GSB FINANCIAL CORP
10-Q, 1999-11-15
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: SOUTH JERSEY GAS CO/NEW, 10-Q, 1999-11-15
Next: SENESCO TECHNOLOGIES INC, 10QSB, 1999-11-15




             FORM 10-Q.--QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

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

                                    FORM 10-Q

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

          For the quarterly period ended September 30, 1999

                                       or

[_]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR  15(D)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934

          For the transition period from ___________ to ___________


                         Commission File Number 0-22559

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

           DELAWARE                                          06-1481061
(State or other jurisdiction of                          (I.R.S. Employer
 incorporation or organization)                         Identification No.)

                    ONE SOUTH CHURCH ST., GOSHEN, N.Y. 10924
               (Address of principal executive offices) (Zip Code)

                                 (914) 294-6151
              (Registrant's telephone number, including area code)


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

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

Common Shares, $.01 par value                            2,053,238
       (Title of class)                     (outstanding at November 12, 1999)

<PAGE>



                            GSB FINANCIAL CORPORATION
                                    FORM 10-Q
                                TABLE OF CONTENTS

INDEX

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

         Consolidated Statements of Financial Condition as of
         September 30, 1999 (Unaudited) and September 30, 1998.........................         3

         Consolidated Statements of Income for the three and nine months ended
         September 30, 1999 and 1998 (Unaudited).......................................         4

         Consolidated Statements of Cash Flows for the nine months ended September 30,
         1999 and 1998 (Unaudited).....................................................         5

         Notes to Unaudited Consolidated Interim Financial Statements..................         6

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of
         Operations....................................................................         7

Item 3.  Quantitative and Qualitative Disclosure about Market Risk.....................        15

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings.............................................................        16

Item 6.  Exhibits and Reports on Form 8-K..............................................        16

         Signatures....................................................................        31
</TABLE>


                                       2

<PAGE>


GSB Financial Corporation and Subsidiary

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
               (unaudited)
(In thousands except shares and per share amounts)

<TABLE>
<CAPTION>
                                                                                   September 30,  September 30,
                                                                                   -------------  -------------
                                                                                       1999           1998
                                                                                   -------------  -------------
<S>                                                                                  <C>            <C>
ASSETS
  Cash and due from banks ......................................................     $   3,469      $   2,818
  Federal funds sold ...........................................................           100          4,800
                                                                                     ---------      ---------
  Cash and cash equivalents ....................................................         3,569          7,618

  Investment securities available for sale .....................................        49,969         31,474
  Mortgage-backed securities:
    Held to maturity (estimated market values of $1,969 and
      $3,965 at September 30,1999 and 1998, respectively) ......................         1,671          3,881
      Available for sale .......................................................         2,234          5,804
    Loans receivable, net ......................................................       111,439         78,713
    Banking house and equipment ................................................         2,797          2,800
    Accrued interest receivable ................................................         1,358            949
    Prepaid expenses and other assets ..........................................         1,597            696
                                                                                     ---------      ---------
        Total assets ...........................................................     $ 174,634      $ 131,935
                                                                                     =========      =========

LIABILITIES AND STOCKHOLDERS' EQUITY
  Liabilities
    Deposits ...................................................................     $ 103,737      $  88,310
    Mortgagors' escrow deposits ................................................           174            126
    Federal funds purchased ....................................................         4,325             --
    Borrowings .................................................................        35,000         10,000
    Accrued expenses and other liabilities .....................................         1,764          2,004
                                                                                     ---------      ---------
          Total liabilities ....................................................     $ 145,000      $ 100,440

  Commitments and contingent liabilities

  Stockholders'  Equity
    Preferred stock ($0.01 par value; 500,000 shares
      authorized; none issued) .................................................            --             --
    Common stock ($0.01 par value; 4,500,000 shares
      authorized; 2,248,250 issued at September 30, 1999 and September 30, 1998)            22             22
    Additional paid-in capital .................................................        21,597         21,510
    Retained earnings, substantially restricted ................................        13,869         12,825
    Accumulated other comprehensive income .....................................          (636)           632
     Treasury stock, at cost ...................................................        (3,450)        (1,529)
     Unearned ISAP stock .......................................................          (368)          (391)
     Unallocated ESOP stock ....................................................        (1,400)        (1,574)
                                                                                     ---------      ---------
          Total stockholders' equity ...........................................     $  29,634      $  31,495
                                                                                     ---------      ---------
          Total liabilities and stockholders' equity ...........................     $ 174,634      $ 131,935
                                                                                     =========      =========
</TABLE>

           See accompanying notes to consolidated financial statement.


                                       3

<PAGE>


GSB Financial Corporation and Subsidiary
CONSOLIDATED STATEMENTS OF OPERATIONS
               (Unaudited)
(In thousands except shares and per share amounts)

<TABLE>
<CAPTION>
                                                                For the Quarter Ended          For the Nine Months Ended
                                                                    September 30,                     September 30,
                                                             ---------------------------      ---------------------------
                                                                1999            1998             1999            1998
                                                             -----------     -----------      -----------     -----------
<S>                                                          <C>             <C>              <C>             <C>
INTEREST INCOME
   Loans ...............................................     $     1,971     $     1,478      $     5,375     $     4,242
   Federal funds sold ..................................               7             109               71             316
   Investment securities ...............................             812             441            2,027           1,145
   Mortgage-backed securities ..........................              75             164              270             520
                                                             -----------     -----------      -----------     -----------
     Total interest income .............................           2,865           2,192            7,743           6,223

INTEREST EXPENSE
   Deposit accounts ....................................             918             850            2,668           2,421
   Other borrowings ....................................             470             132              928             225
                                                             -----------     -----------      -----------     -----------
     Total interest expense ............................           1,388             982            3,596           2,646
   Net interest income .................................           1,477           1,210            4,147           3,577
   Provision for loan losses ...........................              20              30               55              50
                                                             -----------     -----------      -----------     -----------
   Net interest income after provision for loan losses .           1,457           1,180            4,092           3,527

NON-INTEREST INCOME
   Service charges on deposit accounts .................              45              39              133             105
   Other income ........................................              33              20               95              69
   Net realized gains on securities ....................              --             130               --             130
   Capital gains distributions .........................              --              --               --              --
                                                             -----------     -----------      -----------     -----------
     Total non-interest income .........................              78             189              228             304

NON-INTEREST EXPENSE
   Salaries and employee benefits ......................             410             470            1,191           1,442
   Occupancy and equipment .............................              82              77              255             232
   Data processing expenses ............................              71              58              214             148
   Early termination expense ...........................              --             699               --             699
   Recovery FASB 106 expense ...........................              --            (134)              --            (134)
   Other non-interest expense ..........................             333             352              972             935
                                                             -----------     -----------      -----------     -----------
     Total non-interest expense ........................             896           1,522            2,632           3,322
                                                             -----------     -----------      -----------     -----------

   Income before income taxes ..........................             639            (153)           1,688             509
   Income tax expense ..................................             256             (62)             669             203
                                                             -----------     -----------      -----------     -----------

   Net income ..........................................     $       383     $       (91)     $     1,019     $       306
                                                             ===========     ===========      ===========     ===========

   Basic earnings per share ............................     $      0.21     $     (0.05)     $      0.54     $      0.15
   Weighted average shares outstanding - basic .........       1,848,322       1,997,403        1,889,848       2,033,542
   Diluted earnings per share ..........................     $      0.21     $     (0.04)     $      0.54     $      0.15
   Weighted average shares outstanding - diluted .......       1,866,617       2,019,651        1,905,358       2,053,677
</TABLE>

          See accompanying notes to consolidated financial statements.


                                       4

<PAGE>


                            GSB FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)

<TABLE>
<CAPTION>
                                                                                  Nine Months Ended September 30,
                                                                                  -------------------------------
                                                                                         1999          1998
                                                                                       --------      --------
                                                                                            (In Thousands)
<S>                                                                                    <C>           <C>
Cash flows from operating activities:
Net income (loss) ................................................................     $  1,019      $    306
Adjustments to reconcile net income to net cash provided by  operating activities:
Depreciation .....................................................................          130           103
Provision for loan losses ........................................................           55            50
Fair value provision of ESOP shares committed to be released .....................          246           270
Gain in maturity/redemption of investment securities available for sale ..........           --          (130)
Increase (decrease) other assets .................................................         (872)         (227)
Net amortization on investment securities -  available for sale ..................           31            34
Net amortization (accretion) on mortgage - backed
  Securities - held to maturity ..................................................           (3)            4
Net amortization (accretion) on mortgage - backed
  Securities - available for sale ................................................           12            13
Increase (decrease) in accrued expenses and other  liabilities ...................          788           611
                                                                                       --------      --------
Net cash provided by operating activities ........................................        1,406         1,034
                                                                                       --------      --------

Cash flows from investing activities:

Proceeds from principal paydowns of mortgage - backed
  Securities -  held to maturity .................................................          766         1,273
Purchase of mortgage-backed securities - held to maturity ........................           --        (1,928)
Proceeds from principal paydowns of mortgage - backed
  Securities - available for sale ................................................        2,109         2,952
Proceeds from maturity and redemption of investment
  Securities - available for sale ................................................        4,700        10,586
Proceeds from sale of investment securities - available for sale .................           --           183
Purchase of investment securities - available for sale ...........................      (24,304)      (16,316)
Net (increase)  in loans .........................................................      (26,742)      (10,294)
Capital expenditures .............................................................          (75)         (637)
Proceeds from sale of other real estate owned ....................................           --            --
                                                                                       --------      --------
Net cash provided (used) by investing activities .................................      (43,546)      (14,181)
                                                                                       --------      --------

Cash flow from financing activities:
Net (decrease) in demand, statement passbook, money
  Market and NOW deposit accounts ................................................        9,904         6,866
Proceeds from borrowings .........................................................       25,000        10,000
Proceeds from purchased federal funds ............................................        4,325            --
Dividends paid ...................................................................         (231)         (135)
Purchase of treasury stock .......................................................       (1,418)       (2,020)
Increase (decrease) in advances from borrowers for taxes
  And insurance ..................................................................         (125)          (68)
                                                                                       --------      --------
Net cash provided by ( used in) financing activities .............................       37,455        14,643
                                                                                       --------      --------

Net increase (decrease) in cash and cash equivalents .............................       (4,685)        1,496
Cash and cash equivalents at beginning of year ...................................        8,254         6,122
                                                                                       --------      --------
Cash and cash equivalents at end of year .........................................     $  3,569      $  7,618
                                                                                       ========      ========

Additional Disclosures:

Supplemental disclosures of cash flows information-cash paid during year for:
     Interest on other borrowings ................................................     $    804      $    158
     Income taxes ................................................................        1,055           532

Supplemental schedule of non-cash investing activities:

Change in unrealized gains & losses in investment securities -
  Available for sale .............................................................       (1,356)          200
</TABLE>

          See accompanying notes to consolidated financial statements.


