits  made by such
persons  during the twelve (12) months  preceding  the  Eligibility  Record Date
shall be subordinated to the  Subscription  Rights of all other Eligible Account
Holders.

9.    SUBSCRIPTION RIGHTS OF EMPLOYEE PLANS (SECOND PRIORITY)

     Subject to the availability of sufficient shares after filling subscription
orders of Eligible  Account  Holders under  Section 8, the Employee  Plans shall
receive without payment  nontransferable  subscription rights to purchase in the
Subscription Offering the number of shares of Conversion Stock requested by such
Plans, subject to the purchase limitations set forth in Section 14.

     The Employee Plans shall not be deemed to be associates or affiliates of or
Persons Acting in Concert with any Director or Officer of the Holding Company or
the INSTITUTION.

10.   SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (THIRD PRIORITY)

     A. 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,  then,  and only in that event,  each  Supplemental  Eligible  Account
Holder shall receive, without payment, nontransferable subscription rights

                                     A-8

<PAGE>

entitling such  Supplemental  Eligible Account Holder to purchase that number of
shares of  Conversion  Stock  which is equal to the  greater of: (i) the maximum
purchase limitation established for the Community Offering; (ii) one-tenth of 1%
of the Conversion Stock Offered; and (iii) or 15 times the product (rounded down
to the next whole number)  obtained by multiplying the total number of shares of
Conversion 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 the Qualifying  Deposits of all  Supplemental
Eligible  Account  Holders.  All such  purchases  are subject to the maximum and
minimum  purchase  limitations in Section 14 and are exclusive of an increase in
the total  number of shares  issued  due to an  increase  in the  maximum of the
Estimated Valuation Range of up to 15%.

     B.  Subscription  rights  received  pursuant  to  this  Category  shall  be
subordinated to the subscription rights received by Eligible Account Holders and
by the Employee Plans.

     C. Any subscription  rights to purchase shares of Conversion Stock received
by an Eligible  Account Holder in accordance  with Section 8 shall reduce to the
extent  thereof  the  subscription  rights to be  distributed  pursuant  to this
Section.

     D. In the  event of an  oversubscription  for  shares of  Conversion  Stock
pursuant to this Section,  shares of Conversion  Stock shall be allocated  among
the subscribing Supplemental Eligible Account Holders as follows:

                         (1) Shares of Conversion Stock shall be allocated so as
               to permit each such Supplemental  Eligible Account Holder, to the
               extent  possible,  to  purchase a number of shares of  Conversion
               Stock  sufficient  to make his total  allocation  (including  the
               number  of shares  of  Conversion  Stock,  if any,  allocated  in
               accordance  with  Section  8) equal to 100  shares of  Conversion
               Stock or the total amount of his subscription, whichever is less.

                         (2) Any shares of  Conversion  Stock not  allocated  in
               accordance with  subparagraph  (1) above 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.

11.   SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY)

     A. Each  Other  Member  shall  receive,  without  payment,  nontransferable
subscription  rights to subscribe  for shares of  Conversion  Stock in an amount
equal to the  greater of the maximum  purchase  limitation  established  for the
Community  Offering or one-tenth of one percent of the Conversion Stock offered,
subject to the maximum and minimum purchase limitations  specified in Section 14
and  exclusive  of an  increase in the total  number of shares  issued due to an
increase in the maximum of the  Estimated  Valuation  Range of up to 15%,  which
will be allocated only after first allocating to Eligible  Account Holders,  the
Employee  Plans  and  Supplemental   Eligible  Account  Holders  all  shares  of
Conversion Stock subscribed for pursuant to Sections 8, 9 and 10 above.

     B. In the event that such Other Members subscribe for a number of shares of
Conversion Stock which,  when added to the shares of Conversion Stock subscribed
for by the Eligible  Account  Holders,  the Employee Plans and the  Supplemental
Eligible  Account  Holders  is in  excess  of the  total  number  of  shares  of
Conversion Stock being issued, the subscriptions of such Other Members will be

                                     A-9

<PAGE>

allocated among the subscribing  Other Members so as to permit each  subscribing
Other Member, to the extent possible,  to purchase a number of shares sufficient
to make his total  allocation  of  Conversion  Stock  equal to the lesser of 100
shares or the number of shares  subscribed  for by the Other Member.  Any shares
remaining  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.

12.   COMMUNITY OFFERING

     If less  than  the  total  number  of  shares  of  Conversion  Stock  to be
subscribed for in the conversion are sold in the Subscription  Offering,  shares
remaining  unsubscribed  may be made  available  for  purchase in the  Community
Offering to certain members of the general public,  which may subscribe together
with any  Associate or group of persons  Acting in Concert for up to that number
of shares of Conversion  Stock as shall equal  $150,000  divided by the Purchase
Price per  share,  subject  to the  maximum  and  minimum  purchase  limitations
specified  in Section 14 and  exclusive  of an increase  in the total  number of
shares issued due to an increase in the maximum of the Estimated Valuation Range
of up to 15%. The shares may be made available in the Community Offering through
a direct  community  marketing  program which may provide for  utilization  of a
broker, dealer, consultant or investment banking firm, experienced and expert in
the sale of savings institution  securities.  In the Community Offering, if any,
shares will be  available  for  purchase by the general  public with  preference
given to natural persons residing in the Local Community.  The INSTITUTION shall
make  distribution of the Conversion Stock to be sold in the Community  Offering
in such a manner as to promote a wide distribution of Conversion Stock.

     If the Community  Purchasers in the Community Offering,  whose orders would
otherwise  be  accepted,  subscribe  for  more  shares  than are  available  for
purchase,  the  shares  available  to  them  will  be  allocated  among  persons
submitting orders in the Community Offering in an equitable manner as determined
by the  Board  of  Directors.  The  INSTITUTION  may  establish  all  terms  and
conditions of such offer.

     The Community Offering, if any, may commence simultaneously with, during or
subsequent  to the  completion  of the  Subscription  Offering  and if commenced
simultaneously  with or during the Subscription  Offering the Community Offering
may be limited to Community Purchases. If commenced, the Community Offering must
be completed  within 45 days after the completion of the  Subscription  Offering
unless otherwise extended by the OTS.

     The  INSTITUTION  and the Holding  Company,  in their absolute  discretion,
reserve  the right to  reject  any or all  orders in whole or in part  which are
received  in the  Community  Offering,  at the  time  of  receipt  or as soon as
practicable following the completion of the Community Offering.

     Any shares of Conversion Stock not sold in the Subscription  Offering or in
the Community Offering,  if any, may then be sold through the Underwriter to the
general  public at the Purchase  Price in the Public  Offering,  subject to such
terms, conditions and procedures as may be determined by the Boards of Directors
of the INSTITUTION and the Holding Company, in a manner that will achieve a wide
distribution of the Conversion Stock and subject to the right of the INSTITUTION
and the Holding Company,  in their absolute  discretion,  to accept or reject in
whole  or in part  all  subscriptions  in the  Public  Offering.  In the  Public
Offering,  if any, any person  together  with any  Associate or group of persons
Acting in Concert may purchase up to the maximum purchase limitation established
for the Syndicated Public Offering,  subject to the maximum and minimum purchase
limitations  specified  in Section 14 and  exclusive of an increase in the total
number of shares  issued due to an  increase  in the  maximum  of the  Estimated
Valuation Range of up to 15%. Shares purchased by any Person together

                                     A-10

<PAGE>

with any Associate or group of persons Acting in Concert  pursuant to Section 12
shall be counted toward meeting the maximum  purchase  limitation  specified for
this  Section.  Provided  that the  Subscription  Offering  has  commenced,  the
INSTITUTION  may commence  the Public  Offering at any time after the mailing to
the Members of the Proxy  Statement  to be used in  connection  with the Special
Meeting of Members,  provided  that the  completion of the offer and sale of the
Conversion  Stock  shall be  conditioned  upon the  approval of this Plan by the
Voting Members.  It is expected that the Public Offering,  if any, will commence
just  prior  to,  or as  soon  as  practicable  after,  the  termination  of the
Subscription  Offering and the Community  Offering,  if any. The Public Offering
shall be  completed  within 45 days after the  termination  of the  Subscription
Offering, unless such period is extended as provided in Section 3, above.

     If for any reason a Public Offering of shares of Conversion  Stock not sold
in the Subscription Offering and Community Offering, if any, cannot be effected,
other purchase  arrangements will be made for the sale of unsubscribed shares by
the INSTITUTION,  if possible.  Such other purchase arrangements will be subject
to the approval of the OTS.

13.   SYNDICATED PUBLIC OFFERING AND PUBLIC OFFERING

     Shares of Conversion Stock not subscribed for in the Subscription  Offering
and  Community  Offering,  if  any,  or the  Public  Offering,  may be sold in a
Syndicated Public Offering,  subject to such terms, conditions and procedures as
may be determined by the Boards of Directors of the  INSTITUTION and the Holding
Company,  in a manner that will achieve a wide  distribution  of the  Conversion
Stock and subject to the right of the  INSTITUTION and the Holding  Company,  in
their  absolute  discretion,  to  accept  or  reject  in  whole  or in part  all
subscriptions  in the  Syndicated  Public  Offering.  In the  Syndicated  Public
Offering,  any person  together with any Associate or group of persons Acting in
Concert may purchase up to the maximum purchase  limitation  established for the
Community  Offering,  subject to the maximum and  minimum  purchase  limitations
specified  in Section 14 and  exclusive  of an increase  in the total  number of
shares issued due to an increase in the maximum of the Estimated Valuation Range
of up to 15%.  Shares  purchased by any Person  together  with any  Associate or
group of  persons  Acting in  Concert  pursuant  to  Section 12 shall be counted
toward  meeting the maximum  purchase  limitation  specified  for this  Section.
Provided that the  Subscription  Offering has  commenced,  the  INSTITUTION  may
commence the Syndicated  Community Offering at any time after the mailing to the
Members of the Proxy Statement to be used in connection with the Special Meeting
of Members, provided that the completion of the offer and sale of the Conversion
Stock shall be conditioned upon the approval of this Plan by the Voting Members.
If the  Syndicated  Public  Offering  is not sooner  commenced  pursuant  to the
provisions of the preceding  sentence,  the Syndicated  Public  Offering will be
commenced as soon as practicable  following the date upon which the Subscription
and Community Offerings terminate.

14.   LIMITATION ON PURCHASES

     The  following  limitations  shall  apply to all  purchases  of  shares  of
Conversion Stock:

     A. The maximum number of shares of Conversion Stock which may be subscribed
for or purchased in all  categories in the  conversion by any Person (or persons
through a single account) or Participant together with any Associate or group of
persons  Acting in Concert shall not exceed such number of shares as shall equal
$150,000  divided by the Purchase  Price per share,  except for Employee  Plans,
which in the  aggregate  may  subscribe  for up to 10% of the  Conversion  Stock
issued.

     B. The maximum number of shares of Conversion  Stock which may be purchased
in all categories in the conversion by Officers and Directors of the INSTITUTION
and their  Associates in the aggregate  shall not exceed 33% of the total number
of shares of Conversion Stock issued.

                                     A-11

<PAGE>

     C. A minimum of 25 shares of  Conversion  Stock must be  purchased  by each
Person  purchasing  shares in the  conversion  to the  extent  those  shares are
available; provided, however, that the minimum number of shares requirement will
not apply if the number of shares of Conversion  Stock purchased times the price
per share exceeds $500.

     If the number of shares of Conversion Stock otherwise allocable pursuant to
Sections 8 through  13,  inclusive,  to any Person or that  Person's  Associates
would be in excess of the maximum number of shares permitted as set forth above,
the number of shares of Conversion  Stock allocated to each such person shall be
reduced to the lowest limitation  applicable to that Person, and then the number
of shares  allocated  to each group  consisting  of a Person  and that  Person's
Associates shall be reduced so that the aggregate  allocation to that Person and
his or her Associates complies with the above maximums,  and such maximum number
of shares shall be  reallocated  among that Person and his or her  Associates as
they may agree,  or in the absence of an agreement,  in proportion to the shares
subscribed by each (after first applying the maximums applicable to each Person,
separately).

     Depending  upon market or financial  conditions,  the Board of Directors of
the  INSTITUTION  and the  Holding  Company,  without  further  approval  of the
Members,  may  decrease  or  increase  the  purchase  limitations  in this Plan,
provided  that  the  maximum  purchase  limitations  may not be  increased  to a
percentage in excess of 5%. Notwithstanding the foregoing,  the maximum purchase
limitation  may be increased  up to 9.99%  provided  that orders for  Conversion
Stock  exceeding  5% of the  shares  being  offered  shall  not  exceed,  in the
aggregate, 10% of the total offering. If the INSTITUTION and the Holding Company
increase  the maximum  purchase  limitations,  the  INSTITUTION  and the Holding
Company are only required to resolicit  Persons who  subscribed  for the maximum
purchase  amount and may,  in the sole  discretion  of the  INSTITUTION  and the
Holding Company, resolicit certain other large subscribers. For purposes of this
Section 14, the Directors of the  INSTITUTION  and the Holding Company shall not
be deemed to be  Associates or a group  affiliated  with each other or otherwise
Acting in Concert solely as a result of their being Directors of the INSTITUTION
or the Holding Company.

     In the event of an  increase in the total  number of shares  offered in the
conversion due to an increase in the maximum of the Estimated Valuation Range of
up to 15% (the  "Adjusted  Maximum") the  additional  shares will be used in the
following order of priority: (i) to fill the Employees Plan's subscription to up
to  10%  of  the  Adjusted  Maximum;   (ii)  in  the  event  that  there  is  an
oversubscription  at  the  Eligible  Account  Holder  level,  to  fill  unfilled
subscriptions  of Eligible  Account  Holders  exclusive of the Adjusted  Maximum
according to Section 8, with preference given to Community Purchasers;  (iii) in
the event that there is an oversubscription at the Supplemental Eligible Account
Holder level, to fill unfilled  subscriptions  of Supplemental  Eligible Account
Holders  exclusive  of the  Adjusted  Maximum  according  to  Section  10,  with
preference  given to  Community  Purchasers;  (iv) in the event that there is an
oversubscription  at the Other Member level, to fill unfilled  subscriptions  of
Other Members  exclusive of the Adjusted  Maximum in accordance with Section 11,
with  preference  given  to  Community  Purchasers;  and  (v) to  fill  unfilled
Subscriptions in the Community Offering exclusive of the Adjusted Maximum,  with
preference given to Community Purchasers.

     Each Person  purchasing  Conversion Stock in the Conversion shall be deemed
to  confirm  that  such  purchase  does not  conflict  with the  above  purchase
limitations contained in this Plan.

     For a period of three years following the conversion,  no Officer, Director
or their  Associates  shall purchase,  without the prior written approval of the
OTS, any outstanding shares of common stock of the Holding Company,  except from
a  broker-dealer  registered  with the SEC.  This  provision  shall not apply to
negotiated  transactions  involving  more than one  percent  of the  outstanding
shares of common  stock of the  Holding  Company,  the  exercise  of any options
pursuant to a stock option plan or purchases

                                     A-12

<PAGE>

of common  stock of the Holding  Company,  made by or held by any  Tax-Qualified
Employee Stock Benefit Plan or Non-Tax Qualified  Employee Stock Benefit Plan of
the INSTITUTION or the Holding Company  (including the Employee Plans) which may
be attributable to any Officer or Director. As used herein, the term "negotiated
transaction"  means a transaction  in which the  securities  are offered and the
terms and  arrangements  relating  to any sale are  arrived  at  through  direct
communications  between  the seller or any  person  acting on its behalf and the
purchaser or his investment representative. The term "investment representative"
shall mean a professional  investment  advisor acting as agent for the purchaser
and  independent  of the  seller  and not  acting  on  behalf  of the  seller in
connection with the transaction.

15.   PAYMENT FOR CONVERSION STOCK

     All payments  for  Conversion  Stock  subscribed  for in the  Subscription,
Community,  Syndicated  Public and Public Offerings must be delivered in full to
the INSTITUTION,  together with a properly completed and executed Order Form, or
Purchase Order in the case of the Syndicated  Public or Public  Offering,  on or
prior to the expiration  date specified on the Order Form or Purchase  Order, as
the case may be,  unless  such date is extended  by the  INSTITUTION;  provided,
however,   that  if  the  Employee  Plans   subscribes  for  shares  during  the
Subscription  Offering,  the  Employee  Plan will not be required to pay for the
shares  at the  time  they  subscribe  but  rather  may pay for such  shares  of
Conversion Stock upon  consummation of the Conversion.  The INSTITUTION may make
scheduled  discretionary   contributions  to  an  Employee  Plan  provided  such
contributions  do not  cause  the  INSTITUTION  to fail to meet  its  regulatory
capital requirement.

     Notwithstanding  the foregoing,  the  INSTITUTION  and the Holding  Company
shall  have the  right,  in  their  sole  discretion,  to  permit  institutional
investors  to  submit  contractually  irrevocable  orders  in the  Community  or
Syndicated  Public Offering and to thereafter  submit payment for the Conversion
Stock for which they are  subscribing  in the  Community  or  Syndicated  Public
Offering at any time prior to the completion of the Conversion.

     Payment for  Conversion  Stock  subscribed for shall be made either in cash
(if delivered in person),  check or money order.  Alternatively,  subscribers in
the Subscription and Community  Offerings may pay for the shares  subscribed for
by  authorizing  the  INSTITUTION  on the Order Form or Purchase Order to make a
withdrawal from the subscriber's Savings Account at the INSTITUTION in an amount
equal to the purchase price of such shares. Such authorized withdrawal,  whether
from a savings passbook or certificate  account,  shall be without penalty as to
premature  withdrawal.  If the  authorized  withdrawal  is  from  a  certificate
account,  and the remaining balance does not meet 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
rate. Funds for which a withdrawal is authorized will remain in the subscriber's
Savings Account but may not be used by the subscriber until the Conversion Stock
has been sold or the 45-day  period (or such longer period as may be approved by
the OTS)  following  the  Subscription  Offering has expired,  whichever  occurs
first.  Thereafter,  the  withdrawal  will be given  effect  only to the  extent
necessary  to satisfy the  subscription  (to the extent it can be filled) at the
Purchase  Price per share.  Interest  will  continue to be earned on any amounts
authorized for withdrawal  until such withdrawal is given effect.  Interest will
be paid by the INSTITUTION at not less than the passbook annual rate on payments
for Conversion Stock received in cash or by money order or check.  Such interest
will be paid  from  the  date  payment  is  received  by the  INSTITUTION  until
consummation or termination of the conversion.  If for any reason the conversion
is not  consummated,  all  payments  made by  subscribers  in the  Subscription,
Community,  Syndicated Public and Public Offerings will be refunded to them with
interest.  In case of amounts  authorized for withdrawal from Savings  Accounts,
refunds will be made by canceling the authorization for withdrawal.

                                     A-13

<PAGE>

     The INSTITUTION is prohibited by regulation from knowingly making any loans
or granting any lines of credit for the purchase of stock in the conversion, and
therefore, will not do so.

16.   MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS

     As soon as practicable after the Prospectus prepared by the Holding Company
and INSTITUTION has been declared  effective by the OTS and the SEC, Order Forms
will be distributed to the Participants at their last known addresses  appearing
on the records of the  INSTITUTION  for the purpose of  subscribing to shares of
Conversion Stock in the Subscription Offering and will be made available for use
in the Community Offering.  Notwithstanding  the foregoing,  the INSTITUTION may
elect to send Order  Forms only to those  Persons  who  request  them after such
notice as is approved by the OTS and is adequate to apprise the  Participants of
the pendency of the  Subscription  Offering  has been given.  Such notice may be
included  with the proxy  statement  for the Special  Meeting of Members and may
also be included in a notice of the pendency of the  conversion  and the Special
Meeting of Members  sent to all  Eligible  Account  Holders in  accordance  with
regulations of the OTS.

