RIVER ASSET SUB INC
S-4/A, 1998-03-26
OPERATORS OF APARTMENT BUILDINGS
Previous: MONEY STORE SBA LOAN BACKED ADJ RAK CERT SERIES 1997-I, 15-15D, 1998-03-26
Next: PHYSICAL SPA & FITNESS INC, SB-2/A, 1998-03-26



   
              As filed with the Securities and Exchange Commission
                  on March 26, 1998 Registration No. 333-38673
                                                                    333-38673-01
    



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                                 Amendment No. 2
                                       To
                                    FORM S-4
                             Registration Statement
                                      Under
                           The Securities Act of 1933
    

                              RIVER ASSET SUB, INC.
             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                                                     <C>                                          <C>       
                    Delaware                                    6513, 6514                                 13-3973550
        (State or other jurisdiction of                (Primary Standard Industrial                     (I.R.S. Employer
         incorporation or organization)                Classification Code Number)                   Identification Number)
                                                  --------------------------------------
                                           645 Fifth Avenue, 8th Floor, New York, NY 10022 (212) 848-0201
     (Address,   including  zip  code,  and  telephone number, including area code, of registrant's principal executive offices)

                                          RIVER DISTRIBUTION SUB, INC.
                          (Exact name of registrant as specified in its charter)

                    Delaware                                    6513, 6514                                 13-3974278
        (State or other jurisdiction of                (Primary Standard Industrial                     (I.R.S. Employer
         incorporation or organization)                Classification Code Number)                   Identification Number)
                                                  --------------------------------------
                                           645 Fifth Avenue, 8th Floor, New York, NY 10022 (212) 848-0201
     (Address,   including  zip  code,  and  telephone number, including area code, of registrant's principal executive offices)
</TABLE>

                             As to both Registrants:

                               Jerome R. McDougal
                 Chairman, President and Chief Executive Officer
                               River Bank America
                           645 Fifth Avenue, 8th Floor
                            New York, New York 10022
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                   Please send
                        copies of all correspondence to:

                             Thomas E. Kruger, Esq.
                                Battle Fowler LLP
                               75 East 55th Street
                            New York, New York 10022

       Approximate date of commencement of proposed sale of securities to
the public: As soon as practicable after the effective date of this Registration
Statement and all conditions to the  Reorganization  described  herein have been
waived or satisfied.

            If the Securities being registered on this Form are being offered in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box./ /

            If the securities being registered on this Form are being offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, check the following box./ /

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






693046.4

<PAGE>



                               RIVER BANK AMERICA
                           645 Fifth Avenue, 8th Floor
                            New York, New York 10022

   
                                                                  March 27, 1998
    

Dear Stockholder:

   
            You  are   cordially   invited  to  attend  a  special   meeting  of
stockholders of River Bank America, a New York chartered stock savings bank (the
"Bank"),  to be held at the Grand Hyatt of New York Hotel,  Park Avenue at Grand
Central  Station,  New York,  New York  10017,  on April 20, 1998 at 10:00 a.m.,
local time (the "Special Meeting").
    

            At the  Special  Meeting,  you will be  asked  again  to  approve  a
proposal to direct that the Bank be closed and its affairs  wound up. As you may
recall,  at the 1997 annual meeting of stockholders held on October 7, 1997, you
voted  upon  a  similar   proposal  so  that  after  the  approval   thereof  by
stockholders,  the Bank could file a petition for a closing order in the Supreme
Court of the State of New York by October 15, 1997.  Under New York Banking Law,
stockholder  approval  of the earlier  proposal  to close the Bank was  required
before a petition for a closing order could be filed in New York Supreme  Court.
The petition for the closing order (the "Closing  Order  Petition") was filed on
October 15,  1997.  The  petition was granted on November 26, 1997 and a closing
order was signed on January 9, 1998 and  entered on January 14,  1998,  allowing
the Bank to  proceed  with the  required  notice  to  creditors.  The  notice to
creditors  was served on all known  creditors  of the Bank prior to the deadline
set in the closing order.

            By filing the petition for the closing order in the New York Supreme
Court  prior to  October  15,  1997,  the Bank is able to  comply  with  certain
conditions  imposed  by the New York  State  Banking  Department  (the  "Banking
Department") in its approval of the Bank's previously  announced plan to change,
through  a series  of steps,  in a manner  intended  to  constitute  a  tax-free
reorganization,  the  legal  form of  organization  of the Bank  from a New York
chartered bank to a business corporation  incorporated in the State of Delaware.
The  Bank's  board  of  directors  proposed  this  plan as an  alternative  to a
liquidation  of the Bank in accordance  with  conditions  imposed by the Banking
Department in connection  with the Banking  Department's  approval of the Bank's
June 1996 Branch Sale referred to below.