                                       5

<PAGE>


GSB Financial Corporation
Notes to Unaudited Consolidated Interim Financial Statements


1.   Basis of Presentation

GSB Financial Corporation ("GSB Financial") was incorporated under Delaware law
in March 1997 as a holding company to purchase 100% of the common stock of
Goshen Savings Bank (the "Bank"). On July 9, 1997, GSB Financial completed its
initial public offering of 2,248,250 shares of common stock in connection with
the conversion of the Bank from a mutual form institution to a stock savings
bank (the "Conversion"). Concurrently with the Conversion, GSB Financial
acquired all of the Bank's common stock.

The consolidated financial statements included herein at or for periods ended
September 30, 1999 and 1998, have been prepared by the Company without audit. In
the opinion of management, the quarterly unaudited financial statements include
all adjustments, consisting of normal recurring accruals, necessary for a fair
presentation of the consolidated financial position and results of operations
for the periods presented. Certain information and footnote disclosures normally
included in accordance with generally accepted accounting principles have been
condensed or omitted pursuant to the rules and regulations of the Securities and
Exchange Commission. The Company believes that the disclosures are adequate to
make the information presented not misleading, however, the results for the
periods presented are not indicative of the results to be expected for the
entire year.

The unaudited quarterly financial statement presented herein should be read in
conjunction with the annual audited consolidated financial statements of the
Company for the fiscal year ended September 30, 1998. Significant intercompany
transactions and amounts have been eliminated.

2.   Earnings Per Share

On July 9, 1997, GSB Financial Corporation completed its initial stock offering
of 2,248,250 shares of common stock. Concurrent with the offering, approximately
8% of the shares sold (179,860) were purchased by the GSB Financial Corporation
Employee Stock Ownership Plan ("ESOP") using the proceeds of a loan from the
Company to the ESOP. Through September 30, 1999, 40,468 shares have been
committed to be released from the lien of the ESOP loan and under AICPA
Statement of Position 93-6; these shares are considered outstanding for purposes
of calculating per share amounts. Basic earnings per share excludes dilution and
is computed by dividing income available to common stockholders by the weighted
average number of common shares outstanding for the period. Unvested restricted
stock is considered outstanding and included in the computation of basic
earnings per share as of the date shares are fully vested. Diluted earnings per
share reflects the potential dilution that could occur if securities or other
contracts to issue common stock were exercised or converted into common stock or
resulted in the issuance of common stock that then shared in the earnings of the
entity, such as the Company's restricted stock and stock options.

The calculation of basic and diluted earnings per share (EPS) calculations for
the periods indicated, are included in exhibit 11 of this report.


                                       6

<PAGE>


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

General

GSB Financial Corporation (the "Company") was formed in March 1997 to acquire
the common stock of Goshen Savings Bank (the "Bank") upon its conversion from a
mutual savings bank to a stock savings bank. On July 9, 1997, the Company
completed its initial public offering, issuing 2,248,250 shares of $0.01 par
value common stock at $10.00 per share. Net proceeds to the Company were $21.4
million after conversion costs, and $19.6 million excluding the shares acquired
by the Company's Employee Stock Ownership Plan (the "ESOP"), which were
purchased with the proceeds of a loan from the Company. All references to the
Company prior to July 9, 1997, except where otherwise indicated, are to the
Bank.

The Company's last fiscal year ended September 30, 1998. The Company has changed
its fiscal year to a calendar year in order to improve efficiency and reduce
duplication of effort. Therefore, the Company will file quarterly reports for
the quarters ended March 31, September 30, and September 30, 1999 and will end
its current fiscal year on December 31, 1999.

The Company's strategy is to continue to be a community oriented financial
institution offering core financial services to individuals and businesses in
strategic locations within the Hudson Valley, while exploring appropriate
opportunities to leverage the additional capital obtained in the Conversion. The
Company is seeking to improve its customer service delivery capability, enabling
it to provide better services to existing customers and seek to expand its
customer base. The Company attracts deposits from its local communities and
invests those deposits principally in one-to-four family residential mortgage
loans and business loans. Management seeks to maintain a high quality loan
portfolio with low levels of delinquencies and non-performing assets by
concentrating on residential mortgage loans and business loans in its local
community. Management also considers other loan types consistent with its
mission to serve the local consumer and business community.

The Bank is a federal savings bank with deposits insured by the Bank Insurance
Fund ("BIF") of the FDIC. The Bank's primary federal banking regulator is the
Office of Thrift Supervision ("OTS").

The financial condition and results of operations of the Company are primarily
dependent upon the operations of the Bank, and the earnings from securities
investments made by the Company with the portion of the net proceeds of its
stock offering retained by it. The Company's results of operations are dependent
principally on its net interest income, representing the difference between the
income earned on its loan and securities portfolios and its cost of funds,
represented principally by interest paid on its deposit accounts and borrowings.
Results of operations are also affected by the Company's provision for loan
losses. In addition to net interest income, other sources of income for the
Company include deposit account fees, loan and loan servicing fees, gains on the
sale of securities, capital gain distributions on mutual fund investments, and
fees for banking services such as safe deposit boxes. The largest category of
non-interest expense is compensation and benefits expense. Other principal
categories of non-interest expense include occupancy


                                       7

<PAGE>


expense, data processing costs, advertising and marketing expenses, and
insurance costs. Results of operations are also significantly affected by
general economic and competitive conditions, particularly changes in market
interest rates, government policies and actions of regulatory authorities.

Average Balances, Interest Rates and Yield

The following table presents, for the periods indicated, the total dollar amount
of interest income from average interest-earning assets and the resultant
yields, as well as the interest expense on average interest-bearing liabilities,
expressed both in dollars and rates. No tax equivalent adjustments were made.
Average balances are daily average balances. Non-interest-bearing checking
accounts are included in the tables as a component of non-interest-bearing
liabilities.

<TABLE>
<CAPTION>
                                                             For  the Three Months Ended September 30,
                                               ----------------------------------------------------------------------
                                                               1999                                1998
                                               ---------------------------------    ---------------------------------
                                                                        Average                              Average
                                               Average                   Yield/     Average                   Yield/
                                               Balance       Interest    Cost(5)    Balance       Interest    Cost(5)
                                               --------      --------   --------    -------       --------   -------
                                                                   (Dollars in Thousands)
<S>                                            <C>            <C>         <C>       <C>            <C>         <C>
Interest-earnings assets:
Loans receivable (1).......................    $109,116       $1,971      7.23%     $ 77,221       $1,478      7.66%
Mortgage-backed securities ................       4,548           75      6.56        10,367          164      6.33
Investment securities......................      48,739          812      6.67        28,763          441      6.13
Federal funds sold ........................       1,116            7      2.69         8,530          109      5.11
                                               --------       ------                --------       ------
  Total interest-earning assets ...........     163,519        2,865      7.01       124,881        2,192      7.02
                                                              ------                               ------
Non-interest-earning assets................       6,466                                6,157
                                               --------                             --------
  Total assets ............................    $169,985                             $131,038
                                               ========                             ========

Interest-bearing liabilities:
Savings accounts ..........................    $ 32,513          246      3.03      $ 27,776          210      3.02
Certificates of deposit ...................      42,900          504      4.70        38,924          502      5.16
Money market ..............................      14,112          132      3.73        10,529          106      4.03
NOW accounts...............................       6,165           36      2.32         4,892           32      2.62
Other .....................................      34,798          470      5.40        10,000          132      5.28
                                               --------       ------                --------       ------
    Total interest-bearing liabilities ....     130,488        1,388      4.26        92,121          982      4.26
                                                              ------                               ------
Non-interest-bearing liabilities...........       9,574                                7,011
                                               --------                             --------
    Total liabilities......................     140,062                               99,132
Equity ....................................      29,923                               31,906
                                               --------                             --------
    Total liabilities and equity ..........    $169,985                             $131,038
                                               ========                             ========

Net interest income/spread (2)(3)..........                   $1,477      2.75%                    $1,210      2.76%
                                                              ======      ====                     ======      ====
Net earning assets/net interest margin (4)     $ 33,031                   3.61%     $ 32,760                   3.88%
                                               ========                   ====      ========                   ====
Ratio of average interest-earning assets
  to average interest-bearing liabilities .                     1.25x                                1.36x
                                                              ======                               ======
</TABLE>

(1)  Average balances include non-accrual loans. Interest on such loans is
     recognized as and when received.

(2)  Includes interest-bearing deposit in other financial institutions.

(3)  Interest-rate spread represents the difference between average yield on
     interest-earning assets and the average cost of interest-bearing
     liabilities.