     Each Order Form or Purchase  Order will be preceded or  accompanied  by the
Prospectus  (if a holding  company  form of  organization  is  utilized)  or the
Offering  Circular (if the holding company form of organization is not utilized)
describing the Holding Company (if utilized),  the  INSTITUTION,  the Conversion
Stock and the Subscription,  Community,  Syndicated Public and Public Offerings.
Each Order Form and  Purchase  Order  will  contain,  among  other  things,  the
following:

     A. A specified  date by which all Order Forms and  Purchase  Orders must be
received by the INSTITUTION,  which date shall be not less than twenty (20), nor
more than forty-five (45) days,  following the date on which the Order Forms are
mailed by the INSTITUTION, and which date will constitute the termination of the
Subscription Offering;

     B. The purchase  price per share for shares of Conversion  Stock to be sold
in the Subscription, Community, Syndicated Public and Public Offerings;

     C. A description  of the minimum and maximum number of shares of Conversion
Stock  which may be  subscribed  for  pursuant to the  exercise of  Subscription
Rights or otherwise  purchased  in the  Community,  Syndicated  Public or Public
Offerings;

     D. Instructions as to how the recipient of the Order Form or Purchase Order
is to indicate  thereon the number of shares of Conversion  Stock for which such
person  elects to subscribe  and the  available  alternative  methods of payment
therefor;

     E. An acknowledgment that the recipient of the Order Form or Purchase Order
has received a final copy of the  Prospectus or Offering  Circular,  as the case
may be, prior to execution of the Order Form or Purchase Order;

     F.  A   statement   to  the  effect  that  all   subscription   rights  are
nontransferable,  will be void at the end of the Subscription  Offering, and can
only be exercised by  delivering  within the  subscription  period such properly
completed  and executed  Order Form or Purchase  Order,  together  with cash (if
delivered  in person),  check or money order in the full amount of the  purchase
price as  specified  in the Order  Form for the shares of  Conversion  Stock for
which the  recipient  elects to  subscribe in the  Subscription  Offering (or by
authorizing on the Order Form that the INSTITUTION withdraw said amount from the
subscriber's Savings Account at the INSTITUTION) to the INSTITUTION; and

                                     A-14

<PAGE>

     G. A  statement  to the effect  that the  executed  Order Form or  Purchase
Order,  once received by the INSTITUTION,  may not be modified or amended by the
subscriber without the consent of the INSTITUTION.

     Notwithstanding  the above, the INSTITUTION and the Holding Company reserve
the right in their  sole  discretion  to accept or  reject  orders  received  on
photocopied  or  facsimile  order  forms or whose  payment is to be made by wire
transfer.

17.   UNDELIVERED, DEFECTIVE OR LATE ORDER FORMS: INSUFFICIENT PAYMENT

     In the event Order Forms or Purchase  Orders (a) are not  delivered and are
returned  to  the  INSTITUTION  by  the  United  States  Postal  Service  or the
INSTITUTION is unable to locate the addressee,  (b) are not received back by the
INSTITUTION  or are  received  by the  INSTITUTION  after  the  expiration  date
specified  thereon,  (c) are  defectively  filled out or  executed,  (d) are not
accompanied  by the full  required  payment,  or,  in the case of  institutional
investors  in  the  Community  or  Syndicated  Public  Offering,  by  delivering
irrevocable  orders together with a legally  binding  commitment to pay in cash,
check,  money order or wire transfer the full amount of the purchase price prior
to 48 hours before the completion of the conversion for the shares of Conversion
Stock  subscribed  for  (including  cases in which  savings  accounts from which
withdrawals are authorized are  insufficient to cover the amount of the required
payment),  or (e) are not mailed  pursuant to a "no mail" order placed in effect
by the account holder, the subscription rights of the person to whom such rights
have  been  granted  will  lapse as though  such  person  failed  to return  the
completed  Order  Form  within  the time  period  specified  thereon;  provided,
however,  that the  INSTITUTION  may,  but will not be  required  to,  waive any
immaterial  irregularity  on any Order Form or  Purchase  Order or  require  the
submission of corrected Order Forms or Purchase Orders or the remittance of full
payment for subscribed  shares by such date as the INSTITUTION may specify.  The
interpretation of the INSTITUTION of terms and conditions of the Plan and of the
Order Forms or Purchase  Orders will be final,  subject to the  authority of the
OTS.

18.   RESTRICTIONS ON RESALE OR SUBSEQUENT DISPOSITION

     A. All shares of Conversion Stock purchased by Directors or Officers of the
INSTITUTION  or the Holding  Company in the  conversion  shall be subject to the
restriction  that,  except as  provided  in  Section  18B,  below,  or as may be
approved  by the  OTS,  no  interest  in such  shares  may be sold or  otherwise
disposed  of for  value  for a  period  of one (1)  year  following  the date of
purchase.

     B. The  restriction on disposition of shares of Conversion  Stock set forth
in Section 18A above shall not apply to the following:

        (i)  Any  exchange  of  such  shares  in  connection  with a  merger  or
acquisition  involving the  INSTITUTION or the Holding  Company,  which has been
approved by the OTS; and

        (ii) Any disposition of such shares following the death of the person to
 whom such shares were initially sold under the terms of the Plan.

     C. With respect to all shares of Conversion  Stock subject to  restrictions
on resale or  subsequent  disposition,  each of the following  provisions  shall
apply;

        (i) Each certificate  representing  shares restricted within the meaning
of  Section  18A,  above,  shall bear a legend  prominently  stamped on its face
giving notice of the restriction;

                                     A-15

<PAGE>

        (ii)  Instructions  shall be issued to the stock  transfer agent for the
Holding  Company not to recognize or effect any transfer of any  certificate  or
record of  ownership  of any such  shares in  violation  of the  restriction  on
transfer; and

         (iii) Any shares of capital  stock of the Holding  Company  issued with
respect to a stock dividend, stock split, or otherwise with respect to ownership
of outstanding shares of Conversion Stock subject to the restriction on transfer
hereunder  shall be subject to the same  restriction  as is  applicable  to such
Conversion Stock.

19.   VOTING RIGHTS OF STOCKHOLDERS

     Upon conversion,  the holders of the capital stock of the INSTITUTION shall
have the exclusive voting rights with respect to the INSTITUTION as specified in
its charter.  The holders of the common stock of the Holding  Company shall have
the exclusive voting rights with respect to the Holding Company.

20.   ESTABLISHMENT OF LIQUIDATION ACCOUNT

     The  INSTITUTION  shall  establish at the time of  conversion a liquidation
account in an amount  equal to its net worth as of the latest  practicable  date
prior  to  conversion.  The  liquidation  account  will  be  maintained  by  the
INSTITUTION  for the benefit of the Eligible  Account  Holders and  Supplemental
Eligible  Account Holders who continue to maintain their Savings Accounts at the
INSTITUTION.  Each Eligible  Account Holder and  Supplemental  Eligible  Account
Holder  shall,  with  respect to his Savings  Account,  hold a related  inchoate
interest in a portion of the  liquidation  account  balance,  in relation to his
Savings  Account  balance  at  the  Eligibility  Record  Date  and  Supplemental
Eligibility Record Date or to such balance as it may be subsequently reduced, as
hereinafter provided.

     In the unlikely  event of a complete  liquidation of the  INSTITUTION  (and
only in such event),  following all liquidation payments to creditors (including
those to Account Holders to the extent of their Savings  Accounts) each Eligible
Account  Holder and  Supplemental  Eligible  Account Holder shall be entitled to
receive a liquidating  distribution from the liquidation  account, in the amount
of the then  adjusted  subaccount  balance  for his Savings  Account  then held,
before  any  liquidation  distribution  may  be  made  to  any  holders  of  the
INSTITUTION's capital stock. No merger,  consolidation,  purchase of bulk assets
with  assumption  of  Savings  Accounts  and  other   liabilities,   or  similar
transactions  with an FDIC  institution,  in which  the  INSTITUTION  is not the
surviving  institution,  shall be deemed to be a complete  liquidation  for this
purpose.  In such transactions,  the liquidation account shall be assumed by the
surviving institution.

     The initial  subaccount  balance for a Savings  Account held by an Eligible
Account Holder or  Supplemental  Eligible  Account Holder shall be determined by
multiplying the opening balance in the  liquidation  account by a fraction,  the
numerator  of  which  is the  amount  of  such  Eligible  Account  Holder's  and
Supplemental Eligible Account Holder's Qualifying Deposit and the denominator of
which is the total amount of all  Qualifying  Deposits of all  Eligible  Account
Holders and  Supplemental  Eligible  Account  Holders in the  INSTITUTION.  Such
initial  subaccount  balance  shall not be  increased,  but shall be  subject to
downward adjustment as described below.

     If, at the close of business on any annual  closing date,  commencing on or
after the  effective  date of  conversion,  the  deposit  balance in the Savings
Account of an Eligible Account Holder or Supplemental Eligible Account Holder is
less than the lesser of (i) the balance in the  Savings  Account at the close of
business on any other annual closing date subsequent to the  Eligibility  Record
Date or Supplemental

                                     A-16

<PAGE>

Eligibility  Record Date, as  applicable,  or (ii) the amount of the  Qualifying
Deposit in such Savings Account,  the subaccount balance of such Savings Account
shall be adjusted by reducing such subaccount balance in an amount proportionate
to the  reduction  in such  deposit  balance.  In the  event  of  such  downward
adjustment,   the  subaccount  balance  shall  not  be  subsequently  increased,
notwithstanding  any subsequent  increase in the deposit  balance of the related
Savings Account.  If any such Savings Account is closed,  the related subaccount
shall be reduced to zero.

     The creation and maintenance of the  liquidation  account shall not operate
to  restrict  the use or  application  of any of the net worth  accounts  of the
INSTITUTION.

21.   TRANSFER OF SAVINGS ACCOUNTS

     Each person  holding a Savings  Account at the  INSTITUTION  at the time of
conversion  shall  retain  an  identical  Savings  Account  at  the  INSTITUTION
following  conversion  in the same  amount  and  subject  to the same  terms and
conditions (except as to voting and liquidation rights).

22.   RESTRICTIONS ON ACQUISITION OF THE INSTITUTION AND HOLDING COMPANY

     A. In accordance with OTS regulations, for a period of three years from the
date of consummation of conversion,  no Person,  other than the Holding Company,
shall  directly  or  indirectly  offer to  acquire  or  acquire  the  beneficial
ownership of more than 10% of any class of an equity security of the INSTITUTION
without the prior written consent of the OTS.

     B.1. The charter of the INSTITUTION  contains a provision  stipulating that
no person,  except the Holding Company, for a period of five years following the
date of conversion  shall directly or indirectly offer to acquire or acquire the
beneficial  ownership of more than 10% of any class of an equity security of the
INSTITUTION,  without the prior written  approval of the OTS. In addition,  such
charter  may  also  provide  that  for a  period  of five  years  following  the
conversion,  shares  beneficially  owned  in  violation  of the  above-described
charter  provision  shall not be  entitled to vote and shall not be voted by any
person or counted as voting  stock in  connection  with any matter  submitted to
stockholders  for a vote.  In  addition,  special  meetings of the  stockholders
relating to changes in control or amendment of the charter may only be called by
the Board of  Directors,  and  shareholders  shall not be  permitted to cumulate
their votes for the election of directors.

     B.2. The Certificate of  Incorporation of the Holding Company may contain a
provision stipulating that in no event shall any record owner of any outstanding
shares of the Holding  Company's common stock who beneficially owns in excess of
10% of such  outstanding  shares be entitled or permitted to any vote in respect
to  any  shares  held  in  excess  of  10%.  In  addition,  the  Certificate  of
Incorporation  and Bylaws of the Holding Company may provide for staggered terms
of the directors, noncumulative voting for directors, limitations on the calling
of special  meetings,  a fair price provision for certain business  combinations
and certain notice requirements.

      C.    For the purposes of this Section 22, B.1.:

            (i) The term  "person"  includes an  individual,  a group  acting in
concert, a corporation, a partnership,  an association, a joint stock company, a
trust, an  unincorporated  organization or similar  company,  a syndicate or any
other  group  formed for the  purpose of  acquiring,  holding  or  disposing  of
securities of an insured institution;

                                     A-17

<PAGE>

            (ii) The  term  "offer"  includes  every  offer  to buy or  acquire,
solicitation of an offer to sell, tender offer for, or request or invitation for
tenders of, a security or interest in a security for value;

            (iii) The term "acquire" includes every type of acquisition, whether
effected by purchase, exchange, operation of law or otherwise; and

            (iv)  The term  "security"  includes  non-transferable  subscription
rights  issued  pursuant  to a plan of  conversion  as well as a  "security"  as
defined in 15 U.S.C. Section 78c(a)(10).

23.   PAYMENT OF DIVIDENDS AND REPURCHASES OF STOCK

     The INSTITUTION  shall not declare or pay a cash dividend on, or repurchase
any of, its  capital  stock if the effect  thereof  would  cause its  regulatory
capital to be reduced below (i) the amount required for the Liquidation  Account
or (ii) the federal regulatory capital requirement in Section 567.2 of the Rules
and  Regulations of the OTS.  Otherwise,  the INSTITUTION or the Holding Company
may declare dividends, repurchase capital stock or make capital distributions in
accordance with applicable law and regulations.

24.   AMENDMENT OF PLAN

     If deemed necessary or desirable,  the Plan may be substantively amended at
any time prior to  solicitation of proxies from Members to vote on the Plan by a
two-thirds  vote  of the  INSTITUTION's  Board  of  Directors,  and at any  time
thereafter by such vote of such Board of Directors  with the  concurrence of the
OTS.  Any  amendment  to the Plan made after  approval by the  Members  with the
approval of the OTS shall not necessitate further approval by the Members unless
otherwise  required by the OTS. The Plan may be  terminated  by majority vote of
the INSTITUTION's Board of Directors at any time prior to the Special Meeting of
Members to vote on the Plan, and at any time  thereafter with the concurrence of
the OTS.

     By adoption of the Plan, the Members of the INSTITUTION authorize the Board
of Directors to amend or terminate the Plan under the circumstances set forth in
this Section.

25.   CHARTER AND BYLAWS

     By voting to adopt the Plan,  members of the INSTITUTION  will be voting to
adopt a charter  and  bylaws to read in the form of  charter  and  bylaws  for a
federally  chartered stock institution.  The effective date of the INSTITUTION's
amended  charter  and  bylaws  shall  be the  date of  issuance  and sale of the
Conversion Stock as specified by the OTS.

26.   CONSUMMATION OF CONVERSION

     The  conversion  of the  INSTITUTION  shall be deemed to take  place and be
effective  upon the  completion of all requisite  organizational  procedures for
obtaining  the  federal  stock  charter  for  the  INSTITUTION  and  sale of all
Conversion Stock.

27.   REGISTRATION AND MARKETING

     Within the time period  required by applicable  laws and  regulations,  the
Holding  Company will  register the  securities  issued in  connection  with the
conversion pursuant to the Securities Exchange Act

                                     A-18

<PAGE>

of 1934 and will not deregister  such  securities for a period of at least three
years  thereafter,  except that the maintenance of registration  for three years
requirement  may be  fulfilled  by any  successor  to the  Holding  Company.  In
addition,  the Holding Company will use its best efforts to encourage and assist
a market-maker  to establish and maintain a market for the Conversion  Stock and
to list those  securities on a national or regional  securities  exchange or the
NASDAQ System.

28.   RESIDENTS OF FOREIGN COUNTRIES AND CERTAIN STATES

     The INSTITUTION will make reasonable  efforts to comply with the securities
laws of all States in the United States in which  Persons  entitled to subscribe
for shares of Conversion  Stock  pursuant to the Plan reside.  However,  no such
Person will be issued  subscription rights or be permitted to purchase shares of
Conversion  Stock in the  Subscription  Offering  if such  Person  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;  (ii) the issuance of
subscription  rights or the offer or sale of shares of Conversion  Stock to such
Persons would require the  INSTITUTION or the Holding  Company,  as the case may
be, under the securities  laws of such state,  to register as a broker,  dealer,
salesman or agent or to register or otherwise qualify its securities for sale in
such state; or (iii) such  registration or qualification  would be impracticable
for reasons of cost or otherwise.

29.   EXPENSES OF CONVERSION

     The INSTITUTION shall use its best efforts to assure that expenses incurred
by it in connection with the conversion shall be reasonable.

30.   CONDITIONS TO CONVERSION

     The  conversion  of the  INSTITUTION  pursuant  to this  Plan is  expressly
conditioned upon the following:

     (a) Prior  receipt by the  INSTITUTION  of  rulings  of the  United  States
Internal  Revenue  Service  and the  State of New York  taxing  authorities,  or
opinions of counsel,  substantially  to the effect that the conversion  will not
result in any adverse  federal or state tax  consequences  to  Eligible  Account
Holders  or the  INSTITUTION  and  the  Holding  Company  before  or  after  the
conversion;

     (b) The sale of all of the Conversion Stock offered in the conversion; and

     (c) The  completion of the conversion  within the time period  specified in
Section 3 of this Plan.

31.   INTERPRETATION

     All  interpretations  of this Plan and  application  of its  provisions  to
particular  circumstances  by a  majority  of  the  Board  of  Directors  of the
INSTITUTION shall be final, subject to the authority of the OTS.

                                     A-19



                                 Exhibit 3.(i)

<PAGE>

                          CERTIFICATE OF INCORPORATION
                                       OF
                              AFSALA BANCORP, INC.

                                    ARTICLE I
                                      Name

 The name of the corporation is AFSALA Bancorp, Inc. (herein the "Corporation").

                                   ARTICLE II
                                Registered Office

      The  address  of the  Corporation's  registered  office  in the  State  of
Delaware  is 1209  Orange  Street,  Corporation  Trust  Center,  in the  City of
Wilmington, County of New Castle. The name of the Corporation's registered agent
at such address is The Corporation Trust Company.

                                   ARTICLE III
                                     Powers

      The purpose of the  Corporation is to engage in any lawful act or activity
for which a corporation may be organized under the Delaware General  Corporation
Law.

                                   ARTICLE IV
                                      Term

      The Corporation is to have perpetual existence.

                                    ARTICLE V
                                  Incorporator

      The name and mailing address of the incorporator is as follows:

      Name                             Mailing Address
      ----                             ---------------
      John M. Lisicki                  161 Church Street
                                       Amsterdam, New York  12010

                                   ARTICLE VI
                                  Capital Stock

      The  aggregate  number of shares of all classes of capital stock which the
Corporation  has  authority to issue is 3,500,000 of which  3,000,000  are to be
shares of common stock,  $0.10 par value per share,  and of which 500,000 are to
be shares of serial preferred  stock,  $0.10 par value per share. The shares may
be issued by the  Corporation  without the  approval of  stockholders  except as
otherwise  provided  in this  Article VI or the rules of a  national  securities
exchange, if applicable.  The consideration for the issuance of the shares shall
be paid to or received by the Corporation in full before their issuance and

<PAGE>

shall  not be less  than the par  value per  share.  The  consideration  for the
issuance  of the shares  shall be cash,  services  rendered,  personal  property
(tangible  or  intangible),  real  property,  leases  of  real  property  or any
combination of the foregoing. In the absence of actual fraud in the transaction,
the  judgment of the board of  directors  as to the value of such  consideration
shall be  conclusive.  Upon payment of such  consideration  such shares shall be
deemed to be fully paid and nonassessable.  In the case of a stock dividend, the
part of the surplus of the  Corporation  which is  transferred to stated capital
upon the  issuance  of  shares  as a stock  dividend  shall be  deemed to be the
consideration for their issuance.

      A  description  of the  different  classes  and  series  (if  any)  of the
Corporation's   capital  stock,   and  a  statement  of  the  relative   powers,
designations,  preferences and rights of the shares of each class and series (if
any) of capital  stock,  and the  qualifications,  limitations  or  restrictions
thereof, are as follows:

     A. Common Stock. Except as provided in this Certificate, the holders of the
common stock shall  exclusively  possess all voting power. Each holder of shares
of  common  stock  shall be  entitled  to one vote for each  share  held by such
holders.

      Whenever  there  shall  have  been  paid,  or  declared  and set aside for
payment,  to the holders of the outstanding  shares of any class of stock having
preference over the common stock as to the payment of dividends, the full amount
of dividends and sinking fund or retirement fund or other  retirement  payments,
if any, to which such holders are  respectively  entitled in  preference  to the
common stock,  then dividends may be paid on the common stock,  and on any class
or series of stock entitled to participate therewith as to dividends, out of any
assets legally available for the payment of dividends, but only when as declared
by the board of directors of the Corporation.

      In  the  event  of  any  liquidation,  dissolution  or  winding  up of the
Corporation,  after  there shall have been paid,  or declared  and set aside for
payment, to the holders of the outstanding shares of any class having preference
over the common stock in any event, the full preferential  amounts to which they
are respectively  entitled,  the holders of the common stock and of any class or
series of stock  entitled to participate  therewith,  in whole or in part, as to
distribution of assets shall be entitled, after payment or provision for payment
of all debts and liabilities of the Corporation, to receive the remaining assets
of the Corporation available for distribution, in cash or in kind.