            As you may recall,  following  stockholder  and  Banking  Department
approval,  on June 28, 1996,  the Bank sold all of its branches and  transferred
substantially  all of its deposits to Marine  Midland Bank (the "Branch  Sale").
Although the Bank has ceased operation as a depository institution, it remains a
banking  organization  legally chartered and subject to regulation,  examination
and supervision by the New York State Banking  Department.  As conditions to its
approval of the Branch Sale, the Banking  Department  required the Bank to agree
(i) to submit a plan of dissolution for Banking  Department  approval within one
year of the Branch Sale closing date (the "Dissolution Plan Condition") and (ii)
to file a petition in New York State Supreme Court for a closing order within 13
months of the closing of the Branch Sale and for a final order of dissolution of
the Bank  within five months  following  the filing of a petition  for a closing
order (the "Closing  Condition").  In April 1997,  River Bank announced that the
Board of  Directors  was  evaluating  a proposal to  reorganize  the Bank into a
business corporation,  consistent with the Bank's goal of managing its assets to
maximize  stockholder value. To that end, in June 1997, the Bank proposed to the
Banking  Department an alternative  under which the  Dissolution  Plan Condition
would be satisfied through the  implementation of a plan whereby the Bank would,
through a series of steps,  on what is intended to be a tax-free  basis,  change
its legal form of  organization  by which it conducts  its  business,  holds its
assets and is obligated  for its  liabilities  from a New York  chartered  stock
savings bank into a business  corporation  incorporated in the State of Delaware
(the  "Reorganization").  Thereafter,  the Bank would voluntarily  dissolve (the
"Dissolution" and together with the Reorganization,  the "Alternate  Proposal").
In a  letter  dated  June 24,  1997,  the  Banking  Department,  indicating  its
conditional  approval,  stated that it did not object to the Alternate  Proposal
and  advised,  among other  things,  that it required  that the petition for the
closing order required by the Closing Condition be filed by October 15, 1997.

            In accordance  with the Bank's  undertaking  made in connection with
the annual  meeting,  the Bank advised the New York Supreme Court in the Closing
Order  Petition that no  substantive  legal steps will be taken to implement the
Reorganization  and Dissolution until  stockholders again approve the closing of
the Bank which approval will not be obtained until a proxy  statement/prospectus
detailing the Bank's plans to implement the  Reorganization and Dissolution have
been provided to all stockholders.  The accompanying proxy  statement/prospectus
describes the Bank's plans to implement the  Reorganization  and the Dissolution
which we urge you to read carefully.

            Reorganizing  the Bank into a Delaware  corporation  will remove the
Bank's business and assets from the jurisdiction of the Banking Department. This
will permit the successor to the Bank's assets to manage its approximately  $195
million in assets without banking regulatory restraints in an effort to maximize
returns to stockholders.

693046.4

<PAGE>




            Upon completion of the Reorganization transactions:

                        o           The Bank's successor will be incorporated in
                                    the  State  of   Delaware   as  a   business
                                    corporation  with  the name RB  Asset,  Inc.
                                    ("RB Asset").

                        o           RB  Asset's   capital   structure   will  be
                                    substantially identical to that of the Bank.

                        o           Holders  of  the  Bank's  common  stock  and
                                    series A preferred stock will receive shares
                                    of common  stock and  preferred  stock of RB
                                    Asset on a share-for-share  basis. The stock
                                    to be  received  by the Bank's  stockholders
                                    will  be  substantially   identical  in  all
                                    material  respects to the outstanding  stock
                                    of the Bank.

                        o           RB Asset will succeed to and  continue  with
                                    the  business,   assets,   liabilities   and
                                    property/asset  management operations of the
                                    Bank.

                        o           RB  Asset  will be  managed  by  independent
                                    contractors  in  a  manner  similar  to  the
                                    management  of the affairs  and  business of
                                    River Bank.

            The  Reorganization is structured in a manner intended to qualify as
a tax-free  reorganization  in which  neither  River Bank,  RB Asset,  nor their
stockholders will recognize taxable gain. The Reorganization is also intended to
preserve  for use by RB Asset the  availability  of River  Bank's  approximately
$108.9  million  of net  operating  loss  carryforwards  and other  tax  assets.
Following  the  Reorganization  and  Dissolution,  RB  Asset  stockholders  will
confront  investment risks that are substantially  identical to those associated
with their former  investment  in River Bank (which shall have  dissolved in the
Dissolution).  While the removal of banking regulatory restraints will permit RB
Asset to  conduct  its  business  and  operations  with a  long-term  investment
horizon, RB Asset stockholders will bear the risk that the future value of their
investment  in RB Asset  will not equal or exceed the value that they would have
received in a supervised liquidation of River Bank's assets under the terms of a
plan of dissolution  filed with and subject to the  jurisdiction of the New York
State Supreme Court.