(4)  Net yield on interest-earning assets ("net interest margin") represents net
     interest income as a percentage of average interest-earning assets.

(5)  Yields for the three month periods have been annualized when appropriate.


                                       8

<PAGE>


<TABLE>
<CAPTION>
                                                                For the Nine Months Ended September 30,
                                               ----------------------------------------------------------------------
                                                               1999                                1998
                                               ---------------------------------    ---------------------------------
                                                                        Average                              Average
                                               Average                   Yield/     Average                   Yield/
                                               Balance       Interest  Cost(5)(6)   Balance       Interest  Cost(5)(6)
                                               --------      --------  ----------   -------       --------  ----------
                                                                   (Dollars in Thousands)
<S>                                            <C>            <C>         <C>       <C>            <C>         <C>
Interest-earnings assets:
Loans receivable (1).......................    $ 99,131       $5,375      7.23%     $ 73,421       $4,242      7.70%
Mortgage-backed securities ................       5,428          270      6.63        10,753          520      6.45
Investment securities .....................      41,806        2,027      6.46        25,422        1,145      6.01
Federal funds sold ........................       2,401           71      3.94         8,304          316      5.07
                                               --------       ------                --------       ------
    Total interest-earning assets .........     148,766        7,743      6.94       117,900        6,223      7.04
                                                              ------                               ------
Non-interest-earning assets................       6,439                                5,796
                                               --------                             --------
    Total assets ..........................    $155,205                             $123,696
                                               ========                             ========
Interest-bearing liabilities:
Savings accounts ..........................    $ 30,781          698      3.02      $ 26,908          605      3.00
Certificates of deposit ...................      42,111        1,487      4.71        38,328        1,461      5.08
Money market ..............................      13,702          379      3.69         9,511          269      3.77
NOW accounts...............................       6,019          104      2.30         4,491           86      2.55
Other .....................................      23,587          928      5.25         5,758          225      5.21
                                               --------       ------                --------       ------
    Total interest-bearing liabilities.....     116,200        3,596      4.13        84,996        2,646      4.15
                                                              ------                               ------
Non-interest-bearing liabilities...........       8,306                                6,244
                                               --------                             --------
    Total liabilities......................     124,506                               91,240
Equity ....................................      30,699                               32,456
                                               --------                             --------
    Total liabilities and equity ..........    $155,205                             $123,696
                                               ========                             ========

Net interest income/spread(2)(3)                              $4,147      2.81%                    $3,577      2.89%
                                                              ======      ====                     ======      ====
Net earning assets/net interest margin(4) .    $ 32,566                   3.72%     $ 32,904                   4.05%
                                               ========                   ====      ========                   ====
Ratio of average interest-earning assets
  to average interest-bearing liabilities..                     1.28x                                1.39x
                                                              ======                               ======
</TABLE>

(1)  Average balances include non-accrual loans. Interest on such loans is
     recognized as and when received.

(2)  Includes interest-bearing deposit in other financial institution.

(3)  Interest-rate spread represents the difference between average yield on
     interest-earning assets and the average cost of interest-bearing
     liabilities.

(4)  Net yield on interest-earning assets ("net interest margin") represents net
     interest income as a percentage of average interest-earning assets.

(5)  Yields for the nine month periods have been annualized when appropriate.


                                       9

<PAGE>


Comparison of Financial Condition at September 30, 1999 and September 30, 1998

The Company's total assets were $174.6 million at September 30, 1999 as compared
to $131.9 million at September 30, 1998, representing 32.4% growth in assets.
The growth was a result of the Company's efforts to leverage its capital. Loans,
net increased $32.7 million, or 41.6%, from $78.7 million to $111.4 million.
Residential loans increased by $24.1 due to aggressive loan origination efforts
at a time of steady residential mortgage loan demand. The Company also increased
its commercial mortgage and business loans by $8.7 million. Investment
securities available for sale increased by $18.5 million, while mortgage-backed
securities and federal funds decreased by $5.8 million, and $4.7 million,
respectively, since September 30, 1998. The increase in investment securities
was principally due to the purchase of securities with borrowings to increase
leverage. The decrease in mortgage-backed securities was mainly due to the
acceleration of principal payments due to the low interest rate environment.
Deposits increased by $15.4 million or 17.5% to $103.7 million at September 30,
1999 as compared to $88.3 million at September 30, 1998. The increase includes
$4.0 million of deposits in the new branch opened in September 1998, in
Harriman, New York. Core deposits (representing deposits other than certificates
of deposit) increased by $10.9 million to $59.9 million at September 30, 1999,
as compared to $49.0 million at September 30, 1998, which is attributed to the
Company's emphasis on attracting core deposit relationships through its
advertising.

Total equity decreased to $29.6 million at September 30, 1999, from $31.5
million at September 30, 1998. The $1.9 million decrease in equity resulted
principally from the repurchase of $1.9 million of the Company's stock and a
$1.3 million adverse change in the net unrealized value of securities held for
sale, partially offset by retained earnings. The Company repurchased 178,412
shares of its stock from October 1, 1998 through September 30, 1999. The Company
announced on October 21, 1999 a stock repurchase of 103,492 shares, with 16,600
shares purchased as of November 12, 1999, after which the Company has the right
to repurchase an additional 86,892 shares of its common stock.

Comparison of Operating Results.

Interest Income was $2.9 million for the third quarter of fiscal 1999 as
compared to $2.2 million for the same period in 1998, an increase of $673,000 or
30.7%. For the nine months ended September 30, 1999, interest income amounted to
$7.7 million as compared to $6.2 million for the same period in 1998. The
increase in the quarterly interest income was primarily volume related due to a
$38.6 million or 30.9%, increase in average earning assets, partially offset by
an 1 basis point decrease in the average yield on earnings assets. The increase
in the nine months interest income was also primarily volume related due to a
$30.9 million or 26.2%, increase in average earning assets, partially offset by
an 10 basis point decrease in the average yield on earnings assets.

The primary components of the increase in average earning assets were $31.9
million (for the three month periods) and $25.7 million (for the nine month
periods) increases in the average balance of loans, as a result of efforts by
the Company to leverage its capital through increased


                                       10

<PAGE>


loan originations. The volume increases were partially offset by a 43 basis
point decline for the quarter and a 47 basis point decline for the nine month
period in the average yield earned on loans. The decline in the average yield
earned on loans was due to the declining interest rate environment in late 1998
and early 1999. The two factors combined to produce an estimated $493,000 and
$1.1 million increase in interest earned on loans for the respective periods.
Interest income on investment securities increased by $371,000 and $882,000 for
the quarter and the nine months, due to increases in the average balances of
$20.0 million and $16.4 million for the respective periods. The Company borrowed
funds and invested those funds in investment securities to leverage its balance
sheet. The average yield earned on investment securities increased by 54 and 45
basis points for the respective periods, caused by the purchase of callable
government agency bonds which tend to have a higher market interest rate than
U.S. Treasury securities. Interest earned on mortgage-backed securities
decreased by $89,000 and $250,000 due to a $5.8 million and $5.3 million
decrease in the average balance of mortgage-backed securities resulting from
accelerated principal payments and the sale of small balance mortgage-backed
securities in the latter part of 1998 to improve efficiency. Interest earned on
federal funds decreased by $102,000 and $245,000 for the quarter and nine months
ended September 30, 1999, compared to the same period in 1998, due to decreases
in the average balances of $7.4 million and $5.9 million. The reason for the
decrease in average balances was that liquid assets previous sold in the federal
funds market were invested in loans as loan growth exceeded the growth in
deposits.

Interest Expense was $1.4 million for the quarter ended September 30, 1999 as
compared to $982,000 for the same quarter in 1998. For the nine months ended
September 30, 1999, interest expense totaled $3.6 million compared to $2.6
million for the same period last year. Interest on borrowings, which were
principally undertaken to improve leverage, increased $338,000 for the quarters,
and $703,000 for the nine month periods. Borrowing costs have increased as the
Company borrowed funds to support loan growth, which out paced deposit growth.
Interest paid on deposits increased $68,000 from the 1998 to the 1999 quarter
because average interest bearing deposits increased by $13.6 million, offset by
a decrease of 30 basis points from 4.14% to 3.84% in the average rate paid on
deposits. Interest paid on deposits increased $247,000 for the nine months ended
September 30, 1999 compared to September 30, 1998, because average interest
bearing deposits increased $13.4 million, partially offset by a decrease of 23
basis points from 4.07% to 3.84% in the average rate paid on deposits. The
average rate paid on deposits declined due to a decline in the average rate paid
on certificates of deposit, which was caused by a decline in market rates. The
Company has emphasized lower cost deposit products in order to improve leverage
while reducing upward pressures on its cost of funds. Core deposits to total
deposits increased to 57.7% at September 30, 1999 compared to 55.4% at September
30, 1998.

Provision for Loan Losses was $20,000 for the quarter of September 30, 1999
compared to $30,000 in the comparable quarter in 1998. The provision for loan
losses decreased due to a reduction in charge-offs from 1998 to 1999. The
provision for the nine months ended September 30, 1999 was $55,000 compared to
$50,000 for the comparable period in 1998. The Company increased its provision
for loan losses due to increases in the loan portfolio and efforts to develop a
commercial lending portfolio. There were no non-performing loans at September
30, 1999. At September 30, 1999, the allowance for loan losses was $266,000
representing 0.24% of


                                       11

<PAGE>


period end loans. Net charge-offs during the quarter and the nine months were
$4,000. The Company had one commercial loan in the amount of $49,000 in which
the borrower was in bankruptcy at September 30, 1999, but the loan is current.
The Company considered the status of this loan when evaluating the appropriate
provision for loan losses.