      Each  share  of  common  stock  shall  have  the  same  relative   powers,
preferences  and rights as, and shall be identical in all respects with, all the
other shares of common stock of the Corporation.

      B. Serial Preferred  Stock.  Except as provided in this  Certificate,  the
board  of  directors  of  the  Corporation  is  authorized,   by  resolution  or
resolutions  from time to time  adopted,  to provide for the  issuance of serial
preferred  stock  in  series  and to fix and  state  the  powers,  designations,
preferences, and relative,  participating,  optional, or other special rights of
the shares of such series, and the qualifications,  limitations, or restrictions
thereof, including, but not limited to determination of any of the following:

            1. the distinctive serial designation and  the  number  of  shares
      constituting such series; and

            2. the  dividend  rates or the amount of dividends to be paid on the
      shares of such series,  whether  dividends shall be cumulative and, if so,
      from which date or dates, the payment date or dates for dividends, and the
      participating or other special rights,  if any, with respect to dividends;
      and

                                     2

<PAGE>

            3. the voting powers, full or limited, if any, of the shares of such
       series; and

            4. whether the shares of such series shall be redeemable and, if so,
      the price or prices at which, and the terms and conditions upon which such
      shares may be redeemed; and

            5. the amount or amounts payable upon the shares of such series  in
      the event of voluntary or involuntary liquidation, dissolution, or winding
      up of the Corporation; and

            6.  whether  the  shares of such  series  shall be  entitled  to the
      benefits of a sinking or retirement  fund to be applied to the purchase or
      redemption  of such shares,  and, if so entitled,  the amount of such fund
      and the manner of its application,  including the price or prices at which
      such shares may be redeemed or purchased  through the  application of such
      funds; and

            7. whether the shares of such series shall be  convertible  into, or
      exchangeable for, shares of any other class or classes or any other series
      of the same or any other class or classes of stock of the Corporation and,
      if so convertible or exchangeable,  the conversion price or prices, or the
      rate or rates of exchange,  and the adjustments  thereof, if any, at which
      such  conversion  or  exchange  may be  made,  and  any  other  terms  and
      conditions of such conversion or exchange; and

            8. the subscription or purchase price and form of consideration for
      which the shares of such series shall be issued; and

            9. whether the shares of such series which are redeemed or converted
      shall  have the  status  of  authorized  but  unissued  shares  of  serial
      preferred  stock and whether  such shares may be reissued as shares of the
      same or any other series of serial preferred stock.

      Each share of each  series of serial  preferred  stock shall have the same
relative  powers,  preferences  and  rights as,  and shall be  identical  in all
respects with, all the other shares of the Corporation of the same series.

                                   ARTICLE VII
                                Preemptive Rights

      No  holder  of any of the  shares  of any  class or  series of stock or of
options,  warrants or other rights to purchase  shares of any class or series of
stock or of other securities of the Corporation  shall have any preemptive right
to purchase or subscribe for any unissued  stock of any class or series,  or any
unissued bonds,  certificates of indebtedness,  debentures,  or other securities
convertible  into or  exchangeable  for stock of any class or series or carrying
any right to purchase stock of any class or series; but any such unissued stock,
bonds, certificates of indebtedness, debentures, or other securities convertible
into or  exchangeable  for stock or carrying any right to purchase  stock may be
issued  pursuant to resolution of the board of directors of the  Corporation  to
such  persons,  firms,  corporations,  or  associations,  whether or not holders
thereof,  and  upon  such  terms  as may be  deemed  advisable  by the  board of
directors in the exercise of its sole discretion.

                                     3

<PAGE>

                                  ARTICLE VIII
                              Repurchase of Shares

      The Corporation may from time to time,  pursuant to  authorization  by the
board of directors of the  Corporation  and without action by the  stockholders,
purchase or otherwise  acquire shares of any class,  bonds,  debentures,  notes,
scrip, warrants, obligations,  evidences of indebtedness, or other securities of
the  Corporation  in such  manner,  upon such terms,  and in such amounts as the
board of directors shall  determine;  subject,  however,  to such limitations or
restrictions,  if any, as are  contained  in the  express  terms of any class of
shares of the Corporation outstanding at the time of the purchase or acquisition
in question or as are imposed by law or regulation.

                                   ARTICLE IX
              Meetings of Stockholders; Cumulative Voting; Proxies

      A.  Notwithstanding  any other provision of this Certificate or the Bylaws
of the Corporation,  no action required to be taken or which may be taken at any
annual or  special  meeting  of  stockholders  of the  Corporation  may be taken
without a meeting, and the power of stockholders to consent in writing,  without
a meeting, to the taking of any action is specifically denied.

      B. Special meetings of the stockholders of the Corporation for any purpose
or purposes may be called at any time by a majority of the board of directors of
the Corporation, or by a committee of the board of directors which has been duly
designated  by the board of  directors  and whose  powers  and  authorities,  as
provided  in a  resolution  of the board of  directors  or in the  Bylaws of the
Corporation,  include the power and  authority to call such  meetings,  but such
special meetings may not be called by any other person or persons.

      C. Each  stockholder  entitled to vote at a meeting of  stockholders or to
express consent or dissent to corporate  action in writing without a meeting may
authorize  another person or persons to act for him by proxy,  but no such proxy
shall be voted or acted  upon  after 11 months  from its date,  unless the proxy
provides for a longer period. Without limiting the manner in which a stockholder
may authorize  another person or persons to act for him as proxy,  the following
shall constitute a valid means by which a stockholder may grant such authority.

            1. A stockholder may execute a writing authorizing another person or
      persons  to act for him as proxy.  Execution  may be  accomplished  by the
      stockholder or his authorized officer, director, employee or agent signing
      such writing or causing his or her signature to be affixed to such writing
      by  any  reasonable  means  including,   but  not  limited  to,  facsimile
      signature.

            2. A stockholder may authorize  another person or persons to act for
      him  as  proxy  by  transmitting  or  authorizing  the  transmission  of a
      facsimile  telecommunication,  telegram,  cablegram,  or  other  means  of
      electronic  transmission to the person who will be the holder of the proxy
      or to a proxy  solicitation  firm,  proxy support service  organization or
      like  agent  duly  authorized  by the person who will be the holder of the
      proxy to  receive  such  transmission,  provided  that any such  facsimile
      telecommunication,  telegram,  cablegram  or  other  means  of  electronic
      transmission,  must either set forth or be submitted with information from
      which it can be determined that the facsimile telecommunication, telegram,
      cablegram,   or  other  electronic  transmission  was  authorized  by  the
      stockholder.  If it is determined that such facsimile  telecommunications,
      telegrams, cablegrams, or other electronic transmission are valid, the

                                     4

<PAGE>

      inspectors or, if there are no inspectors,  such other persons making that
      determination shall specify the information upon which they relied.

            3.  Any  copy,  facsimile   telecommunication,   or  other  reliable
      reproduction  of the  writing or  transmission  created  pursuant  to this
      section  may be  substituted  or used in lieu of the  original  writing or
      transmission  for any and all purposes  for which the original  writing or
      transmission   could  be  used,   provided   that  such  copy,   facsimile
      telecommunication,  or other reproduction shall be a complete reproduction
      of the entire original writing or transmission.

     D. There  shall be no  cumulative  voting by  stockholders  of any class or
series in the election of directors of the Corporation.

     E.  Meetings  of  stockholders  may be held  within or without the State of
Delaware, as the Bylaws of the Corporation may provide.

                                    ARTICLE X
                      Notice for Nominations and Proposals

      Advance  notice of stockholder  nominations  for the election of directors
and of  business  to be  brought  by  stockholders  before  any  meeting  of the
stockholders  of the  Corporation  shall be given in the manner  provided in the
Bylaws of the Corporation.

                                   ARTICLE XI
                                    Directors

      A. Number;  Vacancies. The number of directors of the Corporation shall be
such number,  not less than three nor more than 15 (exclusive  of directors,  if
any,  to be elected by holders of  preferred  stock of the  Corporation,  voting
separately  as a  class),  as  shall  be  provided  from  time  to time in or in
accordance with the Bylaws of the Corporation,  provided that no decrease in the
number  of  directors  shall  have  the  effect  of  shortening  the term of any
incumbent  director,  and  provided  further  that no  action  shall be taken to
decrease or increase the number of  directors  from time to time unless at least
two-thirds  of the  directors  then in  office  shall  concur  in  said  action.
Vacancies in the board of  directors of the  Corporation,  however  caused,  and
newly  created  directorships  shall be  filled by a vote of  two-thirds  of the
directors  then in office,  whether or not a quorum,  and any director so chosen
shall hold office for a term expiring at the annual meeting of  stockholders  at
which the term of the class to which the  director  has been chosen  expires and
when the director's successor is elected and qualified.

      B. Classified  Board.  The board of directors of the Corporation  shall be
divided into three classes of directors which shall be designated Class I, Class
II, and Class III.  The  members  of each class  shall be elected  for a term of
three years and until their  successors are elected and qualified.  Such classes
shall be as  nearly  equal in  number  as the then  total  number  of  directors
constituting  the entire  board of  directors  shall  permit,  with the terms of
office of all  members  of one class  expiring  each year.  At the first  annual
meeting of  stockholders,  directors  in Class I shall be elected to hold office
for a term expiring at the third succeeding  annual meeting  thereafter.  At the
second annual meeting of stockholders, directors of Class II shall be elected to
hold office for a term expiring at the third succeeding meeting  thereafter.  At
the  third  annual  meeting  of  stockholders,  directors  of Class III shall be
elected  to hold  office  for a term  expiring  at the third  succeeding  annual
meeting thereafter. Thereafter, at each succeeding annual

                                     5

<PAGE>

meeting, a director whose term shall expire at any annual meeting shall continue
to serve until such time as his successor shall have been duly elected and shall
have  qualified  unless his position on the board of  directors  shall have been
abolished by action taken to reduce the size of the board of directors  prior to
said meeting.

      Should  the  number  of  directors  of the  Corporation  be  reduced,  the
directorship(s)  eliminated  shall be allocated  among classes as appropriate so
that the number of directors  in each class is as  specified in the  immediately
preceding paragraph.  The board of directors shall designate, by the name of the
incumbent(s), the position(s) to be abolished. Notwithstanding the foregoing, no
decrease in the number of directors shall have the effect of shortening the term
of any incumbent director.  Should the number of directors of the Corporation be
increased,  the  additional  directorships  shall be allocated  among classes as
appropriate so that the number of directors in each class is as specified in the
immediately preceding paragraph.

     C. Initial Board of Directors. The initial board of directors shall consist
of the  following  individuals  divided into the following  classes  pursuant to
Subsection B. of this Article XI.

Class I                     Class II                    Class III
- -------                     --------                    ---------

John M. Lisicki             Ronald S. Tecler            John A. Kosinski, Jr.

Daniel J. Greco             John A. Tesiero, Jr.        Joseph G. Opalka

                                                        Florence B. Opiela

      D. Voting as a Class in the Election of Directors. Whenever the holders of
any one or more  series of  preferred  stock of the  Corporation  shall have the
right,  voting  separately  as a class,  to elect one or more  directors  of the
Corporation,  the board of directors  shall consist of said directors so elected
in addition to the number of directors  fixed as provided  above in this Article
XI.  Notwithstanding  the foregoing,  and except as otherwise may be required by
law,  whenever the holders of any one or more series of  preferred  stock of the
Corporation shall have the right,  voting separately as a class, to elect one or
more  directors  of the  Corporation,  the terms of the  director  or  directors
elected by such holders shall expire at the next  succeeding  annual  meeting of
stockholders.

                                   ARTICLE XII
                              Removal of Directors

      Notwithstanding  any other provision of this  Certificate or the Bylaws of
the  Corporation,  no member of the board of directors of the Corporation may be
removed except for cause,  and then only by the affirmative vote of at least 80%
of the outstanding  shares of capital stock of the Corporation  entitled to vote
generally  in the  election of  directors  (considered  for this  purpose as one
class)  cast  at  a  meeting  of  the  stockholders  called  for  that  purpose.
Notwithstanding the foregoing, whenever the holders of any one or more series of
preferred stock of the Corporation shall have the right,  voting separately as a
class,  to  elect  one or  more  directors  of the  Corporation,  the  preceding
provisions  of this  Article XII shall not apply with respect to the director or
directors elected by such holders of preferred stock.

                                     6

<PAGE>

                                  ARTICLE XIII
                      Certain Limitations on Voting Rights

      A.  Notwithstanding  any other provision of this Certificate,  in no event
shall any record owner of any  outstanding  Common  Stock which is  beneficially
owned,  directly or  indirectly,  by a person who, as of any record date for the
determination of stockholders entitled to vote on any matter,  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.  The number of votes which may be cast by any record  owner by virtue
of the provisions hereof in respect of Common Stock  beneficially  owned by such
person owning shares in excess of the Limit shall be a number equal to the total
number of votes which 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 by such person and owned of record by such record  owner and
the  denominator  of which  is the  total  number  of  shares  of  Common  Stock
beneficially owned by such Person owning shares in excess of the Limit.

      Further,  for a period of five years from the completion of the conversion
of Amsterdam  Federal Savings and Loan Association from mutual to stock form, no
Person shall  directly or indirectly  Offer to acquire or acquire the beneficial
ownership  of  more  than  10%  of  any  class  of any  equity  security  of the
Corporation.

      B.    The following definitions shall apply to this Article XIII.

            1.  "Affiliate"  shall have the meaning ascribed to it in Rule 12b-2
      of the General Rules and Regulations under the Securities  Exchange Act of
      1934, as in effect on the date of filing of this Certificate.

            2. "Beneficial Ownership" (including  "Beneficially Owned") shall be
      determined  pursuant  to Rule 13d-3 of the General  Rules and  Regulations
      under  the  Securities  Exchange  Act of 1934  (or any  successor  rule or
      statutory provision),  or, if said Rule 13d-3 shall be rescinded and there
      shall be no  successor  rule or provision  thereto,  pursuant to said Rule
      13d-3 as in effect on the date of  filing of this  Certificate;  provided,
      however, that a Person shall, in any event, also be deemed the "beneficial
      owner" of any Common Stock:

                  (a)  which such Person or any of its Affiliates owns, directly
            or indirectly; or

                  (b) which  such  Person or any of its  Affiliates  has (i) the
            right to acquire  (whether such right is exercisable  immediately or
            only  after  the  passage  of  time),  pursuant  to  any  agreement,
            arrangement  or  understanding  (but  shall  not be deemed to be the
            Beneficial  Owner  of any  voting  shares  solely  by  reason  of an
            agreement,  contract,  or other arrangement with this Corporation to
            effect  any  transaction  which is  described  in any one or more of
            Sections  1  through  5 of  Section  A of  Article  XIV) or upon the
            exercise of conversion rights, exchange rights, warrants, or options
            or otherwise, or (ii) sole or shared voting or investment power with
            respect   thereto   pursuant   to   any   agreement,    arrangement,
            understanding, relationship or otherwise (but shall not be deemed to
            be the  Beneficial  Owner of any voting shares solely by reason of a
            revocable  proxy granted for a particular  meeting of  stockholders,
            pursuant to a public solicitation

                                     7

<PAGE>

            of proxies for such meeting, with respect to shares of which neither
            such  Person  nor  any  such  Affiliate  is  otherwise   deemed  the
            Beneficial Owner); or

                  (c) which  are  owned  directly  or  indirectly,  by any other
            Person  with  which  such  first  mentioned  Person  or  any  of its
            Affiliates acts as a partnership, limited partnership,  syndicate or
            other group pursuant to any agreement,  arrangement or understanding
            for the purpose of  acquiring,  holding,  voting or disposing of any
            shares of capital stock of this Corporation;

and  provided  further,  however,  that  (1) no  director  or  officer  of  this
Corporation (or any Affiliate of any such director or officer) shall,  solely by
reason of any or all of such directors or officers acting in their capacities as
such, be deemed,  for any purposes hereof,  to Beneficially Own any Common Stock
Beneficially  Owned by any other  such  director  or officer  (or any  Affiliate
thereof),  and (2) neither any employee stock  ownership or similar plan of this
Corporation or any subsidiary of this Corporation,  nor any trustee with respect
thereto or any  Affiliate of such trustee  (solely by reason of such capacity of
such trustee), shall be deemed, for any purposes hereof, to Beneficially Own any
Common Stock held under any such plan.  For purposes of computing the percentage
Beneficial  Ownership of Common Stock of a Person,  the outstanding Common Stock
shall include  shares deemed owned by such Person  through  application  of this
subsection but shall not include any other Common Stock which may be issuable by
this  Corporation  pursuant to any  agreement,  or upon  exercise of  conversion
rights,  warrants  or  options,  or  otherwise.  For  all  other  purposes,  the
outstanding  Common Stock shall include only Common Stock then  outstanding  and
shall not  include any Common  Stock  which may be issuable by this  Corporation
pursuant to any agreement,  or upon the exercise of conversion rights,  warrants
or options, or otherwise.

            3.  The  term  "Offer"  shall  mean  every  written  offer to buy or
acquire, solicitation of an offer to sell, tender offer or request or invitation
for tender of, a security or interest in a security for value; provided that the
term "Offer" shall not include (i) inquiries  directed  solely to the management
of the Corporation and not intended to be communicated to stockholders which are
designed  to elicit  an  indication  of  management's  receptivity  to the basic
structure of a potential  acquisition  with respect to the amount of cash and or
securities,  manner of acquisition  and formula for  determining  price, or (ii)
non-binding   expressions  of  understanding  or  letters  of  intent  with  the
management  of the  Corporation  regarding  the basic  structure  of a potential
acquisition  with  respect to the amount of cash  and/or  securities,  manner of
acquisition and formula for determining price.

            4.    A "Person" shall mean any individual, firm,  corporation,  or
other entity.

      C. The board of  directors  shall have the power to construe and apply the
provisions  of this  Article  XIII and to make all  determinations  necessary or
desirable to implement  such  provisions,  including  but not limited to matters
with respect to (i) the number of shares of Common Stock  Beneficially  Owned by
any Person,  (ii) whether a Person is an Affiliate of another,  (iii)  whether a
Person has an agreement,  arrangement,  or understanding  with another as to the
matters  referred  to in  the  definition  of  Beneficial  Ownership,  (iv)  the
application of any other definition or operative provision of the section to the
given facts, or (v) any other matter relating to the  applicability or effect of
this Article XIII.

      D. The board of  directors  shall have the right to demand that any Person
who is  reasonably  believed to  Beneficially  Own Common Stock in excess of the
Limit (or holders of record of Common Stock  Beneficially Owned by any Person in
excess of the Limit) supply the Corporation with complete

                                     8

<PAGE>

information as to (i) the record  owner(s) of all shares  Beneficially  Owned by
such Person who is reasonably  believed to own shares in excess of the Limit and
(ii) any other factual matter  relating to the  applicability  or effect of this
Article XIII as may reasonably be requested of such Person.

      E.  Except as  otherwise  provided  by law or  expressly  provided in this
Article  XIII,  the  presence  in person or by proxy of the holders of record of
shares of capital stock of the Corporation entitling the holders thereof to cast
a majority of the votes (after giving effect, if required,  to the provisions of
this Article XIII) entitled to be cast by the holders of shares of capital stock
of the Corporation entitled to vote shall constitute a quorum at all meetings of
the stockholders,  and every reference in this Certificate of Incorporation to a
majority  or other  proportion  of capital  stock (or the holders  thereof)  for
purposes  of  determining   any  quorum   requirement  or  any  requirement  for
stockholder  consent or  approval  shall be deemed to refer to such  majority or
other  proportion of the votes (or the holders thereof) then entitled to be cast
in respect of such capital stock.

      F. The  provisions  of this  Article XIII shall not be  applicable  to any
tax-qualified   defined  benefit  plan  or  defined  contribution  plan  of  the
Corporation or its  subsidiaries  or to the  acquisition of more than 10% of any
class  of  equity  security  of the  Corporation  if such  acquisition  has been
approved by a majority of the Continuing Directors, as defined in Article XIV of
this Certificate;  provided, however, that such approval shall only be effective
if such  Continuing  Directors  shall have the power to  construe  and apply the
provisions  of this  Article  XIII and to make all  determinations  necessary or
desirable to implement  such  provisions,  including  but not limited to matters
with respect to (a) the number of shares  Beneficially  Owned by any Person, (b)
whether a Person has an agreement, arrangement, or understanding with another as
to the matters  referred to in the definition of Beneficial  Ownership,  (c) the
application of any other material fact relating to the  applicability  or effect
of this Article XIII. Any constructions, applications, or determinations made by
the Continuing  Directors pursuant to this Article XIII in good faith and on the
basis of such  information and assistance as was then  reasonably  available for
such  purpose  shall be  conclusive  and binding  upon the  Corporation  and its
stockholders.