            At the  Special  Meeting,  holders  of River Bank  common  stock and
series A preferred  stock will be asked to approve a proposal to direct that the
Bank be closed and its business wound up by means of the  Reorganization and the
Dissolution.  Holders of River Bank  common  stock will also be asked to approve
certain   amendments   (necessary  to  implement  the   Reorganization)  to  the
certificate  of  designations  for River Bank's  outstanding  series A preferred
stock.  The  Board  of  Directors  has  determined  that  implementation  of the
Reorganization  and  Dissolution  is in the best  interests of the Bank, and its
stockholders and therefore unanimously  recommends that stockholders approve the
proposal necessary to implement the Reorganization and Dissolution.

            Following  the  Reorganization,  the board of  directors of RB Asset
intends to call a special  meeting of the series A preferred  stockholders of RB
Asset to be convened no later than June 30, 1998 to elect two representatives of
such stockholders in accordance with the special voting rights provisions of the
certificate of designations for RB Asset's series A preferred stock.

                                                  Sincerely,


                                                  Jerome R. McDougal
                                                  Chairman of the Board

693046.4

<PAGE>



                               RIVER BANK AMERICA

   
                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                          To be held on April 20, 1998
    

To the Stockholders of River Bank America:

   
            NOTICE IS HEREBY  GIVEN  pursuant to the New York Banking Law that a
special meeting of stockholders (the "Special Meeting") of River Bank America, a
New York chartered stock savings bank ("River Bank" or the "Bank"), will be held
at the Grand Hyatt of New York Hotel, Park Avenue at Grand Central Station,  New
York, New York 10017, on Monday,  April 20, 1998, at 10:00 a.m., local time, for
the  following  purposes,  all of which  are more  completely  set  forth in the
accompanying proxy statement/prospectus:
    

                        1. To  consider  and vote upon a proposal to direct that
            the  Bank be  closed  and its  business  wound  up by  means  of the
            Reorganization  (as defined below) and the  Dissolution  (as defined
            below) as set forth in the accompanying  proxy  statement/prospectus
            (the "Bank Closing Resolution");

                        2. To  consider  and vote upon a proposal  to approve an
            amendment,  necessary  to  implement  the  Reorganization,   to  the
            certificate of  designations  for the 15%  non-cumulative  perpetual
            preferred  stock,  series A, $1.00 par  value,  of River Bank in the
            form  attached to the  accompanying  proxy  statement/prospectus  as
            annex A (the "Certificate of Designations Amendment"); and

                        3.  The  transaction  of  such  other  business  as  may
            properly come before the Special  Meeting or at any  adjournment  or
            postponement thereof.

            The Bank Closing Resolution will be implemented  through a series of
steps under which the Bank will,  in a manner  intended to qualify as a tax-free
reorganization,  change the legal form of  organization by which it conducts its
business,  holds its assets and is obligated for its liabilities from a New York
state chartered stock savings bank into a business  corporation  incorporated in
the  State  of  Delaware  (the  "Reorganization").  Thereafter,  the  Bank  will
voluntarily dissolve (the "Dissolution").  In connection with and as part of the
Reorganization,  (i) the existing business and all of the assets and liabilities
of River Bank will be  transferred  to or assumed by River  Asset Sub,  Inc.,  a
Delaware  corporation  and  wholly-owned  subsidiary of River Bank ("River Asset
Sub") (the  "Business  Disposition"),  (ii) all of the  issued  and  outstanding
shares of common stock,  $0.001 par value ("River  Distribution  Common Stock"),
and all of the issued and  outstanding  shares of 15%  non-cumulative  perpetual
preferred  stock,  series A,  $0.001  par value  ("River  Distribution  Series A
Preferred  Stock" and,  together with River  Distribution  Common Stock,  "River
Distribution  Capital  Stock"),  of River  Distribution  Sub,  Inc.,  a Delaware
corporation  and  wholly-owned  subsidiary  of River Bank  ("River  Distribution
Sub"),   will  be   distributed   to  the   stockholders   of  River  Bank  (the
"Distribution") such that each holder of common stock, $1.00 par value, of River
Bank  ("River Bank Common  Stock") will receive one share of River  Distribution
Common  Stock for each share of River Bank  Common  Stock and each holder of 15%
non-cumulative  perpetual  preferred stock,  series A, $1.00 par value, of River
Bank  ("River  Bank Series A Preferred  Stock")  will receive one share of River
Distribution  Series A  Preferred  Stock for each share of River  Bank  Series A
Preferred   Stock  and  (iii)   following  the  Business   Disposition  and  the
Distribution,  River  Distribution  Sub will merge with and into River Asset Sub
(which shall have  succeeded to the business,  assets and  liabilities  of River
Bank, except that it will not be chartered as a banking  institution) with River
Asset Sub as the surviving corporation,  whereupon (a) each share of River Asset
Sub common  stock,  $1.00 par value  (held  entirely  by River  Bank),  shall be
canceled,  (b) the outstanding  shares of River  Distribution  Sub Capital Stock
will be converted into and shall represent the shares of identical capital stock
of the  surviving  corporation  (except that the par value of the capital  stock
will be changed to $1.00) and (c) River Asset Sub, the surviving  corporation in
the merger, will be renamed RB Asset, Inc. (the "Merger").