Non-interest income was $78,000 for the quarter ended September 30, 1999 as
compared to $189,000 for the same quarter in 1998. The decrease of $111,000 is
principally caused by a decrease of $130,000 in gains on the sale of securities.
Service charges on deposits increased by $6,000 and $28,000 for the quarter and
nine months due to an increase in account fees and an increase in the number of
transaction accounts opened. The increase in other income is primarily due to
implementing ATM fees for non-customers. For the nine months ended September 30,
1999, non-interest income totaled $228,000 as compared to $304,000 for the same
period in 1998.

Non-interest expense was $896,000 for the quarter ended September 30, 1999,
compared to $1.5 million for the comparable quarter in 1998. For the nine months
ended September 30, 1999 non-interest expense totaled $2.6 million compared to
$3.3 million for the comparable period in 1998. Both the quarter and nine months
ended September 30, 1998 expenses include the net expense of $565,000 for the
Company's early employment termination program and the recovery of expenses
previously accrued for post-retirement health insurance costs when the Company
reduced benefits given to existing employees. The remainder of the reduction in
non-interest expense was caused primarily by the lower salary expense due to the
effect of the early employment termination program on aggregate 1999 salaries.
This occurred even though the Company opened a new branch in September 1998 and
began to offer commercial loans. The Company worked to control costs without
sacrificing growth and diversification, thus improving its efficiency ratio.
Despite increased costs necessarily flowing from growth, the Company improved
its efficiency ratio from 77.2% (adjusted for one-time expenses and securities
gains) for the quarter ended September 30, 1998 to 58.4% for the quarter ended
September 30, 1999. The current year expenses also reflect the additional cost
for Year 2000 compliance and customer awareness during 1999.

Income tax expense was $256,000 and $669,000 for the third quarter and nine
months ended September 30, 1999, as compared to $(62,000) and $203,000 for the
comparable periods for 1998. The increases were principally caused by increases
in income before taxes.


                                       12

<PAGE>


Liquidity and Capital Resources

The Company's primary sources of funds are deposits, borrowings, proceeds from
the principal and interest payments on loans, mortgage-backed and debt
securities and capital gain distributions on its mutual fund investment. While
maturities and scheduled amortization of loans and securities are predictable
sources of funds, deposit outflows, mortgage prepayments and mortgage loan and
securities sales are greatly influenced by general interest rates, economic
conditions and competition.

The Bank closely monitors its liquidity position on a regular basis. Excess
short-term liquidity is invested in overnight federal funds sold. If the Bank
requires funds beyond its ability to generate them internally, additional funds
are available through borrowings. At September 30, 1999, the Bank had available
lines of credit with the Federal Home Loan Bank of New York of $12.4 million,
with $9.3 million outstanding as of September 30, 1999. The Bank also had
Federal Home Loan Bank borrowings of $30 million at September 30, 1999, which
were not against the line of credit. The Bank undertook these borrowings as one
method of leveraging the additional capital obtained in its conversion to stock
form. The Bank may, from time to time, use borrowings to satisfy funding needs
rather than increase the rates paid on new deposits, because the latter could
have a greater adverse effect on the overall cost of funds.

Residential mortgage loan commitments and commercial loan commitments totaled
$6.2 million, and $182,000 at September 30, 1999, respectively, and the Bank had
$1.4 million of unused home equity lines of credit and $1.8 million and $328,000
of unused commercial line of credit and consumer overdraft checking lines of
credit, respectively. Management anticipates that the Bank will have sufficient
funds available to meet its current loan commitments. Certificates of deposit,
which are scheduled to mature in one year or less from September 30, 1999,
totaled $40.3 million. Management anticipates that the Bank will be able to
retain substantially all of such deposits if the Bank decides to do so to fund
loans and other investments.

At September 30, 1999, the Bank exceeded all regulatory capital requirements of
the OTS applicable to it, with tangible and core capital of $23.6 million, or
13.9% of adjusted assets and total risk-based capital of $23.9 million, or 28.7%
of risk-weighted assets. The Bank was classified as "well capitalized" at
September 30, 1999 under OTS regulations.

The Bank is subject to the minimum liquidity regulations of the OTS. At
September 30, 1999, OTS regulations required that the Bank maintain liquid
assets equal to at least 4% of its net withdrawable accounts plus short term
borrowings, measured on a monthly basis. The Bank has satisfied this requirement
throughout the period during which it has been a federal savings bank, and at
September 30, 1999 had liquid assets equal to 8.0% of net withdrawable accounts
plus short term borrowings.


                                       13

<PAGE>


The following table sets forth information regarding the regulatory capital
ratios of the Bank at September 30, 1999.

<TABLE>
<CAPTION>
                                        Actual               Minimum Capital       For Classification
                                                                                   as Well Capitalized

Bank                               Amount      Ratio         Amount     Ratio       Amount      Ratio
                                                          (Dollars in Thousands)
<S>                               <C>          <C>           <C>        <C>         <C>          <C>
Tangible Capital                  $23,627      13.86%        2,557      1.50%            -           -
Tier 1 (Core) Capital              23,627      13.86%        5,113      3.00%       $8,522        5.0%
Risk Based Capital:
Tier 1                             23,627      28.33%            -          -        5,005        6.0%
Total                              23,894      28.65%        6,673      8.00%        8,341       10.0%
</TABLE>

Forward-Looking Statements

When used in this report on form 10-Q, in future filings by the Company with the
Securities and Exchange Commission, in the Company's press releases or other
public or stockholder communications, or in oral statements made with the
approval of an authorized officer, words and phrases such as " will likely
result" "are expected to," "will continue," "are estimated," "are anticipated"
and other similar expressions, are intended to identify "forward-looking
statements" under the Private Securities Litigation Reform Act. In particular,
certain information customarily disclosed by financial institutions, such as
estimates of interest rate sensitivity and the adequacy of the loan loss
allowance, are inherently forward-looking statements because, by their nature,
they represent attempts to estimate what will occur in the future.

A wide variety of factors could cause the Company's actual results and
experiences to differ materially from the anticipated results or other
expectations expressed in the Company's forward-looking statements. Some of the
risks and uncertainties that may affect operations, performance, results of the
Company's business, the interest rate sensitivity of its assets and liabilities,
and the adequacy of its loan loss allowance, include but are not limited to: (i)
deterioration in local, regional, national or global economic conditions which
could result, among other things, in an increase in loan delinquencies, a
decrease in property values, or a change in the housing turnover rate; (ii)
changes in market interest rates or changes in the speed at which market
interest rates change; (iii) changes in laws and regulations affecting the
financial services industry; (iv) changes in competition; and (v) changes in
consumer preferences.

Furthermore, changes in the economic circumstances of individual borrowers could
have a material adverse effect on their ability to repay their loans regardless
of general economic conditions. Likewise, financial adversity experienced by any
one major business in the Company's market area could have a significant adverse
effect on those of the Company's customers who are employees of that business or
otherwise rely upon it for their economic well being. This could affect their
ability to honor their loan obligations and their ability to maintain deposit
balances.

For these reasons, the Company cautions readers not to place undue reliance upon
any forward-looking statements. Forward-looking statements speak only as of the
date made and the Company assumes no obligation to update or revise any such
statements upon any change in applicable circumstances.


                                       14

<PAGE>


Year 2000 Compliance

In the Company's annual report on Form 10-K, we provided information regarding
our activities to protect against the adverse effects of the Year 2000 computer
problem. Since our last 10-Q filing, we have completed the process of reviewing,
testing and upgrading our systems to make them Year 2000 compliant. Federal
banking regulators have examined the Bank several times not only for Y2K
compliance, but for the Bank's contingency planning as well. The staff has
received training in the Bank's Y2K contingency plan. Our primary data
processing provider, NCR Corporation, reports that it is qualified and has
satisfactorily completed its own internal software and hardware testing and
upgrading and has verifying that all of its vendors are likewise compliant. Our
ATM software and hardware is fully tested and Y2K compliant. However, the
Company remains reliant upon the ability of major utilities, such as electric
and telephone companies, to continue to provide service. Although plans have
been made to continue to operate in the event of a failure of core utility
service delivery systems, any such plans are necessarily temporary and if such
services as telephone or electric service are not delivered for an extended
period, operations would be adversely affected.

The Bank has taken steps prior to the end of the calendar year to maintain
sufficient liquidity so that additional customer demands for cash can be met.
However, any substantial unusual withdrawal activity caused by customer panic
could have a short-term adverse income statement effect because the cost of
alternative sources of funds, such as borrowings, is normally higher than the
cost of deposits. Regardless of Y2K, the Bank's deposits are insured up to the
maximum allowable by the Federal Deposit Insurance Corporation (FDIC).

This is a Year 2000 Readiness Disclosure under the Year 2000 Information and
Readiness Disclosure Act.

Item 3. Quantitative and Qualitative Disclosure About Market Risk

For information concerning GSB Financial Corporation's quantitative and
qualitative disclosures about market risk, refer to Item 7A of the GSB Financial
Corporation Annual Report on Form 10-K for the year ended September 30, 1998, as
filed with the Securities and Exchange Commission on December 29, 1998, and the
sections of the Annual Report to Stockholders referenced therein and included in
such report on Form 10-K, particularly the discussion at pages 8 through 10 of
the Annual Report to Stockholders under the Captions "Gap Analysis" and
"Analysis of Market Risk".


                                       15

<PAGE>


Part II - Other Information

Item 1. Legal Proceedings

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

Item 2. Changes in Securities

None

Item 6. Exhibits and Reports on Form 8-K

(a)  Exhibit 10.1 - Employment Contract by and between Goshen Savings Bank and
     Stephen W. Dederick dated as of July 1, 1999*

     Exhibit 10.2 - Supplemental Employment Contract by and between GSB
     Financial Corporation and Stephen W. Dederick dated as July 1, 1999*

     Exhibit 10.3 - Schedule of Additional Employment Contracts*

     Exhibit 11 - Computation of Earnings Per Share

     Exhibit 27 - Financial Data Schedule*

(b)  Reports on Form 8-K

     None

- ----------
*    Submitted only with filing in electronic format.