      G. In the event any  provision  (or portion  thereof) of this Article XIII
shall be found to be invalid,  prohibited or unenforceable  for any reason,  the
remaining  provisions (or portions thereof) of this Article XIII shall remain in
full force and effect, and shall be construed as if such invalid,  prohibited or
unenforceable  provision  had  been  stricken  herefrom  or  otherwise  rendered
inapplicable,  it being the intent of this Corporation and its stockholders that
each such remaining  provision (or portion thereof) of this Article XIII remain,
to the fullest extent  permitted by law,  applicable  and  enforceable as to all
stockholders,  including  stockholders owning an amount of stock over the Limit,
notwithstanding any such finding.

                                   ARTICLE XIV
                        Approval of Business Combinations

A. General  Requirement.  The  affirmative  vote of the holders of not less than
eighty percent (80%) of the outstanding shares of "Voting Stock" (as hereinafter
defined)  shall be required for the approval or  authorization  of any "Business
Combination," as defined and set forth below:

            1.   Any merger, reorganization, or consolidation of the Corporation
      or any of its "Affiliates" (as defined in Subsection B of Article XIII of
      this Certificate) with or into any Principal Shareholder (as hereinafter
      defined);

                                     9

<PAGE>

            2. Any sale, lease, exchange,  mortgage,  pledge, transfer, or other
      disposition (in one transaction or in a series of related transactions) of
      all or a "Substantial Part" (as hereinafter  defined) of the assets of the
      Corporation or any of its Affiliates to any Principal Shareholder;

            3. Any sale, lease,  exchange, or other transfer (in one transaction
      or in a series of related  transactions)  by any Principal  Shareholder to
      the  Corporation  or any of the  Corporation's  Affiliates  of any assets,
      cash,  or  securities in exchange for shares of Voting Stock (or of shares
      of stock of any of the  Corporation's  Affiliates  entitled to vote in the
      election of directors of such Affiliate or securities  convertible into or
      exchangeable for shares of Voting Stock or such stock of an Affiliate,  or
      options,  warrants,  or rights to purchase  shares of Voting Stock or such
      stock of an Affiliate);

            4.    The  adoption  at  any  time  when  there exists any Principal
      Shareholder of any plan or proposal for the liquidation or dissolution of
      the Corporation; and

            5. Any  reclassification of securities  (including any reverse stock
      split),  recapitalization,  or other  transaction  at any time when  there
      exists   any    Principal    Shareholder    if   such    reclassification,
      recapitalization,  or other  transaction would result in a decrease in the
      number of holders of the outstanding shares of Voting Stock.

      The affirmative  vote required by this Article XIV shall be in addition to
the vote of the  holders  of any  class or  series  of stock of the  Corporation
otherwise required by law, by any other Article of this Certificate, as amended,
by any  resolution  of the board of  directors  providing  for the issuance of a
class or series of stock,  or by any agreement  between the  Corporation and any
national securities exchange.

      B.    Certain Definitions.  For the purposes of this Article XIV:

            1. The term  "Principal  Shareholder"  shall  mean and  include  any
      individual,  corporation,  partnership,  or other person or entity  which,
      together with its  "Affiliates" and "Associates" (as defined at Rule 12b-2
      under  the  Securities  Exchange  Act of  1934),  "beneficially  owns" (as
      hereinafter  defined) in the  aggregate  ten percent  (10%) or more of the
      outstanding  shares of Voting Stock, and any Affiliate or Associate of any
      such individual, corporation, partnership, or other person or entity.

            2. The term  "Substantial  Part"  shall  mean more than  twenty-five
      percent  (25%)  of the  fair  market  value  of the  total  assets  of the
      Corporation,  as of the end of its most recent fiscal quarter ending prior
      to the time the determination is being made.

            3.   The term "Voting Stock" shall mean the stock of the Corporation
      entitled to vote in the election of directors.

            4. Any corporation, partnership, person, or entity will be deemed to
      be a "Beneficial  Owner" of or to own  beneficially any share or shares of
      stock of the  Corporation:  (a) which it owns directly,  whether or not of
      record;  or (b) which it has the right to acquire  (whether  such right is
      exercisable immediately or only after the passage of time) pursuant to any
      agreement or arrangement or  understanding  or upon exercise of conversion
      rights,  exchange rights,  warrants or options, or otherwise,  or which it
      has  the  right  to  vote  pursuant  to  any  agreement,  arrangement,  or
      understanding;  or (c) which are owned  directly or indirectly  (including
      shares

                                     10

<PAGE>

      deemed  to be owned  through  application  of  clause  (b)  above)  by any
      Affiliate  or  Associate;  or (d) which are owned  directly or  indirectly
      (including  shares  deemed to be owned through  application  of clause (b)
      above) by any other corporation, person, or entity with which it or any of
      its  Affiliates  or  Associates  have  any  agreement  or  arrangement  or
      understanding for the purpose of acquiring,  holding, voting, or disposing
      of Voting Stock.

            For  the  purpose  only  of   determining   the  percentage  of  the
      outstanding  shares of Voting  Stock which any  corporation,  partnership,
      person, or other entity  beneficially  owns,  directly or indirectly,  the
      outstanding shares of Voting Stock will be deemed to include any shares of
      Voting Stock which such corporation,  partnership,  person or other entity
      beneficially owns pursuant to the foregoing  provisions of this subsection
      (whether  or not  such  shares  of  Voting  Stock  are in fact  issued  or
      outstanding), but shall not include any other shares of Voting Stock which
      may be issuable either  immediately or at some future date pursuant to any
      agreement,  arrangement,  or  understanding or upon exercise of conversion
      rights, exchange rights, warrants, options, or otherwise.

      C.  Exceptions.  The  provisions  of this Article XIV shall not apply to a
Business  Combination  that is approved by  two-thirds  of those  members of the
board of  directors  who were  directors  prior to the time  when the  Principal
Shareholder  became a Principal  Shareholder (the "Continuing  Directors").  The
provisions  of this  Article XIV also shall not apply to a Business  Combination
which (a) does not change any shareholder's  percentage  ownership in the shares
of stock  entitled to vote in the election of directors of any  successor of the
Corporation  from the  percentage  of the shares of Voting  Stock  owned by such
shareholder;  (b) provides for the  provisions of this Article XIV,  without any
amendment,  change,  alteration,  or deletion,  to apply to any successor to the
Corporation;  and  (c)  does  not  transfer  all or a  Substantial  Part  of the
Corporation's assets other than to a wholly-owned subsidiary of the Corporation.

      D. Additional Provisions.  Nothing contained in this Article XIV, shall be
construed  to relieve a  Principal  Shareholder  from any  fiduciary  obligation
imposed by law. In addition, nothing contained in this Article XIV shall prevent
any shareholders of the Corporation  from objecting to any Business  Combination
and from demanding any appraisal rights which may be available to such Principal
Shareholder.

      E. Notwithstanding Article XX or any provisions of this Certificate or the
Bylaws of the Corporation (and notwithstanding the fact that a lesser percentage
may be specified by law, this Certificate or the Bylaws of the Corporation), the
affirmative  vote of the  holders  of at  least  80% of the  outstanding  shares
entitled  to vote  thereon  (and,  if any class or series  is  entitled  to vote
thereon  separately,  the affirmative vote of the holders of at least 80% of the
outstanding  shares of each such class or series)  shall be required to amend or
repeal this Article XIV or adopt any provisions  inconsistent  with this Article
XIV.

                                   ARTICLE XV
                             Fair Price Requirements

     A. General  Requirement.  No "Business  Combination" (as defined in Article
XIV) shall be effected  unless all of the  following  conditions,  to the extent
applicable, are fulfilled.

                                     11

<PAGE>

            1. The  ratio of (a) the  aggregate  amount of the cash and the fair
      market  value of the other  consideration  to be received per share by the
      holders of the common stock of the Corporation in the Business Combination
      to (b) the "Market Price" (as hereinafter  defined) of the common stock of
      the  Corporation  immediately  prior to the  announcement  of the Business
      Combination or the  solicitation of the holders of the common stock of the
      Corporation regarding the Business Combination,  whichever is first, shall
      be at least as great as the  ratio  of (x) the  highest  price  per  share
      previously paid by the "Principal  Shareholder"  (as hereinafter  defined)
      (whether before or after it became a Principal Shareholder) for any of the
      shares of common stock of the Corporation at any time Beneficially  Owned,
      directly,  or indirectly,  by the Principal  Shareholder to (y) the Market
      Price  of  the  common  stock  of the  Corporation  on  the  trading  date
      immediately prior to the earliest date on which the Principal  Shareholder
      (whether before or after it became a Principal  Shareholder) purchased any
      shares of common stock of the Corporation during the two year period prior
      to the date on which the  Principal  Shareholder  acquired  the  shares of
      common stock of the  Corporation at any time owned by it for which it paid
      the highest  price per share (or,  if the  Principal  Shareholder  did not
      purchase any shares of common stock of the Corporation during the two year
      period,  the Market  Price of the common stock of the  Corporation  on the
      date of two  years  prior to the date on which the  Principal  Shareholder
      acquired the shares of common stock of the  Corporation  at any time owned
      by it for which it paid the highest price per share).

            2. The aggregate amount of the cash and the fair market value of the
      other  consideration to be received per share by the holders of the common
      stock of the  Corporation  in the Business  Combination  shall be not less
      than  the  highest  price  per  share  previously  paid  by the  Principal
      Shareholder  (whether  before or after it became a Principal  Shareholder)
      for any of the  shares  of  common  stock of the  Corporation  at any time
      Beneficially Owned, directly or indirectly, by the Principal Shareholder.

            3. The  consideration  to be  received  by the holders of the common
      stock of the Corporation in the Business  Combination shall be in the same
      form  and of the  same  kind as the  consideration  paid by the  Principal
      Shareholder in acquiring the majority of the shares of common stock of the
      Corporation  already  Beneficially Owned,  directly or indirectly,  by the
      Principal Shareholder.

      The  conditions  imposed by this  Article XV shall be in  addition  to all
other conditions (including,  without limitation, the vote of the holders of any
class or series of stock of the  Corporation)  otherwise  imposed by law, by any
other Article of this  Certificate,  by any resolution of the board of directors
providing  for the issuance of a class or series of stock,  or by any  agreement
between the Corporation and any national securities exchange.

     B. Certain Definitions. For the purpose of this Article XV, the definitions
of "Business Combination," "Principal Shareholder,"  "Substantial Part," "Voting
Stock,"  and  "Beneficial  Owner"  set forth in  Article  XIV will apply to this
Article XV.

      The "Market  Price" of the common  stock of the  Corporation  shall be the
mean  between the high "bid" and the low "asked"  prices of the common  stock in
the  over-the-counter  market on the day on which such value is to be determined
or, if no shares were traded on such date,  on the next  preceding  day on which
such shares were traded,  as reported by the National  Association of Securities
Dealers  Automated  Quotation  System  ("Nasdaq")  or other  national  quotation
service. If the common stock of the

                                     12

<PAGE>

Corporation  is not  regularly  traded  in the  over-the-counter  market  but is
registered  on  a  national  securities  exchange  or  traded  in  the  national
over-the-counter  market,  the market  value of the common  stock shall mean the
closing price of the common stock on such national securities exchange or market
on the day on which such value is to be determined  or, if no shares were traded
on such day, on the next preceding day on which shares were traded,  as reported
by National Quotation Bureau,  Incorporated or other national quotation service.
If no such  quotations  are  available,  the  fair  market  value of the date in
question of a share of such stock as  determined  by the board of  directors  in
good  faith;  and in the case of  property  other  than cash or stock,  the fair
market value of such property other than cash or stock, the fair market value of
such property on the date in question as determined by the board of directors in
good faith.

      C.  Exceptions.  The  provisions  of this  Article XV shall not apply to a
Business  Combination  which was approved by  two-thirds of those members of the
board of directors of the  Corporation who were directors prior to the time when
the Principal  Shareholder  became a Principal  Shareholder.  The  provisions of
which this Article XV also shall not apply to a Business  Combination  which (a)
does not change any  shareholder's  percentage  ownership in the shares of stock
entitled  to  vote  in  the  election  of  directors  of  any  successor  of the
Corporation from the percentage of the shares of Voting Stock Beneficially Owned
by such shareholder; (b) provides for the provisions of this Article XV, without
any amendment,  change alteration, or deletion, to apply to any successor to the
Corporation;  and  (c)  does  not  transfer  all or a  Substantial  Part  of the
Corporation's assets other than to a wholly-owned subsidiary of the Corporation;
provided,  however,  that nothing  contained in this Article XV shall permit the
Corporation to issue any of its shares of Voting Stock or to transfer any of its
assets to a  wholly-owned  subsidiary  of the  Corporation  if such  issuance of
shares of Voting Stock or transfer of assets is part of a plan to transfer  such
shares of Voting Stock or assets to a Principal Shareholder.

      D. Additional  Provisions.  Nothing  contained in this Article XV shall be
construed  to relieve a  Principal  Shareholder  from any  fiduciary  obligation
imposed by law. In addition,  nothing contained in this Article XV shall prevent
any shareholders of the Corporation  from objecting to any Business  Combination
and  from  demanding  any  appraisal  rights  which  may be  available  to  such
shareholders.

      E. Notwithstanding  Article XX or any other provisions of this Certificate
or the Bylaws of the  Corporation  (and  notwithstanding  the fact that a lesser
percentage  may be  specified  by law,  this  Certificate  or the  Bylaws of the
Corporation),  the  affirmative  vote  of the  holders  of at  least  80% of the
outstanding  shares  entitled to vote  thereon  (and,  if any class or series is
entitled to vote thereon  separately,  the affirmative vote of the holders of at
least  80% of the  outstanding  shares of each such  class or  series)  shall be
required  to amend or  repeal  or adopt any  provisions  inconsistent  with this
Article XV.

                                   ARTICLE XVI
                              Evaluation of Offers

      The board of directors of the  Corporation,  when  evaluating any offer to
(A) make a tender or exchange offer for any equity security of the  Corporation,
(B) merge or consolidate the Corporation with another  corporation or entity, or
(C) purchase or otherwise acquire all or substantially all of the properties and
assets of the Corporation,  may, in connection with the exercise of its judgment
in  determining  what  is in the  best  interest  of  the  Corporation  and  its
stockholders, give due consideration to all relevant factors, including, without
limitation,  the social and economic  effect of acceptance of such offer: on the
Corporation's  present  and  future  customers  and  employees  and those of its
subsidiaries;  on the communities in which the Corporation and its  subsidiaries
operate or are located; on the ability of the

                                     13

<PAGE>

Corporation  to fulfill its  corporate  objectives  as a  financial  institution
holding company; and on the ability of its subsidiary  financial  institution(s)
to fulfill the objectives of a federally  insured  financial  institution  under
applicable statutes and regulations.

                                  ARTICLE XVII
                       Elimination of Directors' Liability

      Directors of the Corporation shall have no liability to the Corporation or
its  stockholders  for  monetary  damages  for  breach  of  fiduciary  duty as a
director,  provided that this Article  XVIII shall not eliminate  liability of a
director (i) for any breach of the director's duty of loyalty to the Corporation
or its stockholders,  (ii) for acts or omissions not made in good faith or which
involve  intentional  misconduct  or a knowing  violation  of law,  (iii)  under
section 174 of the Delaware General Corporation Law, or (iv) for any transaction
from which a director  derived an improper  personal  benefit.  If the  Delaware
General  Corporation Law is amended after the effective date of this Certificate
to further  eliminate or limit the personal  liability  of  directors,  then the
liability of a director of the Corporation shall be eliminated or limited to the
fullest extent permitted by the Delaware General Corporation Law, as so amended.

      Any repeal or modification of the foregoing  paragraph by the stockholders
of the  Corporation  shall not  adversely  affect any right or  protection  of a
director of the Corporation existing at the time of such repeal or modification.

                                  ARTICLE XVIII
                                 Indemnification

     A. Persons.  The  Corporation  shall  indemnify,  to the extent provided in
Subsection B, D, or F of this Article XVIII:

            1. any  person  who is or was a director,  officer,  or employee of
      the Corporation; and

            2.  any person who serves or served at the Corporation's request as
      a director, officer, employee, partner, or trustee of another corporation,
      partnership, joint venture, trust, or other enterprise.

      B.  Extent  --  Derivative  Suits.  In case of a  threatened,  pending  or
completed action or suit by or in the right of the Corporation  against a person
named in  Subsection A of this Article  XVIII by reason of the person  holding a
position  named in Subsection A of this Article  XVIII,  the  Corporation  shall
indemnify  the person if the person  satisfies  the standard in  Subsection C of
this  Article  XVIII,  for expenses  (including  attorneys'  fees)  actually and
reasonably  incurred by the person in connection  with the defense or settlement
of the action or suit.

     C.  Standard -- Derivative  Suits.  In case of a  threatened,  pending,  or
completed action or suit by or in the right of the  Corporation,  a person named
in Subsection A of this Article XVIII shall be indemnified only if:

            1.  the person is successful on the merits or otherwise; or

            2.  the person acted in good faith in the transaction which is  the
      subject of the suit or action, and  in  a  manner  the  person  reasonably
      believed to be in, or not opposed to, the best

                                     14

<PAGE>

      interest of the Corporation,  including, but not limited to, the taking of
      any and all actions in connection with the  Corporation's  response to any
      tender  offer or any offer or  proposal  of  another  party to engage in a
      Business  Combination (as defined in Article XIV of this  Certificate) not
      approved  by the board of  directors.  However,  the  person  shall not be
      indemnified  in  respect of any  claim,  issue,  or matter as to which the
      person has been adjudged liable to the Corporation unless (and only to the
      extent  that)  the  Court of  Chancery  or the court in which the suit was
      brought shall determine,  upon application,  that despite the adjudication
      but in view of all the circumstances,  the person is fairly and reasonably
      entitled to indemnity for such expenses as the court shall deem proper.

      D. Extent --  Nonderivative  Suits. In case of a threatened,  pending,  or
completed suit, action, or proceeding (whether civil, criminal,  administrative,
or  investigative),  other  than a suit by or in the  right of the  Corporation,
together hereafter  referred to as a nonderivative  suit, against a person named
in Subsection A of this Article XVIII by reason of the person holding a position
named in Subsection A of this Article XVIII, the Corporation shall indemnify the
person if the person  satisfies  the  standard in  Subsection  E of this Article
XVIII, for amounts actually and reasonably  incurred by the person in connection
with the defense or settlement of the  nonderivative  suit,  including,  but not
limited to (i)  expenses  (including  attorneys'  fees),  (ii)  amounts  paid in
settlement, (iii) judgments, and (iv) fines.

     E. Standard --  Nonderivative  Suits.  In case of a  nonderivative  suit, a
person named in Subsection A of this Article XVIII shall be indemnified only if:

            1.  the person is successful on the merits or otherwise; or

            2. the person  acted in good faith in the  transaction  which is the
      subject of the  nonderivative  suit and in a manner the person  reasonably
      believed  to be  in,  or  not  opposed  to,  the  best  interests  of  the
      Corporation,  including,  but not  limited  to,  the taking of any and all
      actions in connection with the Corporation's  response to any tender offer
      or any  offer or  proposal  of  another  party  to  engage  in a  Business
      Combination (as defined in Article XIV of this  Certificate)  not approved
      by the board of directors  and,  with  respect to any  criminal  action or
      proceeding,  the person had no  reasonable  cause to believe the  person's
      conduct was unlawful. The termination of a nonderivative suit by judgment,
      order,  settlement,  conviction,  or upon a plea of nolo contendere or its
      equivalent  shall not,  in itself,  create a  presumption  that the person
      failed to satisfy the standard of this Subsection E.2.