            The   Reorganization   is  being   undertaken   by  River   Bank  in
contemplation of the Dissolution following the consummation thereof and will not
occur unless the Bank Closing  Resolution and the  Certificate  of  Designations
Amendment  are  approved  by River  Bank's  stockholders  and  until  all of the
conditions to the Reorganization and Dissolution have been satisfied,  including
the receipt by River Bank of a closing order from the Supreme Court of the State
of New York  declaring the business of River Bank closed and the approval of the
Banking Department. On October 15, 1997, the Bank filed a petition for a closing
order in New York State Supreme Court.  The petition was granted on November 26,
1997 and a closing  order was signed on  January 9, 1998 and  entered on January
14, 1998,

693046.4

<PAGE>



allowing the Bank to proceed with the required  notice to creditors.  The notice
to creditors was served on all known creditors of the Bank prior to the deadline
set in the closing order.

   
            The Board of Directors  has fixed the close of business on March 19,
1998  as  the  record  date  (the  "Record  Date")  for  the   determination  of
stockholders  entitled to receive notice of, and to vote at, the Special Meeting
and any adjournment or adjournments thereof.  Holders of River Bank Common Stock
and Series A  Preferred  Stock at the close of  business  on the Record Date are
entitled to notice of, and to vote at, the Special  Meeting and any  adjournment
or adjournments thereof.
    


                                           By order of the Board of Directors,



                                           Jerome R. McDougal
                                           Chairman of the Board



    ALL STOCKHOLDERS ARE CORDIALLY INVITED TO ATTEND THE SPECIAL MEETING.  IT IS
IMPORTANT  THAT YOUR  SHARES BE  REPRESENTED  REGARDLESS  OF THE NUMBER YOU OWN.
WHETHER OR NOT YOU INTEND TO BE PRESENT, PLEASE COMPLETE,  DATE, SIGN AND RETURN
THE ENCLOSED PROXY CARD IN THE STAMPED AND ADDRESSED  ENVELOPE ENCLOSED FOR YOUR
CONVENIENCE.  STOCKHOLDERS CAN HELP THE BANK AVOID UNNECESSARY EXPENSE AND DELAY
BY PROMPTLY RETURNING THE ENCLOSED PROXY CARD.


   
March 27, 1998
    




693046.4

<PAGE>



   
Dated March 27, 1998
    

                           PROXY STATEMENT/PROSPECTUS
                              --------------------
                               RIVER BANK AMERICA

   
               PROXY STATEMENT FOR SPECIAL MEETING OF STOCKHOLDERS
                          TO BE HELD ON APRIL 20, 1998
                              ---------------------
                              RIVER ASSET SUB, INC.
    

                          RIVER DISTRIBUTION SUB, INC.
                                   PROSPECTUS
                                7,100,000 SHARES
                         COMMON STOCK $0.001, PAR VALUE
                                1,400,000 SHARES
    15% NON-CUMULATIVE PERPETUAL PREFERRED STOCK, SERIES A, $0.001 PAR VALUE
                              ---------------------

                                  INTRODUCTION

   
               This Proxy Statement/Prospectus ("Proxy Statement/Prospectus") is
being  furnished to  stockholders  of River Bank America,  a New York  chartered
stock  savings  bank  ("River  Bank"  or the  "Bank"),  in  connection  with the
solicitation of proxies by the board of directors of River Bank (the "River Bank
Board") for use at a special meeting of stockholders  (including any adjournment
or postponement  thereof) to be held on April 20, 1998 (the "Special  Meeting").
This Proxy  Statement/Prospectus  is also being furnished to the stockholders of
River Bank in  connection  with (a) the  proposed  distribution  to River Bank's
stockholders  of  all  the   outstanding   shares  of  capital  stock  of  River
Distribution  Sub, Inc., a Delaware  corporation and wholly-owned  subsidiary of
River Bank ("River  Distribution  Sub") and (b) the merger of River Distribution
Sub with and into River Asset Sub, Inc., a Delaware corporation and wholly-owned
subsidiary of River Bank (which shall have succeeded to the business, assets and
liabilities  of River Bank,  except that it will not be  chartered  as a banking
institution)  ("River  Asset  Sub"),  in  connection  with  and as  part  of the
reorganization  of River Bank into a business  corporation  incorporated  in the
State of Delaware.
    