                                       16


Exhibit 10.1

                              EMPLOYMENT AGREEMENT

     This Employment  Agreement (the "Agreement") is made and entered into as of
the 1st day of July,  1999, by and between  Goshen Savings Bank, a stock savings
bank  organized  and  operating  under the federal laws of the United States and
having its executive office at One South Church Street,  Goshen,  New York 10924
(the "Bank"), and Stephen W. Dederick (the "Executive Officer"), residing at 946
Oregon Trail, Pine Bush, New York 12566.

     Whereas,  the Executive  Officer  currently  serves the Bank as Senior Vice
President and Chief Financial Officer; and

     Whereas, in order to secure the Executive Officer's continued services, the
Board of Directors of the Bank (the "Board") has approved this Agreement; and

     Whereas,  the  Executive  Officer is willing to continue to make his or her
services available to the Bank on the terms and conditions set forth herein; and

     Whereas,  the Bank  recognizes  that a third  party may at some time in the
future pursue a Change in Control (as defined in section 9 of this Agreement) of
the Bank and that this possibility may result in the departure or distraction of
the Bank's executive officers; and

     Whereas,  the Bank has determined that appropriate steps should be taken to
encourage  the  continued  attention  and  dedication  of the  Bank's  executive
officers,  including the Executive Officer, to their duties for the Bank without
the  distraction  that may arise from the  possibility of a Change in Control of
the Bank; and

     Whereas,  the Bank believes that, by assuring certain  officers,  including
the Executive Officer, of reasonable financial security in the event of a Change
in Control of the Bank,  such  officers  will be in a position to perform  their
duties free from  financial  self interest and in the best interests of the Bank
and its shareholders; and

     Whereas,  for purposes of securing the Executive Officer's services for the
Bank,  the Board of Directors of the Bank  ("Board") has  authorized  the proper
officers of the Bank to enter into an  employment  agreement  with the Executive
Officer on the terms and conditions set forth herein; and

     Now,  Therefore,  in consideration of the mutual covenants set forth below,
the parties agree as follows:

     1. Employment.  The Bank continues the employment of the Executive  Officer
as its Senior Vice  President  and Chief  Financial  Officer,  and the Executive
Officer accepts such continued employment.

     2. Assurance Period.

     (a) If,  during the period from the date of this  Agreement  until June 30,
2000,  subject to extension by the Board upon review of the Executive  Officer's
performance,  there occurs a Change in Control,  there shall  automatically come
into  existence an  Assurance  Period which shall be the period from the date of
such Change in Control  through the third  anniversary  of the Change in Control
(the "Assurance Period"). The Assurance Period shall be part of the term of this
Agreement.

     3. Compensation.

     (a) In consideration  for services rendered by the Executive Officer to the
Bank,  the Bank shall pay to the  Executive  Officer a salary  which,  except as
otherwise  provided in this Agreement,  shall be at the discretion of the Board.
Salary shall be paid in accordance with the Bank's customary  payroll  practices
for other employees.

     (b) In no event shall the Executive  Officer's  annual rate of salary under
this  Agreement  in effect  immediately  prior to a Change in Control be reduced
after the  Change in  Control,  nor shall it be  reduced  prior to the Change in
Control in contemplation thereof.


                                       17

<PAGE>


     4. Employee  Benefits  Plans and Programs;  Other  Compensation.  Except as
otherwise provided in this Agreement, the Executive Officer shall be entitled to
participate in and receive  benefits under the Bank's pension plan,  group life,
health and disability insurance plans, and such other employee benefit plans and
programs, as the Bank may maintain from time to time, on terms no less favorable
than any other employee. Following a Change in Control, all such benefits to the
Executive  Officer  shall be  continued  on terms and  conditions  substantially
identical to, and in no event less favorable than,  those in effect prior to the
Change in Control,  without regard to any reduction in contemplation of a Change
in Control.

     5. Board  Memberships and Personal  Activities.  The Executive  Officer may
serve as a member of the board of  directors  of such  business,  community  and
charitable  organizations  as he or she may  disclose  to the Board from time to
time, and he or she may engage in personal  business and  investment  activities
for his or her own account;  provided,  however,  that such service and personal
business and investment  activities shall not (a) materially  interfere with the
performance of his or her duties under this Agreement,  and (b) involve entities
which either  compete with the Bank or may  reasonably be expected to negatively
impact on the Bank's standing and reputation in the community it serves.

     6. Working Facilities and Expenses. The Executive Officer's principal place
of employment  shall be at the Bank's  executive  offices in Orange County,  New
York. The Bank shall provide the Executive  Officer,  at such principal place of
employment, with support services and facilities suitable to his or her position
with the Bank and necessary or appropriate in connection with the performance of
his or her assigned  duties under this  Agreement.  The Bank shall reimburse the
Executive  Officer for his or her  ordinary  and  necessary  business  expenses,
including  reasonable travel and  entertainment  expenses incurred in connection
with  the  performance  of  his  or  her  duties  under  this  Agreement,   upon
presentation  to the Bank of itemized  accounts of such expenses in such form as
the Bank may reasonably require.

     7. Termination.  The Board may terminate the Executive Officer's employment
at any time, with or without cause, and unless such  termination  occurs after a
Change  in  Control,  the Bank  shall  have no  further  obligation  under  this
Agreement,  and the  Executive  Officer is not  entitled  to  receive  continued
benefits and payments after any such termination, other than as follows:

          (i)  His  or  her  earned  but  unpaid  salary  through  the  date  of
     termination, payable when due but not later than thirty (30) days after the
     termination.

          (ii) The benefits,  if any, to which the Executive  Officer and his or
     her  family   and   dependents   are   entitled   as  a  former   Executive
     Officer/employee,   or  family  or   dependents   of  a  former   Executive
     Officer/employee,  under  the  employee  benefit  and  compensation  plans,
     including,  without limitation, stock options, restricted stock awards, and
     participation  in  tax-qualified  stock bonus plans  benefiting  the Bank's
     Executive Officers and employees, as in effect on the date of termination,

          (iii)  Payment  for all unused  vacation  days and  floating  holidays
     accrued  through the date of  termination at his or her highest annual rate
     of salary for such year.

     8. Death. If the Executive Officer dies during the Employment Period,  this
Agreement  shall  terminate  and the  Bank  shall  pay to his or her  designated
beneficiary(ies) the amounts and provide the benefits set forth in sections 7(b)
(i), (ii) and (iii).

     9. Definition of Change in Control.

     For purposes of this Agreement, a Change in Control of the Bank shall mean:

          (a) the  occurrence of any event upon which any "person" (as such term
     is used in sections 13(d) and 14(d) of the Securities Exchange Act of 1934,
     as amended (the "1934  Act")),  other than (i) GSB  Financial  Corporation;
     (ii) a trustee or other  fiduciary  holding  securities  under an  employee
     benefit plan maintained for the benefit of employees


                                       18

<PAGE>


     of the Bank;  (iii) a corporation  owned,  directly or  indirectly,  by the
     stockholders  of the Bank in  substantially  the same  proportions as their
     ownership of stock of the Bank; or (iv) the Executive Officer, or any group
     otherwise constituting a person in which the Executive Officer is a member,
     becomes the "beneficial  owner" (as defined in Rule 13d-3 promulgated under
     the 1934 Act),  directly or  indirectly,  of securities  issued by the Bank
     representing  twenty-five (25%) or more of the combined voting power of all
     of the Bank's then outstanding securities; or

          (b) the occurrence of any event upon which the  individuals who on the
     date this  Agreement is made are members of the Board,  together with their
     successors  as  described  in  section  11 below,  cease for any  reason to
     constitute a majority of the members of the Board; or

          (c) the shareholders of the Bank approve either:

               (i) a  merger  or  consolidation  of  the  Bank  with  any  other
          corporation,  other than a merger or consolidation  following which of
          the following conditions are satisfied:

               (A)  (x) the  members  of the  Board  immediately  prior  to such
                    merger or  consolidation  constitute  at least a majority of
                    the  members  of  the  governing  body  of  the  institution
                    immediately after such merger or consolidation;  and (y) the
                    shareholders of the Bank immediately prior to such merger or
                    consolidation  own  securities of the resulting  institution
                    immediately after such merger or consolidation  representing
                    fifty percent (50%) or more of the combined  voting power of
                    all such securities then  outstanding in  substantially  the
                    same proportions as their ownership of voting  securities of
                    the Bank before such merger or consolidation; and

               (2)  the entity which  results from such merger or  consolidation
                    expressly agrees in writing to assume and perform the Bank's
                    obligations under this Agreement; or

               (ii) a plan of complete  liquidation  of the Bank or an agreement
          for the sale or disposition by the Bank of all or substantially all of
          its assets; or

          (d) any event which would be described in sections 9(a), (b) or (c) if
     the term "Parent  Corporation  of the Bank" were  substituted  for the term
     "Bank"  therein.  Such an event  shall be deemed to be a Change in  Control
     under the relevant provision of sections 9(a), (b) or (c).

It is  understood  and agreed  that more than one Change in Control may occur at
the same or different times during the Employment Period and that the provisions
of this  Agreement  shall apply with equal force and effect with respect to each
such  Change in  Control.  For the purpose of this  section,  a  successor  of a
director  shall mean any person who is elected or nominated  for election to the
Board by a majority of the  directors of the Bank,  who are either  directors of
the Bank as of the date of this  Agreement or who are  themselves  successors as
defined in this sentence.  For the purposes of section 9(c)(i)(A),  if there are
two or more mergers or consolidations which are substantially contemporaneous in
time,  the   consummation  of  which  are  separated  in  time  principally  for
regulatory,   convenience  or  administrative  reasons,  then  such  mergers  or
consolidations  shall be deemed  one  transaction  for the  purpose of the terms
"immediately prior" and "immediately after."