      F.  Determination  That  Standard Has Been Met. A  determination  that the
standard of  Subsection C or E of this Article  XVIII has been  satisfied may be
made by a court,  or, except as stated in  Subsection  C.2 of this Article XVIII
(second sentence), the determination may be made by:

            1.  the board of directors by a majority vote of directors  of  the
      Corporation who were not parties to the action, suit, or proceeding, even
      though less than a quorum; or

            2.  independent legal counsel (appointed by  a  majority  of  the
      disinterested directors of the Corporation, whether or not a quorum) in a
      written opinion; or

            3.  the stockholders of the Corporation.

                                     15

<PAGE>

     G.  Proration.  Anyone making a  determination  under  Subsection F of this
Article  XVIII  may  determine  that a person  has met the  standard  as to some
matters  but  not  as to  others,  and  may  reasonably  prorate  amounts  to be
indemnified.

     H.  Advance  Payment.  The  Corporation  may pay in  advance  any  expenses
(including  attorneys' fees) which may become subject to  indemnification  under
Subsections  A through  G of this  Article  XVIII if the  person  receiving  the
payment  undertakes in writing to repay the same if it is ultimately  determined
that the person is not  entitled to  indemnification  by the  Corporation  under
Subsections A through G of this Article XVIII.

     I. Nonexclusive.  The  indemnification and advancement of expenses provided
by Subsections A through H of this Article XVIII or otherwise  granted  pursuant
to Delaware law shall not be exclusive of any other rights to which a person may
be entitled by law, bylaw,  agreement,  vote of  stockholders,  or disinterested
directors, or otherwise.

     J.  Continuation.  The  indemnification  and  advance  payment  provided by
Subsections A through H of this Article XVIII shall  continue as to a person who
has ceased to hold a position  named in  Subsection A of this Article  XVIII and
shall inure to the person's heirs, executors, and administrators.

     K. Insurance. The Corporation may purchase and maintain insurance on behalf
of any person who holds or who has held any  position  named in  Subsection A of
this  Article  XVIII,  against  any  liability  asserted  against the person and
incurred  by the person in any such  position,  or arising  out of the  person's
status as such, whether or not the Corporation would have power to indemnify the
person  against such  liability  under  Subsections  A through H of this Article
XVIII.

      L. Savings  Clause.  If this Article XVIII or any portion  hereof shall be
invalidated  on any  ground by any  court of  competent  jurisdiction,  then the
Corporation shall nevertheless indemnify each director,  officer,  employee, and
agent  of  the  Corporation  as  to  costs,  charges,  and  expenses  (including
attorneys' fees), judgments,  fines, and amounts paid in settlement with respect
to any action, suit, or proceeding, whether civil, criminal,  administrative, or
investigative,  including an action by or in the right of the Corporation to the
full extent permitted by any applicable portion of this Article XVIII that shall
not have been invalidated and to the full extent permitted by applicable law.

      If  Delaware  law is  amended  to permit  further  indemnification  of the
directors,  officers,  employees,  and  agents  of  the  Corporation,  then  the
Corporation  shall  indemnify  such persons to the fullest  extent  permitted by
Delaware law, as so amended. Any repeal or modification of this Article XVIII by
the  stockholders  of the  Corporation  shall not adversely  affect any right or
protection  of a director,  officer,  employee or agent  existing at the time of
such repeal or modification.

                                   ARTICLE XIX
                     Amendment of Bylaws of the Corporation

      In furtherance and not in limitation of the powers conferred by statute, a
majority of the board of directors of the Corporation is expressly authorized to
make,  repeal,  alter,  amend,  and  rescind  the  Bylaws  of  the  Corporation.
Notwithstanding  any other  provision of this  Certificate  or the Bylaws of the
Corporation  (and  notwithstanding  the fact that some lesser  percentage may be
specified by law), the Bylaws of the  Corporation  shall not be made,  repealed,
altered,  amended, or rescinded by the stockholders of the Corporation except by
the vote of the holders of not less than 80% of the outstanding

                                     16

<PAGE>

shares of capital  stock of the  Corporation  entitled to vote  generally in the
election  of  directors  (considered  for this  purpose as one class)  cast at a
meeting of the  stockholders  called for that purpose  (provided  that notice of
such proposed adoption, repeal, alteration, amendment, or rescission is included
in the  notice  of such  meeting),  or,  as set  forth  above,  by the  board of
directors.

                                   ARTICLE XX
                    Amendment of Certificate of Incorporation

      The Corporation reserves the right to repeal, alter, amend, or rescind any
provision  contained  in  this  Certificate  in  the  manner  now  or  hereafter
prescribed by law, and all rights  conferred on stockholders  herein are granted
subject to this reservation.  Notwithstanding the foregoing,  the provisions set
forth in Articles IX, X, XI, XII, XIII, XIV, XV, XVI, XVII, XVIII, XIX, and this
Article  XX of  this  Certificate  may not be  repealed,  altered,  amended,  or
rescinded in any respect unless the same is approved by the affirmative  vote of
the holders of not less than 80% of the  outstanding  shares of capital stock of
the  Corporation  entitled  to  vote  generally  in the  election  of  directors
(considered  for  this  purpose  as a single  class)  cast at a  meeting  of the
stockholders  called for that  purpose  (provided  that notice of such  proposed
adoption, repeal, alteration, amendment, or rescission is included in the notice
of such meeting).

                                  ARTICLE XXI

      Section  203  of  the  Delaware   General   Corporation   Law,   "Business
Combinations with Interested Shareholders," shall not apply to the Corporation.

                                     17

<PAGE>

      I, THE UNDERSIGNED,  being the incorporator,  for the purpose of forming a
corporation  under the laws of the State of Delaware,  do make,  file and record
this Certificate of  Incorporation,  do certify that the facts herein stated are
true, and accordingly, have hereto set my hand this the 4th day of June, 1996.

                                    /s/ John M. Lisicki
                                    John M. Lisicki, Incorporator

                                     18



                                 Exhibit 3.(ii)

<PAGE>

                                     BYLAWS
                                       OF
                              AFSALA BANCORP, INC.

                                    ARTICLE I
                                Principal Office

      The home office of AFSALA Bancorp,  Inc. (the  "Company")  shall be at 161
Church Street in the City of Amsterdam,  County of  Montgomery,  in the State of
New York or at such other  place  within or without the State of New York as the
board of directors shall from time to time determine.  The Company may also have
offices at such  other  places  within or  without  the State of New York as the
board of directors shall from time to time determine.

                                   ARTICLE II
                                  Stockholders

      SECTION  1.  Place  of  Meetings.  All  annual  and  special  meetings  of
stockholders  shall be held at the  principal  office of the  Company or at such
other place  within or without  the State of New York as the board of  directors
may determine and as designated in the notice of such meeting.

     SECTION 2. Annual Meeting. A meeting of the stockholders of the Company for
the election of directors and for the  transaction  of any other business of the
Company  shall be held  annually at such date and time as the board of directors
may determine.

      SECTION 3. Special Meetings.  Special meetings of the stockholders for any
purpose or purposes may be called at any time by the  president or by a majority
of the board of  directors or by a committee  of the board of  directors,  whose
members  will be  designated  from time to time by the board of  directors,  and
which  committee  will have been  delegated the power and authority to call such
meetings.

      SECTION 4.  Conduct of  Meetings.  Annual and  special  meetings  shall be
conducted in accordance  with the rules and procedures  established by the board
of directors. The board of directors shall designate, when present, any director
or the president to preside at such meetings.

      SECTION 5. Notice of Meetings.  Written notice stating the place, day, and
hour of the meeting and the purpose or purposes  for which the meeting is called
shall be mailed by the secretary or the officer performing such duties, not less
than ten days nor more than sixty days before the meeting to each stockholder of
record entitled to vote at such meeting. If mailed, notice shall be deemed to be
delivered when deposited in the United States mail, addressed to the stockholder
at the  address  as it  appears  on the stock  transfer  books or records of the
Company as of the record date  prescribed  in Section 6 of this Article II, with
postage thereon prepaid. If a stockholder is present at a meeting, or in writing
waives notice thereof before or after the meeting, notice of the meeting to such
stockholder shall be unnecessary.  When any stockholders' meeting, either annual
or special,  is adjourned for more than thirty days, or if after the adjournment
a new record date is fixed for the  adjourned  meeting,  notice of the adjourned
meeting  shall be given as in the case of an original  meeting.  It shall not be
necessary to give any notice of the time and place of any meeting  adjourned for
thirty  days or less  or of the  business  to be  transacted  at such  adjourned
meeting,  other than an announcement at the meeting at which such adjournment is
taken.

<PAGE>

      SECTION  6.  Fixing  of  Record  Date.  For  the  purpose  of  determining
stockholders entitled to notice of or to vote at any meeting of stockholders, or
any  adjournment  thereof,  or  stockholders  entitled to receive payment of any
dividend,  or in order to make a  determination  of  stockholders  for any other
proper purpose, the board of directors shall fix in advance a date as the record
date for any such determination of stockholders.  Such date in any case shall be
not more than sixty  days,  and in case of a meeting of  stockholders,  not less
than ten days prior to the date on which the particular  action,  requiring such
determination  of  stockholders,  is  to  be  taken.  When  a  determination  of
stockholders  entitled to vote at any meeting of  stockholders  has been made as
provided in this  section,  such  determination  shall apply to any  adjournment
thereof;  provided,  however,  that the board of directors  may fix a new record
date for the adjourned meeting.

      SECTION 7. Voting  Lists.  The officer or agent having charge of the stock
transfer  books for shares of the Company  shall make,  at least ten days before
each meeting of stockholders,  a complete record of the stockholders entitled to
vote at such meeting or any adjournment thereof, arranged in alphabetical order,
with the  address of and the number of shares held by each.  The  record,  for a
period of ten days before such  meeting,  shall be kept on file at the principal
office of the Company, and shall be subject to inspection by any stockholder for
any purpose germane to the meeting at any time during usual business hours. Such
record shall also be produced and kept open at the time and place of the meeting
and shall be  subject  to the  inspection  of any  stockholder  for any  purpose
germane to the meeting during the whole time of the meeting.  The original stock
transfer  books  shall  be the  only  evidence  as to who are  the  stockholders
entitled to examine  such record or transfer  books or to vote at any meeting of
stockholders.

      SECTION 8.  Quorum.  A majority of the  outstanding  shares of the Company
entitled to vote,  represented in person or by proxy,  shall constitute a quorum
at a meeting of stockholders.  If less than a majority of the outstanding shares
are  represented  at a meeting,  a majority  of the  shares so  represented  may
adjourn the meeting  from time to time,  subject to the notice  requirements  of
Section 5 of this Article II. At such adjourned  meeting at which a quorum shall
be present or represented,  any business may be transacted which might have been
transacted at the meeting as originally notified.  The stockholders present at a
duly  organized  meeting may continue to transact  business  until  adjournment,
notwithstanding  the  withdrawal  of enough  stockholders  to leave  less than a
quorum.

      SECTION 9. Proxies.  At all meetings of  stockholders,  a stockholder  may
vote  by  proxy  executed  by the  stockholder  in the  manner  provided  by the
Certificate  of  Incorporation.  Proxies  solicited on behalf of the  management
shall be  voted as  directed  by the  stockholder  or,  in the  absence  of such
direction,  as  determined  by a  majority  of the  board of  directors  or by a
majority  of a  committee  of the  board of  directors,  whose  members  will be
designated from time to time by the board of directors, and which committee will
have been  delegated  the power and  authority  to act on behalf of the board of
directors.  No proxy  shall be valid  after  eleven  months from the date of its
execution unless otherwise provided in the proxy.

      SECTION 10.  Voting.  At each  election for  directors  every  stockholder
entitled to vote at such  election  shall be entitled to one vote for each share
of stock held by him.  Directors shall be elected by a plurality of votes of the
shares  present in person or represented by proxy at the meeting and entitled to
vote on the election of directors.  Unless otherwise provided in the Certificate
of  Incorporation,  by statute,  or by these  Bylaws,  in matters other than the
election of directors, a majority of the shares present in person or represented
by proxy at a lawful meeting and entitled to vote on the subject  matter,  shall
be sufficient to pass on a transaction or matter.

                                     -2-

<PAGE>

      SECTION  11.  Voting of Shares  in the Name of Two or More  Persons.  When
ownership of stock stands in the name of two or more persons,  in the absence of
written  directions  to the  Company  to the  contrary,  at any  meeting  of the
stockholders of the Company,  any one or more of such  stockholders may cast, in
person or by proxy, all votes to which such ownership is entitled.  In the event
an  attempt is made to cast  conflicting  votes,  in person or by proxy,  by the
several persons in whose names shares of stock stand, the vote or votes to which
these  persons  are  entitled  shall be cast as  directed by a majority of those
holding  such stock and  present in person or by proxy at such  meeting,  but no
votes shall be cast for such stock if a majority cannot agree.

      SECTION 12. Voting of Shares by Certain  Holders.  Shares  standing in the
name of another corporation may be voted by any officer,  agent, or proxy as the
bylaws of such corporation may prescribe,  or, in the absence of such provision,
as the board of directors of such  corporation may determine.  Shares held by an
administrator,  executor, guardian, trustee, or conservator may be voted by such
person,  either in person or by proxy,  without a transfer  of such  shares into
such person's  name.  Shares  standing in the name of a receiver may be voted by
such  receiver,  and shares  held by or under the  control of a receiver  may be
voted by such receiver without the transfer thereof into such receiver's name if
authority to do so is contained  in an  appropriate  order of the court or other
public authority by which such receiver was appointed.

            A  stockholder  whose  shares are pledged  shall be entitled to vote
such shares until the shares have been transferred into the name of the pledgee,
and thereafter, the pledgee shall be entitled to vote the shares so transferred.

            Neither  treasury  shares of its own stock held by the Company,  nor
shares held by another corporation, if a majority of the shares entitled to vote
for the election of directors of such other corporation are held by the Company,
shall be voted at any  meeting  or counted in  determining  the total  number of
outstanding shares at any given time for purposes of any meeting.

      SECTION  13.  Inspectors  of  Election.  In  advance  of  any  meeting  of
stockholders,  the board of  directors  may  appoint  any  persons,  other  than
nominees  for office,  as  inspectors  of election to act at such meeting or any
adjournment  thereof.  The number of inspectors shall be either one or three. If
the  board  of  directors  so  appoints  either  one or three  inspectors,  that
appointment  shall not be altered at the meeting.  If inspectors of election are
not so  appointed,  the chairman of the board of directors or the  president may
make such appointment at the meeting.  In case any person appointed as inspector
fails to  appear  or fails or  refuses  to act,  the  vacancy  may be  filled by
appointment  by the board of  directors  in  advance  of the  meeting  or at the
meeting by the chairman of the meeting or the president.

            Unless  otherwise  prescribed by applicable  law, the duties of such
inspectors  shall  include:  determining  the  number of shares of stock and the
voting power of each share, the shares of stock represented at the meeting,  the
existence  of a quorum,  the  authenticity,  validity  and  effect  of  proxies;
receiving votes, ballots or consents; hearing and determining all challenges and
questions in any way arising in connection with the right to vote;  counting and
tabulating all votes or consents;  determining the result;  and such acts as may
be proper to conduct the election or vote with fairness to all stockholders.

      SECTION 14. Nominating Committee.  The board of directors,  or a committee
of the board of  directors  delegated  such power and  authority by the board of
directors,  shall act as a nominating  committee for  selecting  the  management
nominees for election as directors.  Except in the case of a nominee substituted
as a result  of the  death or other  incapacity  of a  management  nominee,  the
nominating committee shall deliver written nominations to the secretary at least
twenty days prior to the date of the annual  meeting.  Provided  such  committee
makes such nominations, no nominations for directors except

                                     -3-

<PAGE>

those made by the nominating committee shall be voted upon at the annual meeting
unless other  nominations by  stockholders  are made in writing and delivered to
the  secretary of the Company in accordance  with the  provisions of Article II,
Section 15 of these Bylaws.

      SECTION  15.  Notice  for  Nominations   and  Proposals.   Nominations  of
candidates for election as directors at any annual meeting of  stockholders  may
be made (a) by, or at the  direction of, a majority of the board of directors or
a committee  thereof in accordance with Section 14 of these Bylaws or (b) by any
stockholder  entitled to vote at such annual meeting.  Only persons nominated in
accordance  with the  procedures  set forth in this Section 15 shall be eligible
for election as directors at an annual meeting. Ballots bearing the names of all
the persons who have been  nominated  for  election  as  directors  at an annual
meeting in accordance  with the procedures set forth in this Section 15 shall be
provided for use at the annual meeting.

      Nominations,  other than those made in accordance with Section 14 of these
Bylaws,  shall be made  pursuant to timely notice in writing to the Secretary of
the  Company  as set forth in this  Section  15. To be timely,  a  stockholder's
notice shall be delivered to, or mailed and received at, the principal office of
the  Company  not  less  than  60  days  prior  to the  anniversary  date of the
immediately  preceding annual meeting of stockholders of the Company;  provided,
however, that with respect to the first scheduled annual meeting,  notice by the
stockholder must be so delivered or received no later than the close of business
on the tenth day  following the day on which notice of the date of the scheduled
meeting must be delivered or received no later than the close of business on the
fifth day preceding the date of the meeting. Such stockholder's notice shall set
forth (a) as to each  person  whom the  stockholder  proposes  to  nominate  for
election  or  re-election  as a director  and as to the  stockholder  giving the
notice (i) the name, age, business address and residence address of such person,
(ii) the principal  occupation or employment of such person, (iii) the class and
number of shares of Company  stock which are  Beneficially  Owned (as defined in
Article XIII of the Certificate of  Incorporation) by such person on the date of
such stockholder notice, and (iv) any other information  relating to such person
that is required to be  disclosed  in  solicitations  of proxies with respect to
nominees  for  election  as  directors,  pursuant  to  Regulation  14A under the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), including, but
not limited to,  information  required to be disclosed by Items 4, 5, 6 and 7 of
Schedule 14A to be filed with the  Securities  and Exchange  Commission  (or any
successors  of such items or schedule or, if no successor to such items  exists,
then in  accordance  with  these  items  as they  existed  upon  the date of the
adoption of these Bylaws);  and (b) as to the stockholder  giving the notice (i)
the name and address, as they appear on the Company's books, of such stockholder
and any other  stockholders  known by such  stockholder  to be  supporting  such
nominees  and (ii) the class and  number of shares of  Company  stock  which are
Beneficially  Owned by such stockholder on the date of such  stockholder  notice
and, to the extent known, by any other stockholders known by such stockholder to
be  supporting  such  nominees on the date of such  stockholder  notice.  At the
request of the board of directors,  any person nominated by, or at the direction
of, the Board for election as a director at an annual  meeting  shall furnish to
the  Secretary  of the Company  that  information  required to be set forth in a
stockholder's notice of nomination which pertains to the nominee.

      Proposals,  other than those made by or at the  direction  of the board of
directors,  shall be made  pursuant to timely notice in writing to the Secretary
of the Company as set forth in this Section 15. For stockholder  proposals to be
included in the Company's proxy materials,  the stockholder must comply with all
the timing and informational  requirements of Rule 14a-8 of the Exchange Act (or
any  successor  regulation  or,  if no  successor  regulation  exists,  then  in
accordance  with the  regulation  as it existed upon the date of the adoption of
these  Bylaws).  With respect to  stockholder  proposals to be considered at the
annual  meeting  of  stockholders  but  not  included  in  the  Company's  proxy
materials,  the  stockholder's  notice  shall be  delivered  to, or  mailed  and
received at, the principal office of the Company not less than

                                     -4-

<PAGE>

60 days  prior  to the  anniversary  date of the  immediately  preceding  annual
meeting of  stockholders  of the Company.  Such  stockholder's  notice shall set
forth as to each  matter the  stockholder  proposes  to bring  before the annual
meeting (a) a brief description of the proposal desired to be brought before the
annual  meeting  and the  reasons  for  conducting  such  business at the annual
meeting, (b) the name and address, as they appear on the Company's books, of the
stockholder  proposing  such  business  and,  to the  extent  known,  any  other
stockholders  known by such stockholder to be supporting such proposal,  (c) the
class and number of shares of the Company stock which are Beneficially  Owned by
the stockholder on the date of such stockholder notice and, to the extent known,
by any  other  stockholders  known by such  stockholder  to be  supporting  such
proposal on the date of such stockholder  notice, and (d) any financial interest
of the stockholder in such proposal (other than interests which all stockholders
would have).

      The board of  directors  may reject any  nomination  by a  stockholder  or
stockholder proposal not timely made in accordance with the requirements of this
Section  15. If the  board of  directors,  or a  designated  committee  thereof,
determines  that the  information  provided in a  stockholder's  notice does not
satisfy the  informational  requirements of this Section 15 in any respect,  the
Secretary of the Company shall notify such  stockholder of the deficiency in the
notice.  The  stockholder  shall have an  opportunity  to cure the deficiency by
providing  additional  information to the Secretary  within such period of time,
not to exceed  five days  from the date such  deficiency  notice is given to the
stockholder,  as the  board of  directors  or such  committee  shall  reasonably
determine. If the deficiency is not cured within such period, or if the board of
directors  or  such  committee   reasonably   determines   that  the  additional
information  provided by the stockholder,  together with information  previously
provided,  does not satisfy the  requirements of this Section 15 in any respect,
then the  board  of  directors  may  reject  such  stockholder's  nomination  or
proposal.  The Secretary of the Company  shall notify a  stockholder  in writing
whether such  stockholder's  nomination  or proposal has been made in accordance
with the time and informational requirements of this Section 15. Notwithstanding
the  procedures set forth in this  paragraph,  if neither the board of directors
nor such committee makes a  determination  as to the validity of any nominations
or proposals by a stockholder, the presiding officer of the annual meeting shall
determine and declare at the annual  meeting  whether the nomination or proposal
was made in  accordance  with the terms of this  Section  15.  If the  presiding
officer determines that a nomination or proposal was made in accordance with the
terms of this Section 15, the  presiding  officer shall so declare at the annual
meeting and ballots  shall be provided  for use at the meeting  with  respect to
such nominee or proposal.  If the presiding officer determines that a nomination
or proposal  was not made in  accordance  with the terms of this Section 15, the
presiding shall so declare at the annual meeting and the defective nomination or
proposal shall be disregarded.

                                   ARTICLE III
                               Board of Directors

      SECTION 1. General  Powers.  The business and affairs of the Company shall
be under the direction of its board of directors.  The board of directors  shall
annually  elect a president from among its members and may also elect a chairman
of the board from among its  members.  The board of directors  shall  designate,
when present, any director or the president to preside at its meetings.

      SECTION 2.  Number,  Term,  and  Election.  The board of  directors  shall
initially  consist of seven (7) members and shall be divided into three  classes
as nearly  equal in number as  possible.  The  members  of each  class  shall be
elected  for a term of three  years and until  their  successors  are elected or
qualified.  The board of directors  shall be classified  in accordance  with the
provisions of the Company's Certificate of Incorporation. The board of directors
may  increase  the number of members of the board of  directors  but in no event
shall the number of directors be increased in excess of fifteen.

                                     -5-

<PAGE>

      SECTION 3. Place of Meetings. All annual and special meetings of the board
of  directors  shall be held at the  principal  office of the Company or at such
other place  within or without  the State of New York as the board of  directors
may determine and as designated in the notice of such meeting, if necessary.

     SECTION 4. Regular  Meetings.  A regular  meeting of the board of directors
shall be held without  other notice than this Bylaw at such time and date as the
board of directors may determine.

      SECTION 5. Special  Meetings.  Special  meetings of the board of directors
may be called by or at the request of the  president,  the chairman of the board
of directors,  or by one-third of the directors.  The persons authorized to call
special  meetings of the board of directors  may fix any place within or without
the State of New York as the place for holding any special  meeting of the board
of directors called by such persons.

      Members of the board of directors may  participate in special  meetings by
means of conference telephone or similar  communications  equipment by which all
persons participating in the meeting can hear each other.

      SECTION 6. Notice. Written notice of any special meeting shall be given to
each  director at least two days  previous  thereto  delivered  personally or by
telegram or at least five days previous thereto delivered by mail at the address
at which the director is most likely to be reached.  Such notice shall be deemed
to be delivered  when  deposited in the United  States mail so  addressed,  with
postage thereon prepaid if mailed or when delivered to the telegraph  company if
sent by  telegram.  Any  director  may waive  notice of any meeting by a writing
filed with the secretary before, during, or after the meeting. The attendance of
a director at a meeting  shall  constitute  a waiver of notice of such  meeting,
except where a director  attends a meeting for the express  purpose of objecting
to the transaction of any business because the meeting is not lawfully called or
convened.  Neither  the  business to be  transacted  at, nor the purpose of, any
meeting of the board of  directors  need be specified in the notice or waiver of
notice of such meeting.

      SECTION 7. Quorum.  A majority of the number of directors fixed by Section
2 of Article III shall  constitute a quorum for the  transaction  of business at
any meeting of the board of directors, but if less than such majority is present
at a meeting,  a majority of the directors  present may adjourn the meeting from
time to time.  Notice of any adjourned meeting shall be given in the same manner
as prescribed by Section 6 of Article III.

      SECTION 8.  Manner of Acting.  The act of the  majority  of the  directors
present at a meeting at which a quorum is present shall be the act of the entire
board of directors,  unless a greater number is prescribed by these Bylaws,  the
Certificate of Incorporation, or the laws of Delaware.

      SECTION 9. Action Without a Meeting.  Any action  required or permitted to
be taken by the board of directors  at a meeting may be taken  without a meeting
if a consent in writing,  setting forth the action so taken,  shall be signed by
all of the directors.

      SECTION 10. Resignation.  Any director may resign at any time by sending a
written  notice of such  resignation  to the  principal  office  of the  Company
addressed to the president.  Unless otherwise  specified herein such resignation
shall take effect upon receipt thereof by the president.

                                     -6-

<PAGE>

      SECTION 11.  Vacancies.  Any vacancy  occurring  in the board of directors
shall be filled in accordance  with the provisions of the Company's  Certificate
of Incorporation.  Any directorship to be filled by reason of an increase in the
number of directors may be filled by the  affirmative  vote of two-thirds of the
directors then in office.  The term of such director shall be in accordance with
the provisions of the Company's Certificate of Incorporation.

     SECTION 12.  Removal of  Directors.  Any  director  or the entire  board of
directors  may be  removed  for  cause  and  then  only in  accordance  with the
provisions of the Company's Certificate of Incorporation.

      SECTION 13. Compensation. Directors, as such, may receive a stated fee for
their services. By resolution of the board of directors, a reasonable fixed sum,
and  reasonable  expenses  of  attendance,  if any,  may be  allowed  for actual
attendance at each regular or special meeting of the board of directors. Members
of either standing or special  committees may be allowed such  compensation  for
actual attendance at committee meetings as the board of directors may determine.
Nothing  herein shall be  construed  to preclude  any director  from serving the
Company in any other capacity and receiving remuneration therefor.

      SECTION  14.  Presumption  of Assent.  A director  of the  Company  who is
present at a meeting of the board of directors at which action on any  corporate
matter is taken shall be presumed to have  assented to the action  taken  unless
the  director's  dissent or  abstention  shall be entered in the  minutes of the
meeting or unless the director shall file a written  dissent to such action with
the person acting as the secretary of the meeting before the adjournment thereof
or shall forward such dissent by registered mail to the secretary of the Company
immediately  after the  adjournment of the meeting.  Such right to dissent shall
not apply to a director who votes in favor of such action.

                                   ARTICLE IV
                      Committees of the Board of Directors

      The board of  directors  may,  by  resolution  passed by a majority of the
whole  board,  designate  one or more  committees,  as they may  determine to be
necessary or appropriate for the conduct of the business of the Company, and may
prescribe the duties, constitution, and procedures thereof. Each committee shall
consist of one or more directors of the Company.  The board may designate one or
more directors as alternate members of any committee, who may replace any absent
or disqualified member at any meeting of the committee.

      The board of  directors  shall have power,  by the  affirmative  vote of a
majority  of the  authorized  number of  directors,  at any time to  change  the
members of, to fill  vacancies  in, and to discharge any committee of the board.
Any member of any such  committee may resign at any time by giving notice to the
Company  provided,  however,  that notice to the board of  directors,  the chief
executive  officer,  the chairman of such  committee,  or the secretary shall be
deemed to constitute  notice to the Company.  Such resignation shall take effect
upon receipt of such notice or at any later time specified therein;  and, unless
otherwise  specified  therein,  acceptance  of  such  resignation  shall  not be
necessary to make it effective.  Any member of any such committee may be removed
at any time, either with or without cause, by the affirmative vote of a majority
of the  authorized  number of  directors  at any meeting of the board called for
that purpose.

                                     -7-

<PAGE>

                                    ARTICLE V
                                    Officers

      SECTION 1.  Positions.  The officers of the Company  shall include a chief
executive officer,  president,  one or more vice presidents,  a secretary, and a
treasurer,  each of whom shall be elected by the board of directors. The offices
of the  secretary  and  treasurer  may be held  by the  same  person  and a vice
president  may also be  either  the  secretary  or the  treasurer.  The board of
directors may designate one or more vice  presidents as executive vice president
or senior vice president. The board of directors may also elect or authorize the
appointment  of such other  officers as the business of the Company may require.
The officers  shall have such  authority and perform such duties as the board of
directors may from time to time authorize or determine. In the absence of action
by the board of  directors,  the  officers  shall have such powers and duties as
generally pertain to their respective offices.

      SECTION 2. Election and Term of Office.  The officers of the Company shall
be elected  annually by the board of directors at the first meeting of the board
of directors held after each annual meeting of the stockholders. If the election
of officers is not held at such  meeting,  such  election  shall be held as soon
thereafter as possible.  Each officer shall hold office until a successor  shall
have been duly  elected  and  qualified,  until death or  resignation,  or until
removal  in the manner  hereinafter  provided.  Election  or  appointment  of an
officer,  employee,  or agent shall not of itself create  contract  rights.  The
board of  directors  may  authorize  the  Company  to enter  into an  employment
contract  with any officer in  accordance  with state law; but no such  contract
shall  impair the right of the board of  directors  to remove any officer at any
time in accordance with Section 3 of this Article V.

      SECTION 3. Removal. Any officer may be removed by the vote of the majority
of the board of directors whenever,  in its judgment,  the best interests of the
Company will be served thereby, but such removal, other than for cause, shall be
without prejudice to the contract rights, if any, of the person so removed.

     SECTION  4.   Vacancies.   A  vacancy  in  any  office  because  of  death,
resignation, removal, disqualification, or otherwise, may be filled by the board
of directors for the unexpired portion of the term.

      SECTION 5.  Remuneration.  The remuneration of the officers shall be fixed
from time to time by the board of  directors  and no officer  shall be prevented
from  receiving  such  salary by reason of the fact that the  officer  is also a
director of the Company.

                                   ARTICLE VI
                      Contracts, Loans, Checks and Deposits

      SECTION 1.  Contracts.  To the extent  permitted  by  applicable  law, and
except as otherwise prescribed by the Company's  Certificate of Incorporation or
these Bylaws with respect to certificates for shares, the board of directors may
authorize  any  officer,  employee,  or agent of the  Company  to enter into any
contract or execute and deliver any  instrument  in the name of and on behalf of
the Company. Such authority may be general or confined to specific instances.

                                     -8-

<PAGE>

     SECTION 2. Loans. No loans shall be contracted on behalf of the Company and
no evidence of indebtedness shall be issued in its name unless authorized by the
board of  directors.  Such  authority  may be general or  confined  to  specific
instances.

      SECTION 3. Checks, Drafts, Etc. All checks, drafts or other orders for the
payment of money,  notes, or other evidences of indebtedness  issued in the name
of the Company shall be signed by one or more officers,  employees, or agents of
the  Company  in such  manner  as  shall  from  time to  time be  determined  by
resolution of the board of directors.

     SECTION 4. Deposits.  All funds of the Company not otherwise employed shall
be  deposited  from time to time to the credit of the Company in any of its duly
authorized depositories as the board of directors may select.

                                   ARTICLE VII
                   Certificates for Shares and Their Transfer

      SECTION 1.  Certificates  for Shares.  The shares of the Company  shall be
represented by  certificates  signed by the president or a vice president and by
the  treasurer or by the  secretary  of the Company,  and may be sealed with the
seal of the Company or a facsimile thereof.  Any or all of the signatures upon a
certificate may be facsimiles if the certificate is  countersigned by a transfer
agent,  or  registered  by a  registrar,  other  than the  Company  itself or an
employee  of the  Company.  If any  officer  who has  signed or whose  facsimile
signature  has been  placed upon such  certificate  shall have ceased to be such
officer before the  certificate is issued,  it may be issued by the Company with
the same effect as if the person were such officer at the date of its issue.

      SECTION  2.  Form of Share  Certificates.  All  certificates  representing
shares  issued by the  Company  shall  set forth  upon the face or back that the
Company will furnish to any  stockholder  upon request and without charge a full
statement of the designations,  preferences, limitations, and relative rights of
the shares of each class authorized to be issued, the variations in the relative
rights and preferences between the shares of each such series so far as the same
have been fixed and  determined,  and the authority of the board of directors to
fix and determine the relative rights and preferences of subsequent series.

      Each  certificate  representing  shares shall state upon the face thereof:
that the Company is organized under the laws of the State of Delaware;  the name
of the person to whom issued; the number and class of shares; the date of issue;
the designation of the series,  if any, which such certificate  represents;  and
the par value of each share represented by such certificate, or a statement that
the shares are  without  par value.  Other  matters in regard to the form of the
certificates shall be determined by the board of directors.

     SECTION 3. Payment for Shares. No certificate shall be issued for any share
until such share is fully paid.

     SECTION 4. Form of Payment for Shares.  The  consideration for the issuance
of shares shall be paid in accordance with the provisions of Delaware law.

                                     -9-

<PAGE>

      SECTION 5. Transfer of Shares.  Transfer of shares of capital stock of the
Company  shall be made  only on its stock  transfer  books.  Authority  for such
transfer shall be given only by the holder of record thereof or by such person's
legal representative, who shall furnish proper evidence of such authority, or by
the person's  attorney  thereunto  authorized by power of attorney duly executed
and filed with the Company.  Such  transfer  shall be made only on surrender for
cancellation of the certificate for such shares. The person in whose name shares
of  capital  stock  stand on the  books of the  Company  shall be  deemed by the
Company to be the owner thereof for all purposes.

      SECTION 6. Stock Ledger. The stock ledger of the Company shall be the only
evidence as to who are the  stockholders  entitled to examine the stock  ledger,
the list required by Section 7 of Article II, or the books of the Company, or to
vote in person or by proxy at any meeting of stockholders.

      SECTION  7. Lost  Certificates.  The board of  directors  may direct a new
certificate to be issued in place of any certificate  theretofore  issued by the
Company alleged to have been lost,  stolen, or destroyed,  upon the making of an
affidavit  of that fact by the person  claiming the  certificate  of stock to be
lost,  stolen,  or destroyed.  When authorizing such issue of a new certificate,
the board of directors may, in its  discretion  and as a condition  precedent to
the  issuance  thereof,  require the owner of such lost,  stolen,  or  destroyed
certificate, or the owner's legal representative,  to give the Company a bond in
such sum as it may  direct  as  indemnity  against  any  claim  that may be made
against the Company with respect to the  certificate  alleged to have been lost,
stolen, or destroyed.

      SECTION 8. Beneficial  Owners.  The Company shall be entitled to recognize
the exclusive  right of a person  registered on its books as the owner of shares
to  receive  dividends,  and to vote as such  owner,  and  shall not be bound to
recognize any equitable or other claim to or interest in such shares on the part
of any other  person,  whether or not the  Company  shall have  express or other
notice thereof, except as otherwise provided by law.

                                  ARTICLE VIII
                            Fiscal Year; Annual Audit

      The fiscal year of the Company  shall end on the last day of  September of
each year.  The Company shall be subject to an annual audit as of the end of its
fiscal year by independent  public  accountants  appointed by and responsible to
the board of directors.

                                   ARTICLE IX
                                    Dividends

      Subject  to  the  provisions  of  the  Certificate  of  Incorporation  and
applicable  law, the board of directors may, at any regular or special  meeting,
declare dividends on the Company's  outstanding capital stock.  Dividends may be
paid in cash, in property, or in the Company's own stock.

                                    ARTICLE X
                                 Corporate Seal

      The  corporate  seal of the Company  shall be in such form as the board of
directors shall prescribe.

                                     -10-

<PAGE>

                                   ARTICLE XI
                                   Amendments

      The Bylaws  may be  altered,  amended,  or  repealed  or new Bylaws may be
adopted in the manner set forth in the Certificate of Incorporation.

                                     -11-



                                   Exhibit 4

<PAGE>

===============================================================================
COMMON STOCK               AFSALA BANCORP, INC.                           CUSIP
CERTIFICATE NO.

                         INCORPORATED UNDER THE

                      LAWS OF THE STATE OF DELAWARE             SEE REVERSE FOR
                                                             CERTAIN DEFINITIONS

      THIS CERTIFIES THAT:

      IS THE OWNER OF:

                FULLY PAID AND NONASSESSABLE SHARES OF COMMON STOCK,
                            $0.10 PAR VALUE PER SHARE OF

                                AFSALA Bancorp, Inc.

      The shares  represented by this certificate are  transferable  only on the
stock  transfer  books of the  corporation  by the  holder of  record  hereof in
person,  or by his duly authorized  attorney or legal  representative,  upon the
surrender of this certificate properly endorsed. This certificate and the shares
represented  hereby are issued and shall be held  subject to all the  provisions
contained  in  the  corporation's  official  corporate  papers  filed  with  the
Secretary  of the  State  of  Delaware  (copies  of which  are on file  with the
Transfer  Agent),  to all of the  provisions  the holder by  acceptance  hereof,
assents.

      This certificate is not valid unless  countersigned  and registered by the
Transfer Agent and Registrar.

              THIS SECURITY IS NOT A DEPOSIT OR ACCOUNT AND IS NOT
                        FEDERALLY INSURED OR GUARANTEED.

     In Witness Whereof,  AFSALA Bancorp, Inc. has caused this certificate to be
executed by the  facsimile  signatures of its duly  authorized  officers and has
caused a facsimile of its corporate seal to be hereunto affixed.

DATED:

- ------------------------------------       ------------------------------------
PRESIDENT                                                             SECRETARY

                                        SEAL
                                  Incorporated 1996

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



<PAGE>

                             AFSALA BANCORP, INC.

      The shares  represented  by this  certificate  are subject to a limitation
contained  in  the  certificate  of   incorporation   of  the  corporation  (the
"Certificate")  to the effect  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  outstanding  shares of
common  stock ( the  "Limit") be entitled or permitted to any vote in respect of
shares  held in excess of the Limit and may have  their  voting  rights  reduced
below the  Limit.  In  addition,  for five years  from the  initial  sale of the
corporation's  common stock, no person or entity may offer to acquire or acquire
over 10% of the then outstanding shares of any class of equity securities of the
corporation.

      The Board of Directors of the corporation is authorized by  resolution(s),
from time to time adopted, to provide for the issuance of serial preferred stock
in series and to fix and state the voting powers, designations, preferences, and
relative, participating, optional, or other special rights of the shares of each
such series and the qualifications,  limitations,  and restrictions thereof. The
corporation  will furnish to any  shareholder  upon request and without charge a
full description of each class of stock and any series thereof.

      The shares  represented by this certificate may not be cumulatively  voted
in the election of directors of the corporation. The Certificate also includes a
provision  the effect of which is to prohibit the  corporation  from engaging in
certain business  combinations (as defined in the Certificate) with a person who
is the beneficial owner of 10% or more of the corporation's  outstanding  voting
stock,  or with an affiliate or associate of the  corporation at any time within
the two year period immediately prior to the date in question was the beneficial
owner of 10% or more of the voting power of the then outstanding voting stock (a
"Principal  Stockholder"),  during the five year period  following the date such
person  became a  Principal  Stockholder.  This  restriction  does not  apply if
certain  approvals are obtained from the Board of Directors or  shareholders.  A
business combination that is not prohibited by this provision of the Certificate
must be  recommended  by the Board of Directors and approved by the  affirmative
vote of at least (i) 80% of the votes entitled to be cast by outstanding  shares
of voting stock of the corporation; and (ii) two-thirds of the votes entitled to
be cast by holders of voting stock other than voting stock held by the Principal
Stockholder,  unless certain fair price provisions are met. The affirmative vote
of holders of 80% of the outstanding  shares of capital stock of the corporation
entitled to vote  generally in the election of  directors  (considered  for this
purpose  as a single  class)  is  required  to  amend  this  and  certain  other
provisions of the Certificate.