     10. Change in Control - Termination and Severance Benefits.

     (a) In the event of a Change in Control,  the Executive  Officer shall have
the right to terminate employment with the Bank at any time during the Assurance
Period upon any of the following occurrences:

          (i) if the  Executive  Officer  ceases  to serve  in a senior  officer
     position   with  the  Bank  or  its   successor   or  his  or  her  duties,
     responsibilities or title are not commensurate with senior officer status;


                                       19

<PAGE>


          (ii) the Executive Officer is not afforded the same  opportunities for
     salary increases,  bonuses,  promotions,  increased work  responsibilities,
     perquisites and similar other types of benefits afforded to other executive
     officers of the successor to the Bank;

          (iii) the principal office at which the Executive  Officer is required
     to work is relocated outside of Orange County; or

          (iv) a reduction in the  compensation  paid to the  Executive  Officer
     below  the  rate of  compensation  paid  prior to the  commencement  of the
     Assurance Period,  or a material  reduction in the benefits provided to the
     Executive Officer under the Bank's program of employee  benefits,  compared
     with the  compensation  and benefits  that were  provided to the  Executive
     Officer on the day before the  Assurance  Period  commenced  excluding  the
     effect of any reductions in  compensation or benefits in  contemplation  of
     any Change in  Control,  unless (i)  mandated by any  regulatory  authority
     having jurisdiction over the Bank or (ii) so reduced with the prior written
     consent of the Executive Officer.

     (b) If the Bank or any  successor  to the  Bank  terminates  the  Executive
Officer's  employment  with the Bank or such successor after a Change in Control
without his or her consent,  or if the  termination is by the Executive  Officer
pursuant to section 10(a),  the following  benefits and amounts shall be paid or
provided to the Executive Officer:

          (i) all  payments and  benefits  set forth in section  7(i),  (ii) and
     (iii);

          (ii) continued group life, health and disability insurance benefits as
     though the  Executive  Officer  had  continued  to be  employed  under this
     Agreement through the end of the Assurance Period;

          (iii) within thirty days after  termination,  a lump sum payment equal
     to the present  value of the total  salary and bonuses  that the  Executive
     Officer  would  have  earned if he or she had worked for the Bank until the
     end of the  Assurance  Period at the highest  annual rate of salary and the
     highest  annual bonus paid to the  Executive  Officer  during the two years
     prior to the Change in Control; and

          (iv) within thirty days after termination, a lump sum payment equal to
     the  present  value of the  difference  between  (a) the  amount  which the
     Executive Officer would have been entitled to receive (for all plans in the
     nature of defined  benefit  plans) or contributed on his or her behalf (for
     all plans in the nature of defined contribution, profit sharing, incentive,
     bonus or award plans) if employment had not terminated  prior to the end of
     the  Assurance  Period  and (b)  the  amount  which  will  be  received  or
     contributed based on the actual termination. This provision shall encompass
     pension  plans,  profit sharing plans,  401(k) plans,  ESOPs,  bonus plans,
     supplemental  executive retirement plans, and all other plans providing for
     post-termination or salary  augmentation  payments to the Executive Officer
     whether or not tax qualified,  which were in effect on the day prior to the
     Change in Control,  but excluding the effect of any  reductions in benefits
     in contemplation of the Change in Control.

     (c) In calculating payments under section 10(b), the discount rate used for
determining  present  value  shall be 3%,  compounded  monthly,  based  upon the
scheduled due dates of the future  payments in accordance  with the terms of the
plans and  customary  practice  of the  Bank.  Benefits  to which the  Executive
Officer  would have been  entitled had the  termination  not  occurred  shall be
determined  by  including  full  credit for years of service  and  attained  age
through  the end of the  Assurance  Period as  though  the  termination  had not
occurred.  If  applicable,  benefits  shall be assumed to be payable in a single
life annuity and actuarial  benefits shall be based upon mortality  tables under
Section 72 of the  Internal  Revenue  Code of 1986.  If any benefits or payments
would have required any payment or  contribution  by the Executive  Officer,  it
shall be assumed that the Executive Officer made the highest permissible payment
or contribution.

     (d) The  Executive  Officer shall not be required to mitigate the amount of
any payment  provided  for in this  section 10 by seeking  other  employment  or
otherwise,  nor shall the amount of any payment or benefit  provided for in this
section 10 be reduced by any compensation earned by the Executive Officer as the
result of employment by another  employer,  by  retirement  benefits,  by offset
against any amount  claimed to be owed by the  Executive  Officer


                                       20

<PAGE>


to the Bank or the  parent  corporation  of the  Bank,  or  otherwise  except as
specifically  provided in this Agreement.  The damages incurred by the Executive
Officer due to a termination  triggering the benefits described in section 10(b)
are not capable of accurate  measurement  on the date of this  Agreement and the
benefits and payments  provided  for in this  Agreement  constitute a reasonable
estimate  of all  damages  that  would  be  sustained  consequence  due to  such
termination,  other  than  damages  arising  under or out of any  stock  option,
restricted stock or other  non-qualified stock acquisition or investment plan or
program,  it being  understood and agreed that this Agreement does not determine
the  measurement  of  damages  under any such plan or  program in respect of any
termination of employment.

     11. Successors and Assigns.

     (a) The Bank shall require any successor  (whether  direct or indirect,  by
purchase, merger, consolidation or otherwise) to all or substantially all of the
business and/or assets of the Bank to expressly assume and agree to perform this
Agreement  in the same  manner  and to the same  extent  that the Bank  would be
required to perform it if no such succession had taken place.

     (b) This  Agreement  will inure to the  benefit of and be binding  upon the
Executive  Officer,  his or her legal  representatives  and testate or intestate
distributes,  and the Bank, their respective  successors and assigns,  including
any successor by merger or  consolidation  or a statutory  receiver or any other
person  or  firm  or  corporation  to  which  all  or  substantially  all of the
respective assets and business of the Bank may be sold or otherwise transferred.

     12. Notices. Any communication required or permitted to be given under this
Agreement, including any notice, direction,  designation,  consent, instruction,
objection or waiver,  shall be in writing and shall be deemed to have been given
at such time as it is delivered  personally,  or five (5) days after  mailing if
mailed,  postage  prepaid,  by  registered  or certified  mail,  return  receipt
requested,  or next  day mail via  Federal  Express  or  United  Parcel  Service
addressed to such party at the address  listed below or at such other address as
one such party may by written notice specify to the other party:

     If to the Executive Officer:

     Stephen W. Dederick
     946 Oregon Trail
     Pine Bush, New York 12566

     If to the Bank:

     Goshen Savings Bank
     One South Church Street
     Goshen, New York  10924
     Attention: Chairman of the Board of Directors


     With a copy to:

     Serchuk & Zelermyer, LLP
     81 Main Street
     White Plains, NY 10601
     Attention:  Jay L. Hack, Esq.

     13.  Enforcement  Costs and  Attorneys'  Fees.  The Bank shall pay to or on
behalf of the Executive Officer all reasonable costs, including reasonable legal
fees,  incurred  by him or her in  connection  with or arising out of his or her
consultation  with legal  counsel or in  connection  with or arising  out of any
action,  suit or proceeding  in which he or she may be involved,  as a result of
his or her  efforts,  in good  faith,  to  defend or  enforce  the terms of this
Agreement,   provided  that  the  Executive  Officer  shall  have  substantially
prevailed  on the merits  pursuant to a


                                       21

<PAGE>


judgment,  decree  or  order  of a  court  of  competent  jurisdiction  or of an
arbitrator in an  arbitration  proceeding,  or in a settlement.  Any  settlement
agreement  which provides for payment of any amounts in settlement of the Bank's
obligations  hereunder shall be conclusive  evidence of the Executive  Officer's
entitlement  to payments  under this section,  and any such payments shall be in
addition to amounts payable pursuant to such settlement  agreement,  unless such
settlement agreement expressly provides otherwise.

     14.  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.

     15. Waiver. Failure to insist upon strict compliance with any of the terms,
covenants  or  conditions  hereof  shall not be  deemed a waiver  of such  term,
covenant, or condition. A waiver of any provision of this Agreement must be made
in  writing,  designated  as a waiver,  and signed by the party  against who its
enforcement is sought.  Any waiver or  relinquishment  of such right or power at
any one or more  times  shall not be deemed a waiver or  relinquishment  of such
right or power at any other time or times.

     16.   Counterparts.   This  Agreement  may  be  executed  in  two  or  more
counterparts,  each of which shall be deemed an original, and all of which shall
constitute one and the same Agreement.

     17.  Governing Law. This  Agreement  shall be governed by and construed and
enforced  in  accordance  with the laws of the  State  of New  York,  and in the
absence of  controlling  New York law,  the federal  laws of the United  States,
without reference to conflicts of law principles.

     18. Headings and  Construction.  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.

     19. 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  between  the Bank  and the  Executive
Officer.  No  modifications  of this  Agreement  shall be valid  unless  made in
writing and signed by the parties hereto.

     20. Required Regulatory  Provisions.  The following provisions are included
for  the  purposes  of  complying  with  various  laws,  rules  and  regulations
applicable to the Bank:

          (a) Notwithstanding  anything herein contained to the contrary,  in no
     event shall the aggregate  amount of compensation  payable to the Executive
     Officer  under  section  10(b) hereof  (exclusive  of amounts  described in
     section 10(b)(i)) exceed three times the Executive Officer's average annual
     total  compensation  for the last five  consecutive  calendar  years to end
     prior to his or her  termination of employment with the Bank (or for his or
     her entire  period of  employment  with the Bank if less than five calendar
     years).