      The following  abbreviations,  when used in the inscription on the face of
this  certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

<TABLE>
<S>          <C>                              <C>            

TEN COM -    as tenants in common             UNIF GIFT MIN ACT _______________Custodian_______________
                                                                     (Cus)                   (Minor)

TEN ENT -    as tenants by the entireties               under Uniform Gifts to Minors Act

                                                        _______________________
JT TEN -    as joint tentant swith right of                     (State)
            survivorship and not as tenants
            in common
</TABLE>

     Additional abbreviations may also be used though not in the above list.

    FOR VALUE RECEIVED __________________ hereby sell, assign and transfer unto

PLEASE INSERT SOCIAL SECURITY OR
OTHER IDENTIFYING NUMBER OF ASSIGNEE

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

- -------------------------------------------------------------------------------
  (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS INCLUDING ZIP CODE OF ASSIGNEE)

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

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

- -------------------------------------------------------------------------------
shares of the common stock represented by the within certificate and do hereby 
irrevocably constitute and appoint

<PAGE>


______________________________________________________________________  Attorney
to transfer  the said shares on the books of the within named  corporation  with
full power of substitution in the premises.

Dated _____________________   X________________________________________________

                              X________________________________________________

      NOTICE: The signatures to this assignment must correspond with the name(s)
as  written  upon  the face of the  certificate  in  every  particular,  without
alteration or enlargement or any change whatever.

SIGNATURE(S) GUARANTEED:           ____________________________________________
                                   THE SIGNATURE(S) SHOULD BE GUARANTEED BY AN
                                   ELIGIBLE GUARANTOR INSTITUTION (BANKS, STOCK-
                                   BROKERS, SAVINGS AND LOAN ASSOCIATIONS, AND
                                   CREDIT UNIONS WITH MEMBERSHIP IN AN APPROVED
                                   SIGNATURE GUARANTEE MEDALLION PROGRAM)
                                   PURSUANT TO S.E.C. RULE 17Ad-15.






<PAGE>

Countersigned and Registered:

American Stock Transfer & Trust Company Transfer Agent and Registrar



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


                                     Authorized Signature



                                  Exhibit 5.1

<PAGE>
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
                               One Franklin Square
                               1301 K Street, N.W.
                                 Suite 700 East
                             Washington, D.C. 20005

                            Telephone: (202) 434-4665
                           Telecopier: (202) 434-4661


June 20, 1996

Board of Directors
AFSALA Bancorp, Inc.
161 Church Street
Amsterdam, New York  12010

      Re:   Registration Statement Under the Securities Act of 1933

Ladies and Gentlemen:

      This opinion is rendered in connection with the Registration  Statement on
Form S-1 to be filed  with the  Securities  and  Exchange  Commission  under the
Securities Act of 1933 relating to the offer and sale of up to 1,454,750  shares
of common  stock,  par value  $0.10 per share (the  "Common  Stock"),  of AFSALA
Bancorp, Inc. (the "Company"), including shares to be issued to certain employee
benefit plans of the Company and its subsidiary. The Common Stock is proposed to
be issued pursuant to the Plan of Conversion  (the "Plan") of Amsterdam  Federal
Savings  and  Loan  Association  (the  "Association")  in  connection  with  the
Association's  conversion  from a mutual  savings and loan  association  form of
organization  to a stock savings bank form of  organization  and  reorganization
into a  wholly-owned  subsidiary of the Company (the  "Conversion").  As special
counsel to the  Association  and the Company,  we have  reviewed  the  corporate
proceedings relating to the Plan and the Conversion and such other legal matters
as we have deemed appropriate for the purpose of rendering this opinion.

      Based on the  foregoing,  we are of the opinion  that the shares of Common
Stock of the Company covered by the aforesaid  Registration Statement will, when
issued in accordance  with the terms of the Plan against full payment  therefor,
be validly issued, fully paid, and non-assessable  shares of Common Stock of the
Company.

      This opinion is given as of the date hereof and we assume no obligation to
advise you of changes that may hereafter be brought to our attention.


<PAGE>


Board of Directors
June 20, 1995
Page Two

      We hereby  consent to the use of this opinion and to the  reference to our
firm appearing in the Company's  Prospectus under the headings "The Conversion -
Effects of Conversion  to Stock Form on  Depositors  and Borrowers of the Bank -
Tax Effects" and "Legal and Tax  Matters." We also consent to any  references to
our  legal  opinion  referred  to  under  the  aforementioned  headings  in  the
Prospectus.

                                    Very truly yours,



                                    /s/Malizia, Spidi, Sloane & Fisch, P.C.
                                    MALIZIA, SPIDI, SLOANE & FISCH, P.C.




                                  Exhibit 5.2

<PAGE>
                        [CAPITAL RESOURCES GROUP, INC.
                                  LETTERHEAD]







                                          June 20, 1996



Board of Directors
Amsterdam Federal Savings and
  Loan Association
161 Church Street
Amsterdam, New York 12010-4242

Dear Board Members:

     All  capitalized  terms  not  otherwise  defined  in this  letter  have the
meanings  given  such  terms in the Plan of  Conversion  adopted by the Board of
Directors of Amsterdam Federal Savings and Loan Association ("Association").

     It is our  understanding  that,  pursuant  to Office of Thrift  Supervision
regulations,  subscription rights are  non-transferable.  Persons violating such
prohibition  may lose their right to  purchase  stock in the  Conversion  and be
subject to other possible sanctions.

     Because the  Subscription  Rights to purchase shares of common stock in the
Association  to be issued to the  Association's  employee  stock benefit  plans,
depositors for the Association,  and to other members of the Association will be
acquired by such recipients without cost, will be non-transferable  and of short
duration,  and will afford the recipients  the right only to purchase  shares of
common stock at the same price as will be paid by members of the general  public
in a Community or Public Offering, we are of the opinion that:

     (1)  the Subscription  Rights will have no ascertainable  fair market value
          and,

     (2)  the price at which the Subscription Rights are exercisable will not be
          more or less than the fair  market  value of the shares on the date of
          the exercise.

                                          Very truly yours,


                                          /s/ Capital Resources Group, Inc.
                                          CAPITAL RESOURCES GROUP, INC.



                                  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) 434-4665
                           Telecopier: (202) 434-4661

June 17, 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
June 17, 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
June 17, 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
June 17, 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
June 17, 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
June 17, 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
June 17, 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
June 17, 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
June 17, 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
June 17, 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
June 17, 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
June 17, 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
June 17, 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
June 17, 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
June 17, 1996
Page 15

      This opinion is solely for the information and use of the Association, and
may not be quoted in whole or in part or otherwise  referred to, nor is it to be
filed with any governmental  agency or other person without our written consent.
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 10.1

<PAGE>
                             EMPLOYMENT AGREEMENT

      THIS AGREEMENT  entered into this 20th day of February,  1996  ("Effective
Date"),  by and between  Amsterdam  Federal  Savings and Loan  Association  (the
"Association") and John M. Lisicki (the "Employee").

      WHEREAS,  the Employee has heretofore  been employed by the Association as
President  & Chief  Executive  Officer and is  experienced  in all phases of the
business of the Association; and

      WHEREAS,  the parties  desire by this writing to set forth the  continuing
employment relationship of the Association and the Employee.

      NOW, THEREFORE, it is AGREED as follows:

      1. Employment. The Employee is employed in the capacity as the President &
Chief  Executive  Officer of the  Association.  The  Employee  shall render such
administrative  and  management  services to the  Association  and any parent or
HOLDING  COMPANY or subsidiary as are currently  rendered and as are customarily
performed  by persons  situated in a similar  executive  capacity.  The Employee
shall  also  promote,  by  entertainment  or  otherwise,  as and  to the  extent
permitted by law, the business of the  Association  and Parent.  The  Employee's
other  duties shall be such as the Board of Directors  for the  Association  may
from time to time reasonably  direct,  including  normal duties as an officer of
the Association.

      2. Base  Compensation.  The Association  agrees to pay the Employee during
the term of this  Agreement a salary at the rate of $115,000 per annum,  payable
in cash not less frequently than monthly; provided, that the rate of such salary
shall be reviewed by the Board of Directors  not less often than  annually,  and
Employee shall be entitled to receive annually an increase at such percentage or
in such an amount as the Board of Directors in its sole discretion may decide at
such time.

      3.  Discretionary  Bonus. The Employee shall be entitled to participate in
an  equitable  manner  with  all  other  senior  management   employees  of  the
Association in discretionary  bonuses that may be authorized and declared by the
Board of  Directors to its senior  management  employees  from time to time.  No
other  compensation  provided for in this Agreement shall be deemed a substitute
for the Employee's right to participate in such  discretionary  bonuses when and
as declared by the Board of Directors.

      Further,  the  Employee  shall be  entitled  to receive  the  benefit of a
Deferred  Compensation  Agreement  previously  entered into between Employee and
Association,  dated  November  26,  1993,  under  the  terms  outlined  in  that
agreement.


<PAGE>



      4. (a) The Employee  shall be entitled to  participate  in any plan of the
Association  relating to pension,  profit-sharing,  or other retirement benefits
and medical coverage or  reimbursement  plans that the Association may adopt for
the benefit of its employees. Additionally, Employee's dependent family shall be
eligible to participate in medical and dental  insurance  plans sponsored by the
Association or Parent with the cost of such premiums paid by the Association.

            (b) Employee Benefits;  Expenses.  The Employee shall be eligible to
participate in any fringe benefits which may be or may become  applicable to the
Association's senior management employees,  including by example,  participation
in any stock  option or  incentive  plans  adopted by the Board of  directors of
Association or Parent, club memberships,  a reasonable expense account, use of a
company owned automobile, and any other benefits which are commensurate with the
responsibilities  and  functions  to be  performed  by the  Employee  under this
Agreement.   The  Association  shall  reimburse   Employee  for  all  reasonable
out-of-pocket expenses which Employee shall incur in connection with his service
for the Association.

      5. Term. The term of employment of Employee under this Agreement  shall be
for the period  commencing  of the  Effective  Date and ending  thirty-six  (36)
months (not to exceed thirty-six (36) months) thereafter.  Additionally, on each
annual  anniversary  date from the Effective Date, the term of employment  under
this  Agreement  shall be extended for an additional  one year period beyond the
then effective  expiration date upon a determination and resolution of the Board
of Directors that the performance of the Employee has met the  requirements  and
standards of the Board, and that the term of such Agreement shall be extended.

      6.    Loyalty; Noncompetition.

      (a)  The  Employee  shall  devote  his  full  time  and  attention  to the
performance  of  this  employment  under  this  Agreement.  During  the  term of
Employee's employment under this Agreement, the Employee shall not engage in any
business or activity contrary to the business or interests of the Association or
Parent.

      (b) Nothing  contained  in this  Paragraph 6 shall be deemed to prevent or
limit the right of Employee to invest in the capital  stock or other  securities
of any business dissimilar from that of the Association or parent, or, solely as
a passive or minority investor, in any business.

     7. Standards. The Employee shall perform his duties under this Agreement in
accordance with such reasonable  standards expected of employees with comparable
positions in comparable organization and as may be established from time to time
by the Board of Directors.

                                      2


<PAGE>




      8.  Vacation  and Sick  Leave.  At such  reasonable  times as the Board of
Directors  shall in its  discretion  permit,  the  Employee  shall be  entitled,
without loss of pay, to absent himself  voluntarily  from the performance of his
employment  under this Agreement,  with all such voluntary  absences to count as
vacation time; provided that:

      (a) The Employee shall be entitled to annual  vacation leave in accordance
with the policies as are periodically  established by the Board of Directors for
senior  management  employees of the Association,  which in the case of Employee
shall be a minimum of four weeks.

      (b)  The  Employee  shall  not  be  entitled  to  receive  any  additional
compensation  from the  Association  on account of his failure to take  vacation
leave and Employee shall not be entitled to accumulate  unused vacation from one
fiscal year to the next,  except in either case to the extent  authorized by the
Board of Directors for senior management employees of the Association.

      (c) In addition to the aforesaid  paid  vacations,  the Employee  shall be
entitled without loss of pay, to absent himself voluntarily from the performance
of his employment with the  Association for such additional  periods of time and
for  such  valid  and  legitimate  reasons  as the  Board  of  Directors  in its
discretion may determine.  Further,  the Board of Directors shall be entitled to
grant to the  Employee a leave or leaves of absence  with or without pay at such
time or times and upon such terms and  conditions  as the Board of  Directors in
its discretion may determine.

      (d) In addition,  the  Employee  shall be entitled to an annual sick leave
benefit as established by the Board of Directors for senior management employees
of the Association. In the event that any sick leave benefit shall not have been
used during any year,  such leave shall accrue to  subsequent  years only to the
extent authorized by the Board of Directors for employees of the Association.

      9.    Termination and Termination Pay.

      The Employee's  employment  under this Agreement  shall be terminated upon
any of the following occurrences:

     (a) The death of the Employee during the term of this  Agreement,  in which
event the Employee's  estate shall be entitled to receive the  compensation  due
the  Employee  through the last day of the  calendar  month in which  Employee's
death shall have occurred, and for three months thereafter.

     (b) The Board of Directors may terminate the  Employee's  employment at any
time, but any termination by the Board of

                                      3


<PAGE>



Directors  other  than  termination  for Just  Cause,  shall not  prejudice  the
Employee's  right to  compensation  or other benefits  under the Agreement.  The
Employee shall have no right to receive  compensation  or other benefits for any
period  after  termination  for Just Cause.  Termination  for "Just Cause" shall
include termination because of the Employee's personal dishonesty, incompetence,
willful  misconduct,   breach  of  fiduciary  duty  involving  personal  profit,
intentional failure to perform stated duties, willful violation of any law, rule
or  regulation  (other than  traffic  violations  or similar  offenses) or final
cease-and-desist order, or material breach of any provision of the Agreement.

      (c)  Except as  provided  pursuant  to  Section  12  herein,  in the event
Employee's  employment  under  this  Agreement  is  terminated  by the  Board of
Directors  without Just Cause, the Association shall be obligated to continue to
pay the Employee  the salary  provided  pursuant to Section 2 herein,  up to the
date of termination  of the term  (including any renewal term) of this Agreement
and the cost of Employee  obtaining  all  health,  life,  disability,  and other
benefits  which the Employee  would be eligible to  participate  in through such
date based upon the benefit levels  substantially  equal to those being provided
Employee at the date of termination of employment.

      (d)  If  the  Employee  is  removed  and/or  permanently  prohibited  from
participating  in the conduct of the  Association's  affairs by an order  issued
under Section 8(e)(4) or 8(g)(1) of the Federal  Deposit  Insurance Act ("FDIA")
(12 U.S.C. 1818(e)(4) and (g)(1)), all obligations of the Association under this
Agreement shall terminate, as of the effective date of the order, but the vested
rights of the parties shall not be affected.

      (e) If the  Association  is in default (as  defined in Section  3(x)(1) of
FDIA) all  obligations  under this Agreement  shall  terminate as of the date of
default,  but  this  paragraph  shall  not  affect  any  vested  rights  of  the
contracting parties.

      (f) All obligations  under this Agreement  shall be terminated,  except to
the extent  determined that  continuation of this Agreement is necessary for the
continued  operation  of the  Association:  (i) by the Director of the Office of
Thrift Supervision ("Director of OTS"), or his or her designee, at the time that
the Federal  Deposit  Insurance  Corporation  ("FDIC") or the  Resolution  Trust
Corporation  enters into an agreement to provide  assistance  to or on behalf of
the Association under the authority  contained in Section 13(c) of FDIA; or (ii)
by the  Director  of the  OTS,  or his or her  designee,  at the  time  that the
Director of the OTS, or his or her  designee  approves a  supervisory  merger to
resolve problems related to operation of the Association or when the Association
is  determined  by  the  Director  of  the  OTS to be in an  unsafe  or  unsound
condition.  Any rights of the parties that have already vested,  however,  shall
not be affected by such action.

                                      4


<PAGE>



      (g) The  voluntary  termination  by the  Employee  during the term of this
Agreement  with the delivery of no less than 60 days written notice to the Board
of Directors,  other than pursuant to Section 12(b),  in which case the Employee
shall be entitled  to receive  only the  compensation,  vested  rights,  and all
employee benefits up to the date of such termination.

      (h) Notwithstanding  anything herein to the contrary, any payments made to
the Employee  pursuant to the Agreement,  or otherwise,  shall be subject to and
conditioned   upon  compliance  with  12  USC  ss.1828(k)  and  any  regulations
promulgated thereunder.

      10.  Suspension  of  Employment  . If the  Employee  is  suspended  and/or
temporarily  prohibited from  participating in the conduct of the  Association's
affairs  by a notice  served  under  Section  8(e)(3)  or (g)(1) of the FDIA (12
U.S.C. 1818(e)(3) and (g)(1)), the Association's obligations under the Agreement
shall be  suspended  as of the date of  service,  unless  stayed by  appropriate
proceedings.  If the charges in the notice are dismissed, the Association shall,
(i) pay the Employee all or part of the compensation withheld while its contract
obligations were suspended and (ii) reinstate any of its obligations  which were
suspended.

      11. Disability.  If the Employee shall become disabled or incapacitated to
the extent  that he is unable to  perform  his  duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of  Directors,  Employee  shall  nevertheless  continue  to
receive the compensation and benefits provided under the terms of this Agreement
as follows:  100% of such  compensation  and benefits for a period of 12 months,
but not exceeding the remaining  term of the  Agreement,  and 65% thereafter for
the remainder of the term of the Agreement.  Such benefits noted herein shall be
reduced by any benefits  otherwise  provided to the Employee  during such period
under the provisions of disability  insurance coverage in effect for Association
employees.  Thereafter,  Employee shall be eligible to receive benefits provided
by the  Association  under the  provisions of disability  insurance  coverage in
effect for Association employees. Upon returning to active full-time employment,
the  Employee's  full  compensation  as set  forth  in the  Agreement  shall  be
reinstated as of the date of commencement of such activities.  In the event that
the Employee returns to active  employment on other than a full-time basis, then
his  compensation  (as set  forth in  Paragraph  2 of this  Agreement)  shall be
reduced  in  proportion  to the  time  spent  in said  employment,  or as  shall
otherwise be agreed to by the parties.

      12.   Change in Control.

      (a) Notwithstanding any provision herein to the contrary,  in the event of
the  involuntary  termination  of Employee's  employment  under this  Agreement,
absent Just Cause, in connection with, or

                                      5


<PAGE>



within twelve (12) months  after,  any change in control of the  Association  or
Parent,  Employee shall be paid an amount equal to the product of 2.99 times the
Employee's  "base  amount"  as defined in  Section  280G(b)(3)  of the  Internal
Revenue  Code of 1986,  as amended  (the  "Code")  and  regulations  promulgated
thereunder. Said sum shall be paid, at the option of Employee, either in one (1)
lump sum within thirty (30) days of such  termination  discounted to the present
value of such payment  using as the discount  rate the "prime rate" as published
in the Wall Street Journal Eastern Edition as of the date of such payment, or in
periodic  payments  over  the  next  36  months  or the  remaining  term of this
Agreement  whichever  is  less,  as  if  Employee's   employment  had  not  been
terminated,  and such  payments  shall be in lieu of any other  future  payments
which the Employee  would be otherwise  entitled to receive  under  Section 9 of
this Agreement.  Notwithstanding the forgoing,  all sums payable hereunder shall
be  reduced  in such  manner and to such  extent so that no such  payments  made
hereunder when  aggregated with all other payments to be made to the Employee by
the Association or the Parent shall be deemed an "excess  parachute  payment" in
accordance  with  Section  280G of the Code and be  subject  to the  excise  tax
provided at Section  4999(a) of the Code. The term "control"  shall refer to the
ownership,  holding  or  power  to  vote  more  than  25%  of  the  Parent's  or
Association's  voting  stock,  the control of the  election of a majority of the
Parent's or Association's  directors, or the exercise of a controlling influence
over the management or policies of the Parent or Association by any person or by
persons  acting as a group within the meaning of Section 13(d) of the Securities
Exchange  Act of 1934.  The term  "person"  means an  individual  other than the
Employee,  or a corporation,  partnership,  trust,  association,  joint venture,
pool, syndicate, sole proprietorship,  unincorporated  organization or any other
form of entity not specifically listed herein.