          (b)  Notwithstanding  anything  contained herein to the contrary,  the
     Executive  Officer  shall  have no right to receive  compensation  or other
     benefits  for any period  after  termination  for cause.  "Termination  for
     Cause" shall include termination of the Executive Officer due to any of the
     following:  (i)  personal  dishonesty,  (ii)  incompetence  or  intentional
     failure to perform  regular  duties,  (iii)  willful  misconduct or willful
     violation of any law, rule or regulation (other than traffic  violations or
     similar offenses) or final cease and desist order, (iv) breach of fiduciary
     duty involving  personal  profit or (v) material breach of any provision of
     this Agreement.

          (c)  Notwithstanding  anything herein  contained to the contrary,  any
     payments to the  Executive  Officer by the Bank,  whether  pursuant to this
     Agreement  or  otherwise,   are  subject  to  and  conditioned  upon  their
     compliance  with section  18(k) of the Federal  Deposit  Insurance Act (the
     "FDI Act"), 12 U.S.C.  Section  1828(k),  and any  regulations  promulgated
     thereunder.


                                       22

<PAGE>


          (d) Notwithstanding  anything herein contained to the contrary, if the
     Executive  Officer is suspended from office and/or  temporarily  prohibited
     from  participating in the conduct of the affairs of the Bank pursuant to a
     notice  served under  section  8(e)(3) or 8(g)(1) of the FDI Act, 12 U.S.C.
     Section  1818(e)(3)  or  1818(g)(1),  the  Bank's  obligations  under  this
     Agreement  shall be  suspended  as of the date of service  of such  notice,
     unless stayed by appropriate proceedings. If the charges in such notice are
     dismissed,  the  Bank,  in its  discretion,  may (i)  pay to the  Executive
     Officer  all  or  part  of  the  compensation  withheld  while  the  Bank's
     obligations  hereunder  were suspended and (ii)  reinstate,  in whole or in
     part, any of the obligations which were suspended.

          (e) Notwithstanding  anything herein contained to the contrary, if the
     Executive   Officer  is  removed   and/or   permanently   prohibited   from
     participating in the conduct of the Bank's affairs by an order issued under
     section 8(e)(4) or 8(g)(1) of the FDI Act, 12 U.S.C.  Section 1818(e)(4) or
     (g)(1), all obligations of the Bank under this Agreement shall terminate as
     of the effective  date of the order,  but vested rights and  obligations of
     the Bank and the Executive Officer shall not be affected.

          (f) Notwithstanding  anything herein contained to the contrary, if the
     Bank is in default  (within the meaning of section  3(x)(1) of the FDI Act,
     12 U.S.C.  Section  1813(x)(1)),  all  obligations  of the Bank  under this
     Agreement shall terminate as of the date of default,  but vested rights and
     obligations of the Bank and the Executive Officer shall not be affected.

          (g)  Notwithstanding  anything herein  contained to the contrary,  all
     obligations of the Bank hereunder shall be terminated, except to the extent
     that a  continuation  of this  Agreement  is  necessary  for the  continued
     operation  of the  Bank:  (i) by the  Director  of  the  Office  of  Thrift
     Supervision  ("OTS")  or his  designee  or the  Federal  Deposit  Insurance
     Corporation  ("FDIC"),  at the time the FDIC  enters into an  agreement  to
     provide  assistance  to or on  behalf  of  the  Bank  under  the  authority
     contained in section 13(c) of the FDI Act, 12 U.S.C. Section 1823(c);  (ii)
     by the Director of the OTS or his or her designee at the time such Director
     or designee  approves a supervisory  merger to resolve  problems related to
     the  operation of the Bank or when the Bank is  determined by such Director
     to be in an unsafe or unsound condition.  The vested rights and obligations
     of the parties shall not be affected.

     If and to the extent that any of the  provisions of this section 20 are not
required  by  applicable  law,  rule  or  regulation,   the  same  shall  become
inoperative as though eliminated by formal amendment of this Agreement.

     IN WITNESS  WHEREOF,  the Bank has caused this Agreement to be executed and
the Executive Officer has hereto set his or her hand, all as of the day and year
first above written.


                                        ---------------------------------------
                                        Stephen W. Dederick, Executive Officer


                                        GOSHEN SAVINGS BANK

                                        By
                                             ----------------------------------
                                             Thomas V. Guarino, President


                                       23



Exhibit 10.2

                        SUPPLEMENTAL EMPLOYMENT AGREEMENT

     This  SUPPLEMENTAL  EMPLOYMENT  AGREEMENT  (the  "Agreement")  is made  and
entered  into as of the 1st day of July,  1999,  by and  between  GSB  Financial
Corporation,  a corporation  organized and operating under the laws of the State
of Delaware  and having an office at 1 South  Church  Street,  Goshen,  New York
10924 (the  "Company"),  and  Stephen W.  Dederick,  (the  "Executive  Officer")
residing at 946 Oregon Trail, Pine Bush, New York 12566.

     WHEREAS,  pursuant to an Employment Agreement dated as of July 1, 1999 (the
"Employment Agreement") by and between Goshen Savings Bank, a stock savings bank
organized  under  the  federal  laws of the  United  States  and a wholly  owned
subsidiary  of the Company  (the  "Bank") and the  Executive  Officer,  the Bank
agreed,  among other  things,  to provide the  Executive  Officer  with  certain
assurances regarding his or her continued employment in the event of a Change in
Control of the Bank or the Company; and

     WHEREAS, the Board of Directors of the Company (the "Board") has determined
that it would be in the best  interests  of the Company and the Bank to guaranty
the assurances given by the Bank to Executive Officer in order to secure for the
Bank and itself the continued availability of the Executive Officer's services.

     NOW,  THEREFORE,  in consideration of the mutual covenants set forth below,
the parties agree as follows:

Section 1. The Guaranty.

     The Company  hereby  guarantees  each and every  obligation  of the Bank to
Executive Officer pursuant to the Employment  Agreement.  Such guaranty shall be
effective as, when and if the Bank fails to make any payment due, or perform any
obligation, under the Employment Agreement.

Section 2. Payment in Full.

     If the provisions of Section 20(a) of the Employment  Agreement  reduce any
amount otherwise payable to the Executive Officer, then the Company shall pay to
the Executive  Officer the amount of such reduction so that the aggregate amount
payable to the  Executive  Officer  shall be equal to the amount  which would be
payable under the Employment Agreement as though Section 20(a) were not included
therein.

Section 3. Excise Tax Indemnification.

     (a) This section 3 shall apply if the Executive  Officer's  employment with
the Bank or the Company is terminated in circumstances  giving rise to liability
for excise taxes under  section  4999 of the Internal  Revenue Code of 1986 (the
"Code").  If for any  taxable  year,  the  Executive  Officer  is liable for the
payment  of an excise  tax under  section  4999 of the Code with  respect to any
payment made by the Company or the Bank to the  Executive  Officer,  the Company
shall pay to the  Executive  Officer  the  amount  necessary  so that  after the
payment of all excise taxes, and after the payment of all other taxes due on the
amount  payable to the  Executive  Officer  under this  section,  the net amount
remaining  in the  hands  of the  Executive  Officer  shall  be the  amount  the
Executive  Officer would have  received if no excise tax had been payable.  Such
amount shall be equal to X determined under the following formula:

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

where


                                       24

<PAGE>


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

     P = the  amount  with  respect  to  which  such  excise  tax  is  assessed,
determined without regard to this section 3;

     FI = the highest  marginal  rate of income tax  applicable to the Executive
Officer under the Code for the taxable year in question;

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

and

     M = the highest  marginal rate of Medicare tax  applicable to the Executive
Officer under the Code or the taxable year in question.

Any amount  payable  under this section  shall be paid on the earlier of (i) the
date the Company or the Bank is required to withhold  tax on any payment due, or
(ii) the date the tax is required to be paid by the Executive Officer.

     (b)  Notwithstanding  anything in this  section 3 to the  contrary,  in the
event that the  Executive  Officer's  liability for the excise tax under section
4999 of the Code for a taxable year is  subsequently  determined to be different
than the amount determined by the formula (X + P) x E, where X, P and E have the
meanings provided in section 3(a), the Executive Officer or the Company,  as the
case may be,  shall pay to the other  party at the time that the  amount of such
excise tax is finally determined,  an appropriate  amount,  plus interest,  such
that the payment made under subsection 3(a), when increased by the amount of the
payment made to the Executive  Officer under this subsection by the Company,  or
when  reduced  by the  amount of the  payment  made to the  Company  under  this
subsection by the Executive Officer, equals the amount that should have properly
been paid to the Executive  Officer  under  subsection  3(a).  The interest paid
under this section 3(b) shall be determined  at the rate provided  under section
1274(b)(2)(B)  of the Code. To confirm that the proper amount,  if any, was paid
to the  Executive  Officer  under this section 3, the  Executive  Officer  shall
furnish to the Company a copy of each tax return which  reflects a liability for
an excise tax payment made by the  Company,  at least 20 days before the date on
which such return is required to be filed with the Internal Revenue Service.

     (c) The provisions of this section 3 are designed to reflect the provisions
of  applicable  federal,  state and local tax laws in effect on the date of this
Agreement.  If,  after the date  hereof,  there  shall be any change in any such
laws,  this  section  3 shall be deemed  automatically  modified  to the  extent
necessary to assure that the Executive Officer is fully indemnified  against the
economic  effects  of the tax  imposed  under  section  4999 of the  Code or any
similar federal, state or local tax.

Section 4. Successors and Assigns.

     This  Agreement  will inure to the benefit of and be binding upon Executive
Officer, his or her legal representatives and testate or intestate distributees,
and the Company its successors and assigns, including any successor by merger or
consolidation or a statutory receiver or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Company may
be sold or otherwise transferred.

Section 5. Notices.

     Any  communication  required or permitted to be given under this Agreement,
including any notice, direction, designation, consent, instruction, objection or
waiver,  shall be in writing and shall be deemed to have been given at such time
as it is delivered personally, or five (5) days after mailing if mailed, postage
prepaid, by registered or certified mail, return receipt requested,  or next day
mail via Federal  Express or United Parcel  Service,  addressed to such party at
the  address  listed  below or at such  other  address  as one such party may by
written notice specify to the other party:


                                       25

<PAGE>


     If to Executive Officer:

     Stephen W. Dederick
     946 Oregon Trail
     Pine Bush, New York 12566

     If to the Company:

     GSB Financial Corporation
     One South Church Street
     Goshen, New York  10924
     Attention: Chairman of the Board of Directors

     With a copy to:

     Serchuk & Zelermyer, LLP
     81 Main Street
     White Plains, New York 10601
     Attention: Jay L. Hack, Esq.

Section 6. Enforcement Costs and Attorneys' Fees.

     The  Company  shall  pay to or on  behalf  of  the  Executive  Officer  all
reasonable  costs,  including  reasonable legal fees,  incurred by him or her in
connection  with or arising out of the  Executive  Officer's  consultation  with
legal  counsel or in  connection  with or  arising  out of any  action,  suit or
proceeding  in which the Executive  Officer may be involved,  as a result of the
Executive  Officer's  efforts,  in good faith, to defend or enforce the terms of
this  Agreement,  provided that the Executive  Officer shall have  substantially
prevailed  on the merits  pursuant to a judgment,  decree or order of a court of
competent jurisdiction or of an arbitrator in an arbitration proceeding, or in a
settlement.  Any settlement  agreement which provides for payment of any amounts
in  settlement  of the  Company's  obligations  hereunder  shall  be  conclusive
evidence of the Executive Officer's  entitlement to payments under this section,
and any such payments shall be in addition to amounts  payable  pursuant to such
settlement  agreement,  unless  such  settlement  agreement  expressly  provides
otherwise.

Section 7. Severability.

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

Section 8. Waiver.

     Failure to insist upon strict  compliance with any of the terms,  covenants
or  conditions  hereof shall not be deemed a waiver of such term,  covenant,  or
condition.  A waiver of any provision of this Agreement must be made in writing,
designated as a waiver,  and signed by the party against whom its enforcement is
sought.  Any waiver or relinquishment of any right or power hereunder at any one
or more times  shall not be deemed a waiver or  relinquishment  of such right or
power at any other time or times.

Section 9. Counterparts.


                                       26

<PAGE>


     This  Agreement  may be executed in two (2) or more  counterparts,  each of
which shall be deemed an original, and all of which shall constitute one and the
same Agreement.

Section 10. Governing Law.

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

Section 11. Headings and Construction.

     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 12. 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 13. No Effect on Employment at Will Relationship.

     The Company and  Executive  Officer  acknowledge  and confirm  that nothing
contained in this agreement or in the  Employment  Agreement  between  Executive
Officer and the Bank shall change the employment  relationship  between the Bank
and Executive  Officer to anything other than employment at will, except for the
express assurances, protections and other provisions contained in the Employment
Agreement and this Agreement,  which provisions shall be deemed to supersede the
employment at will relationship.

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


                                        ---------------------------------------
                                        Stephen W. Dederick, Executive Officer


                                        GSB FINANCIAL CORPORATION


                                        By
                                             ----------------------------------
                                             Thomas V. Guarino, Chairman


                                       27



Exhibit 10.3

                   Schedule of Additional Employment Contracts

Pursuant to  instruction  2 of Section 601 of  Regulation  S-K,  the  registrant
includes the  following  schedule  regarding  additional  management  employment
contracts the full text of which the registrant has omitted from this filing.

     (3)  Goshen  Savings Bank (the  "Bank") has also  entered  into  Employment
          Agreements with each of executive officers Barbara A. Carr and Rolland
          B.  Peacock  III which are  substantially  identical  in all  material
          respects to the  Employment  Agreement by and between the Bank and Mr.
          Dederick, as filed as Exhibit 10.1 to this Form 10-Q, except as to the
          parties thereto and their respective titles.

     (4)  GSB  Financial  Corporation  (the  "Company")  has also  entered  into
          Supplemental  Employment  Agreements  with each of executive  officers
          Barbara A. Carr and  Rolland B.  Peacock  III which are  substantially
          identical  in all  material  respects to the  Supplemental  Employment
          Agreement  by and between the  Company and Mr.  Dederick,  as filed as
          Exhibit 10.2 to this Form 10-Q,  except as to the parties  thereto and
          their respective titles.


                                       28



                                   Exhibit 11

                       Computation of Net Income Per Share
               (In thousands, except share and earnings per share)

                                                  For the Quarter Ended
                                         ---------------------------------------
                                         September 30, 1999   September 30, 1998
                                         ------------------   ------------------
Net Income Per Share - Basic

Net income applicable to common stock        $   383,000         $   (91,000)

Weighted average common shares                 1,848,322           1,997,403

Earnings per common share                    $      0.21         $     (0.05)


Net Income Per Share - Diluted

Net income applicable to common stock        $   383,000         $   (91,000)

Weighted average common shares                 1,848,322           1,997,403

Dilutive common stock options                     18,295              22,248
                                             -----------         -----------

Weighted average common shares - diluted       1,866,617           2,019,651

Earnings per common share                    $      0.21         $     (0.04)

                                                For the Nine Months Ended
                                         ---------------------------------------
                                         September 30, 1999   September 30, 1998
                                         ------------------   ------------------
Net Income Per Share - Basic

Net income applicable to common stock        $ 1,019,000         $   306,000

Weighted average common shares                 1,889,848           2,033,542

Earnings per common share                    $      0.54         $      0.15


                                       29

<PAGE>


Net Income Per Share - Diluted

Net income applicable to common stock        $ 1,019,000         $   306,000

Weighted average common shares                 1,889,848          2,033,542

Dilutive common stock options                     15,510              20,135
                                             -----------         -----------

Weighted average common shares - diluted       1,905,358           2,053,677

Earnings per common share                    $      0.54         $      0.15

(1) Dilutive common stock options (includes restricted stock under the Company's
ISAP plan and options  under its stock  option  plan) are based on the  treasury
stock method using average market price.  The treasury  stock method  recognizes
the use of assumed  proceeds  upon the  exercise  of  option,  and the amount of
unearned  compensation   attributed  to  future  services  under  the  Company's
restricted stock plan, including any tax benefits,  will be used to purchase the
Company's common stock at the average market price during the period.


                                       30

<PAGE>


                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.


                                        GSB Financial Corporation

                                        Principal Executive Officers:


Date: November 15, 1999                 /s/  Stephen W. Dederick
                                             ----------------------------------
                                             Stephen W. Dederick
                                             Chief Financial Officer & Treasurer
                                             (Principal Financial and
                                             Accounting Officer)


                                        /s/  Rolland B. Peacock III
                                             ----------------------------------
                                             Rolland B. Peacock III
                                             Vice President

                                        /s/  Barbara A. Carr
                                             ----------------------------------
                                             Barbara A. Carr
                                             Secretary


                                       31


<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM " THE
     CONSOLIDATED  FINANCIAL  STATEMENTS"  AND IS  QUALIFIED  IN ITS ENTIRETY BY
     REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                             DEC-31-1999
<PERIOD-END>                                  SEP-30-1999
<CASH>                                              3,469
<INT-BEARING-DEPOSITS>                                  0
<FED-FUNDS-SOLD>                                      100
<TRADING-ASSETS>                                        0
<INVESTMENTS-HELD-FOR-SALE>                        52,203
<INVESTMENTS-CARRYING>                              1,671
<INVESTMENTS-MARKET>                                1,664
<LOANS>                                           111,439
<ALLOWANCE>                                           266
<TOTAL-ASSETS>                                    174,634
<DEPOSITS>                                        103,737
<SHORT-TERM>                                       29,325
<LIABILITIES-OTHER>                                 1,938
<LONG-TERM>                                        10,000
                                   0
                                             0
<COMMON>                                           21,619
<OTHER-SE>                                          8,015
<TOTAL-LIABILITIES-AND-EQUITY>                    174,634
<INTEREST-LOAN>                                     5,375
<INTEREST-INVEST>                                   2,368
<INTEREST-OTHER>                                        0
<INTEREST-TOTAL>                                    7,743
<INTEREST-DEPOSIT>                                  2,668
<INTEREST-EXPENSE>                                  3,596
<INTEREST-INCOME-NET>                               4,147
<LOAN-LOSSES>                                          55
<SECURITIES-GAINS>                                      0
<EXPENSE-OTHER>                                     2,632
<INCOME-PRETAX>                                     1,688
<INCOME-PRE-EXTRAORDINARY>                          1,688
<EXTRAORDINARY>                                         0
<CHANGES>                                               0
<NET-INCOME>                                        1,019
<EPS-BASIC>                                          0.54
<EPS-DILUTED>                                        0.54
<YIELD-ACTUAL>                                       3.72
<LOANS-NON>                                             0
<LOANS-PAST>                                            0
<LOANS-TROUBLED>                                        0
<LOANS-PROBLEM>                                         0
<ALLOWANCE-OPEN>                                      215
<CHARGE-OFFS>                                           5
<RECOVERIES>                                            1
<ALLOWANCE-CLOSE>                                     266
<ALLOWANCE-DOMESTIC>                                    0
<ALLOWANCE-FOREIGN>                                     0
<ALLOWANCE-UNALLOCATED>                               266



</TABLE>


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