      (b) Notwithstanding any other provision of this Agreement to the contrary,
Employee may voluntary  terminate his  employment  under this  Agreement  within
twelve (12) months  following a change in control of the  Association or Parent,
and Employee  shall  thereupon  be entitled to receive the payment  described in
Section 12(a) of this Agreement, upon the occurrence, or within ninety (90) days
thereafter,  of any of the following events, which have not been consented to in
advance by the  Employee in writing:  (i) if Employee  would be required to move
his personal  residence or perform his principal  executive  functions more than
thirty-five  (35) miles from the Employee's  primary office as of the signing of
this Agreement;  (ii) if in the  organizational  structure of the Association or
Parent,  Employee  would be required to report to a person or persons other than
the Board of the  Association  or  Parent;  (iii) if the  Association  or Parent
should fail to maintain Employee's base compensation in effect as of the date of
the  Change in Control  and the  existing  employee  benefits  plans,  including
material fringe  benefit,  stock option and retirement  plans;  (iv) if Employee
would  be  assigned  duties  and  responsibilities  other  than  those  normally
associated with his position as referenced at Section 1, herein;

                                      6


<PAGE>



(v) if Employee  would not be elected or  reelected to the Board of Directors of
the Association; or (vi) if Employee's responsibilities or authority have in any
way been materially diminished or reduced.

      (c)  Arbitration.  Any  controvery  or claim arising out of or relating to
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association  ("AAA") nearest to the home office of the Association,
and  judgment  upon the  award  rendered  may be  entered  in any  court  having
jurisdiction hereof, except to the extent that the parties may otherwise reach a
mutual  settlement of such issue.  The  Association  shall incur the cost of all
fees and expenses associated with filing a request for arbitration with the AAA,
whether such filing is made on behalf of the  Association  or the Employee,  and
the costs and  administrative  fees associated with employing the arbitrator and
related  administrative  expenses  assessed by the AAA.  The  Association  shall
reimburse Employee for all costs and expenses,  including reasonable  attorney's
fees,  arising from such dispute,  proceedings or actions,  notwithstanding  the
ultimate  outcome  thereof,  following  the  delivery  of  the  decision  of the
arbitrator or upon delivery of other legal judgment or settlement of the matter.
Such reimbursement  shall be paid within ten (10) days of Employee furnishing to
the  Association  or Parent  evidence,  which may be in the  form,  among  other
things, of a canceled check or receipt, of any costs or expenses incurred by the
Employee.  Any such request for  reimbursement by Employee shall be made no more
frequently than at sixty (60) day intervals.

      13.   Successors and Assigns.

      (a) This  Agreement  shall inure to the benefit of and be binding upon any
corporate or other  successor of the  Association or Parent which shall acquire,
directly or indirectly, by merger, consolidation,  purchase or otherwise, all or
substantially all of the assets or stock of the Association or Parent.

      (b) Since the  Association  is  contracting  for the unique  and  personal
skills of the  Employee,  the  Employee  shall be  precluded  from  assigning or
delegating his rights or duties  hereunder  without first  obtaining the written
consent of the Association.

     14.  Amendments.  No  amendments  or additions to this  Agreement  shall be
binding  upon the  parties  hereto  unless  made in  writing  and signed by both
parties, except as herein otherwise

specifically provided.

     15.  Applicable  Law.  This  agreement  shall be governed  by all  respects
whether as to validity, construction, capacity, performance or otherwise, by the
laws of the State of New York,  except to the extent  that  Federal law shall be
deemed to apply.

                                      7


<PAGE>



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

     17. Entire  Agreement.  This Agreement  together with any  understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.

                                      8




                                 Exhibit 10.2

<PAGE>
                           AMSTERDAM FEDERAL SAVINGS
                             AND LOAN ASSOCIATION

                                TARGET BENEFIT

                        SUPPLEMENTAL RETIREMENT BENEFIT

                                   AGREEMENT

     THIS  SUPPLEMENTAL  RETIREMENT  BENEFIT AGREEMENT  (hereinafter  called the
"Agreement")  made  and  entered  into as of this  16th  day of  November,  1993
(hereinafter  called the "Effective  Date"),  by and between  AMSTERDAM  FEDERAL
SAVINGS AND LOAN ASSOCIATION,  a federal savings and loan association having its
principal  office  at 161  Church  Street,  P.O.  Box 271,  Amsterdam,  New York
(hereinafter called the "Bank"), and John Lisicki, President (hereinafter called
"Officer").

                                  WITNESSETH:

     WHEREAS,  the  Officer is the  President  of the Bank,  having  been in the
employ of the Bank since 1978; and

     WHEREAS,  the  Officer  is a  participant  under the  Bank's  tax-qualified
Section 401(k) profit-sharing  savings plan in RSI Retirement Trust (hereinafter
called the "Savings Plan") and formerly  participated  in the Bank's  terminated
defined benefit retirement plan (hereinafter  called the "Retirement Plan"), and
will in the future become  entitled to certain  retirement  benefits  under said
Savings Plan and Retirement Plan, the amount of which benefits may be limited by
the  provisions  of the Employee  Retirement  Income  Security  Act of 1974,  as
amended  (ERISA) and the  tax-qualification  provisions of the Internal  Revenue
Code of 1986, as amended; and

     WHEREAS, the Officer, upon his retirement, will also be entitled to certain
Federal old age benefits under the Social Security Act; and

     WHEREAS,  the Bank,  in order to assure the  continuance  of the  Officer's
services  to the Bank,  desires to  provide  for the  payment of a  supplemental
retirement  benefit  to said  Officer,  from and  after the  termination  of the
Officer's  active  employment  by the  Bank,  upon  retirement,  severance  from
employment,  or death,  which  payments  shall be in addition to any  retirement
benefits  which shall become  payable to the Officer under said Savings Plan and
Retirement Plan, and under the Social Security Act; and


<PAGE>



     WHEREAS,  the supplemental  retirement  benefit to be provided hereunder is
intended to restore the difference in benefits  between the  retirement  benefit
that would have been payable at age 62 under the terminated  Retirement Plan and
the  projected  life annuity  benefit at age 62 resulting  from the amount to be
accumulated from Bank matching contributions to the Savings Plan; and

     WHEREAS, the supplemental  retirement benefit to be provided hereunder will
be a target benefit established as of the Effective Date (hereinafter called the
"Target Benefit"),  which, based upon actuarial assumptions developed as of such
date would provide a straight life annuity  benefit for the Officer,  commencing
at age 62, equal to 60% of the Officer's final average  compensation (as defined
in the Retirement Plan, but with an assumed limitation on future compensation of
$150,000), less the Officer's primary social security benefit (as defined in the
Retirement  Plan),  upon  attainment of age 62, offset by: (i) the  unrestricted
accrued  benefit under the  Retirement  Plan (payable as a straight life annuity
commencing  at  age  62),  and  (ii)  the  projected   Officer  account  balance
attributable to matching Bank contributions under the Savings Plan (expressed as
a straight life annuity commencing at age 62); and

     WHEREAS,  the annual amount of Bank  contributions so established as of the
Effective  Date shall not be further  adjusted  on account of  experience  gains
and/or  losses prior to payment of the Target  Benefit  supplemental  retirement
benefit;

     NOW,  THEREFORE,  in  consideration  of the  foregoing  and  of the  mutual
covenants and  obligations  hereinafter  set forth,  and other good and valuable
consideration,  it is hereby  agreed by and  between the Bank and the Officer as
follows:

Section 1.  Deferred Compensation Account.

     As of the Effective Date of this Agreement, and as of the first day of each
calendar year thereafter  during the continuance of the Officer's  employment by
the Bank, the Bank shall credit to a unfunded book reserve  established  for the
purposes of providing  the Target  Benefit  under this  Agreement,  (hereinafter
called "the Deferred Compensation  Account") sixteen and 90/100 percent (16.90%)
of the Officer's annual salary as of such date.

Section 2.  Investments.

     Amounts credited under the Deferred  Compensation Account established under
Section 1. of this Agreement shall be invested by the Bank (either in the Bank's
name or in the  name of a  trustee  through  an  irrevocable  trust  arrangement
established by the Bank for this purpose) in one or more  registered  investment
companies under the Investment  Company Act of 1940, to the extent  permitted by
applicable   banking  law,  and/or  in  one  or  more  fixed  income  investment
opportunities  selected  in the sole  discretion  of the Bank.  The value of the
Officer's Deferred  Compensation Account at any given time shall be based solely
on the then value of the investment fund or funds selected hereunder.

                                      2


<PAGE>



Section 3.  Retirement Benefit.

     In the event that the Officer  remains in the employ of the Bank (either in
the Officer's  present  position or in some other  capacity),  until the Officer
attains age 55 and  completes a period of service of 20 or more years as defined
in the  Savings  Plan  for  vesting  purposes  (hereinafter  called  "Period  of
Service"),  or, upon involuntary  termination  without cause prior thereto,  the
Bank  will  pay to the  Officer,  upon  retirement  or  other  termination  from
employment  on or after  attaining  such age and  Period of  Service,  or,  upon
involuntary  termination  without cause prior thereto,  supplemental  retirement
benefits,  the aggregate  total of which shall be equal to the then value of all
amounts  in  said  Deferred  Compensation  Account  on  the  Officer's  date  of
retirement or other  termination from  employment.  Such benefit will be paid in
any one of the following modes, as determined by the Bank: (i) a single lump sum
payment;  (ii)  purchase of a straight  life or joint and survivor  annuity;  or
(iii) monthly  installments  over a period of five, ten or fifteen years. If the
Officer  shall die prior to having  received the total of  installment  payments
specified in clause (iii),  above, the unpaid balance of such  installments will
continue to be paid in monthly  installments  for the  unexpired  portion of the
specified  installment  period,  to  a  designated   beneficiary  or  contingent
beneficiary.

Section 4.  Death Benefit.

     In  the  event  the  Officer  should  die  prior  to  retirement  or  other
termination from employment,  whether before,  on, or after attaining age 55 and
the  completion  of a Period of Service of 20 or more  years,  the amount in the
Deferred  Compensation  Account  as of the  date of  death  shall be paid to the
Officer's designated beneficiary, or contingent beneficiary, as the case may be,
in one of the following  modes, as determined by the Bank: (i) a single lump sum
payment;  or (ii) purchase of a straight life annuity based upon the  designated
beneficiary's life expectancy.

Section 5.  Payment to Estate; Change of Beneficiary.

     If there is no designated  beneficiary  living at the time of the Officer's
death,  the then value of all  amounts  in the  Deferred  Compensation  Account,
determined as of the date of the Officer's death, shall be paid in a single lump
sum to the Officer's estate. Any designated or contingent  beneficiary  referred
to in Section 3. may be changed by the Officer  without the consent of any prior
designated or contingent beneficiary, upon written notice to the bank, signed by
the Officer, the receipt of which has been acknowledged in writing by an officer
of the Bank.

                                      3


<PAGE>



Section 6.  Forfeiture.

     In case the Officer's  employment is terminated,  other than by involuntary
termination  without  cause or by death  prior to  attainment  of age 55 and the
completion  of a Period of Service of 20 or more  years,  the Bank shall have no
obligation to make any payments to the Officer or any designated  beneficiary or
contingent beneficiary under this Agreement and the Agreement shall terminate as
of such date the Officer's employment is terminated.

Section 7.  Designation of Beneficiaries.

     For the  purposes of this  Agreement,  the Officer  hereby names as primary
beneficiary(ies),  Jacquelyn Lisicki, and designates John Lisicki,  Jr., Kenneth
Lisicki, and Robert Lisicki as contingent beneficiary(ies).

Section 8.  Successors and Assigns.

     The  right  of  the  Officer  or any  beneficiary  to  the  payment  of the
supplemental  retirement  benefit  payable  under  this  Agreement  shall not be
assigned, transferred,  pledged or encumbered, except by the Officer's last will
and  testament,  or by the  applicable  laws of descent and  distribution.  This
Agreement  will inure to the  benefit of and be binding  upon the  Officer,  the
Officer's legal representatives and estate or interstate  distributees,  and the
Bank,  its  successors  and  assigns,  including  any  successor  by  merger  or
consolidation,  a statutory receiver, or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Bank may be
sold or otherwise transferred.

Section 9.  Creditor Rights.

     The Officer's  rights under this Agreement  shall be limited to those of an
unsecured  general creditor of the Bank and the Bank shall have no obligation to
fund the Target Benefit supplemental retirement benefit provided for hereunder.

Section 10. No Right to Employment.

     Nothing  contained in this Agreement  shall be construed as conferring upon
the Officer the right to continue in the employ of the Bank as an officer of the
Bank or in any other capacity.

                                      4


<PAGE>



Section 11. Arbitration of Disputes.

     Any dispute between the Bank and the Officer,  any designated or contingent
beneficiary,  or  the  Officer's  estate  as to  the  proper  interpretation  or
application of any provision of this Agreement, shall be settled by arbitration,
as follows.  One  arbitrator  shall be  selected  by each of the parties  with a
dispute pursuant to this Agreement and a third  arbitrator  chosen by the two so
selected, and the decision of a majority of the arbitrators so selected shall be
final and binding upon all of the parties to such dispute.

Section 12. Termination.

     The Bank's obligation to make payments under this Agreement shall terminate
following the final  payment  required to be made under the  applicable  payment
option.

Section 13. Facility of Payment.

     If the Bank shall find that any  individual  entitled  to receive  payments
under this  Agreement  is unable to care for his or her affairs  because of age,
lack of capacity,  illness or accident,  the Bank may pay such  benefit,  unless
claim shall have been made therefor by a duly appointed legal representative, to
the spouse, descendant,  other relative, or to a person with whom the individual
entitled to payment  resides,  and any such  payment so made shall be a complete
discharge of the liability of the Bank under this Agreement.

Section 14. Records.

     The records of the Bank, the Retirement  Plan, and the Savings Plan,  shall
be conclusive in respect of all matters  involved in the calculation of benefits
under this Agreement.

Section 15. Unfunded Arrangement.

     This Agreement is an unfunded supplemental benefit arrangement,  subject to
the requirements of Department of Labor Regulation Section 2520.104-23.

Section 16. Severability.

     A  determination  that  any  provision  of this  Agreement  is  invalid  or
unenforceable  shall not  affect the  validity  or  enforceability  of any other
provision hereof.

Section 17. Authorization to Execute Agreement.

     This Agreement has been approved by the Board of Directors of the Bank, and
the  undersigned has been  specifically  authorized by the Board to execute this
Agreement on behalf of the Bank.

                                      5


<PAGE>



Section 18. Entire Agreement; Modifications.

     This instrument  contains the entire  Agreement of the parties  relating to
the subject  matter  hereof and  supersedes  in its  entirety  any and all prior
agreements,  understandings  or  representations  relating to the subject matter
hereof. No modifications of this Agreement shall be valid unless made in writing
and signed by the parties hereto.

Section 19. Headings.

     The headings of sections in this Agreement are for convenience of reference
only and are not intended to qualify the meaning of any section.  Any  reference
to a section number shall refer to a section of this Agreement, unless otherwise
stated.

Section 20. Governing Law.

     This  Agreement  shall  be  governed  by  and  construed  and  enforced  in
accordance  with  the  laws of the  State  of New  York,  without  reference  to
conflicts of law principles.

                                      6





                                  Exhibit 16

<PAGE>
TMB                                                         T.M. BYXBEE Company
- -------------------------------------------------------------------------------
                                         CERTIFIED PUBLIC ACCOUNTANTS, NY, P.C.
                                       21 Aviation Road, Alabany, NY 12205-1131

                                                         Telephone 518/458-2213
                                                         Telecoier 518/458-9193

June 20, 1996

Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C.  20549

Pursuant to 17 C.F.R.  Section  229.304(a)(3) ("Item 304"), we have reviewed the
language  under the heading  "CHANGE IN AUDITOR" in the  prospectus  included as
part of the  Registration  Statement on Form S-1 to be filed with the Securities
and Exchange  Commission by AFSALA  Bancorp,  Inc., the proposed  parent holding
company for  Amsterdam  Federal  Bank.  We do not disagree  with the  statements
contained therein concerning our firm.

Very truly yours,



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



                                 Exhibit 23.2

<PAGE>

                      [KPMG PEAT MARWICK LLP LETTERHEAD]







Board of Directors
Amsterdam Federal Savings and
  Loan Association

Dear Board of Members:

We hereby consent to the use in this  Registration  Statement on Form S-1 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  Accounting  Standards No.
115, "Accounting for Certain Investments in Debt and Equity Securities."

We also consent to the references to our firm under the heading "Experts" in the
related prospectus.


                                                /s/ KPMG Peat Marwick LLP

Albany, New York
June 20, 1996



                                 Exhibit 23.3
<PAGE>



                       [T.M. BYXBEE COMPANY LETTERHEAD]







Board of Directors
Amsterdam Federal Savings and
  Loan Association
AFSALA Bancorp, Inc.
Amsterdam, New York

Dear Board of Members:

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  references
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.


June 20, 1996





                                 Exhibit 23.4

<PAGE>

                        [CAPITAL RESOURCES GROUP, INC.
                                  LETTERHEAD]







                                                June 20, 1996




Board of Directors
Amsterdam Federal Savings and
  Loan Association
161 Church Street
Amsterdam, New York 12010-4242

Dear Board of Members:

     We hereby consent to the use of our firm's name,  Capital  Resources Group,
Inc.  ("CRG") in the Application  for Approval of Conversion  filed by Amsterdam
Federal  Savings and Loan  Association  for  permission  to convert to a capital
stock savings bank and references to the Conversion  Valuation  Appraisal Report
("Report") and the valuation of Amsterdam  Federal Savings and Loan  Association
provided by CRG. We also consent to the use of our firm's name and references to
our Report in the Form S-1 Registration Statement filed by AFSALA Bancorp, Inc.

                                                Very truly yours,


                                                /s/ Michael B. Seiler


                                                Michael B. Seiler
                                                Senior Vice President



<TABLE> <S> <C>


<ARTICLE>                          9

       
<S>                               <C>              <C>
<PERIOD-TYPE>                     6-MOS            12-MOS
<FISCAL-YEAR-END>                 SEP-30-1996      SEP-30-1995
<PERIOD-END>                      MAR-31-1996      SEP-30-1995
<CASH>                               4,465            4,823
<INT-BEARING-DEPOSITS>               2,000            1,500
<FED-FUNDS-SOLD>                     6,150            3,350
<TRADING-ASSETS>                         0                0
<INVESTMENTS-HELD-FOR-SALE>         18,185            2,563
<INVESTMENTS-CARRYING>              31,009           46,723
<INVESTMENTS-MARKET>                30,943           46,893
<LOANS>                             67,729           65,447
<ALLOWANCE>                            751              678
<TOTAL-ASSETS>                     133,046          127,962
<DEPOSITS>                         121,443          116,073
<SHORT-TERM>                             0                0
<LIABILITIES-OTHER>                  1,026            1,171
<LONG-TERM>                          2,072            2,303
                    0                0
                              0                0
<COMMON>                                 0                0
<OTHER-SE>                           8,195            7,914
<TOTAL-LIABILITIES-AND-EQUITY>     133,046          127,962
<INTEREST-LOAN>                      2,811            5,163
<INTEREST-INVEST>                    1,405            2,578
<INTEREST-OTHER>                       227              300
<INTEREST-TOTAL>                     4,443            8,041
<INTEREST-DEPOSIT>                   2,574            4,353
<INTEREST-EXPENSE>                   2,650            4,529
<INTEREST-INCOME-NET>                1,793            3,513
<LOAN-LOSSES>                           80              165
<SECURITIES-GAINS>                       0               (3)
<EXPENSE-OTHER>                      1,453            2,731
<INCOME-PRETAX>                        457              892
<INCOME-PRE-EXTRAORDINARY>             318              608
<EXTRAORDINARY>                          0                0
<CHANGES>                                0                0
<NET-INCOME>                           318              608
<EPS-PRIMARY>                            0                0
<EPS-DILUTED>                            0                0
<YIELD-ACTUAL>                        2.90             3.08
<LOANS-NON>                            683              518
<LOANS-PAST>                            99               79
<LOANS-TROUBLED>                         0                0
<LOANS-PROBLEM>                          0                0
<ALLOWANCE-OPEN>                       678              625
<CHARGE-OFFS>                            7              112
<RECOVERIES>                             0                0
<ALLOWANCE-CLOSE>                      751              678
<ALLOWANCE-DOMESTIC>                   438              353
<ALLOWANCE-FOREIGN>                      0                0
<ALLOWANCE-UNALLOCATED>                313              325
        

</TABLE>


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