               River Bank is proposing to close the  corporation and wind up its
affairs. To implement the foregoing, River Bank would through a series of steps,
in a manner intended to constitute a tax-free  reorganization,  change its legal
form of organization by which it conducts its business,  holds its assets and is
obligated for its liabilities from a New York state chartered stock savings bank
into  a  business  corporation  incorporated  in  the  State  of  Delaware  (the
"Reorganization") and thereafter  voluntarily dissolve (the "Dissolution").  The
Reorganization  will  implement a proposal  that was  presented  to the New York
State Banking  Department (the "Banking  Department") as an alternative means of
complying  with  certain   conditions  imposed  by  the  Banking  Department  in
connection with its approval of the Branch Sale discussed on page 22 hereof.  On
June 28, 1996, River Bank sold all of its branches and transferred substantially
all of its deposits to Marine Midland Bank (the "Branch  Sale").  As a condition
to its approval of the Branch Sale, the Banking  Department  required River Bank
to agree,  among other things,  (i) to submit a plan of dissolution  for Banking
Department  approval within one year of the Branch Sale closing date and (ii) to
file a  petition  in the  Supreme  Court of the  State of New York for a closing
order  within 13 months of the  closing of the Branch Sale and for a final order
of  dissolution  of River Bank  within  five  months  following  the filing of a
petition  for a closing  order.  The  Reorganization  will remove  River  Bank's
business and assets from the jurisdiction of the Banking  Department.  This will
allow the  successor  to the  Bank's  assets to manage  its  approximately  $195
million in assets without banking regulatory  restraints and, where appropriate,
to actively  develop and operate its properties,  enter into joint ventures with
others and otherwise  further encumber or restructure the debt on its properties
and other assets in an effort to maximize returns to stockholders. 
                                                    (continued on the next page)

               THE  SECURITIES  ARE  SUBJECT  TO  INVESTMENT  RISKS,   INCLUDING
POSSIBLE LOSS OF THE PRINCIPAL INVESTED. SEE "RISK FACTORS" ON PAGE 9 HEREOF FOR
A DISCUSSION OF CERTAIN  FACTORS THAT RIVER BANK  STOCKHOLDERS  SHOULD  CONSIDER
WITH RESPECT TO THE REORGANIZATION AND THE SECURITIES BEING DISTRIBUTED HEREBY.

               THE SECURITIES  ISSUABLE IN THE  DISTRIBUTION AND THE MERGER HAVE
NOT BEEN APPROVED OR DISAPPROVED  BY THE  SECURITIES AND EXCHANGE  COMMISSION OR
ANY STATE  SECURITIES  COMMISSION NOR HAS THE COMMISSION OR ANY STATE SECURITIES
COMMISSION  PASSED  UPON  THE  ACCURACY  OR  ADEQUACY  OF THIS  PROSPECTUS.  ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

   
               THE SECURITIES  BEING  DISTRIBUTED  HEREBY ARE NOT INSURED BY THE
FEDERAL DEPOSIT INSURANCE  CORPORATION  ("FDIC"),  AND ARE NOT DEPOSITS OR OTHER
OBLIGATIONS  OF, OR GUARANTEED BY, RIVER BANK.  
               This  Proxy  Statement/Prospectus  and the  accompanying  form of
proxy are first being mailed to stockholders on or about March 30, 1998.
    

693046.4


<PAGE>




             At the  Special  Meeting,  all  stockholders  of  River  Bank  will
consider  and vote upon a  proposal  to direct  that the Bank be closed  and its
business  wound up by means of the  Reorganization  and  Dissolution  (the "Bank
Closing  Resolution")  ("Proposal  1").  Holders of River Bank Common Stock will
also  consider  and vote upon a proposal to approve an  amendment,  necessary to
implement  the   Reorganization,   to  the  certificate  of  designations   (the
"Certificate of Designations")  for the River Bank Series A Preferred Stock (the
"Certificate  of  Designations  Amendment")  ("Proposal  2" and,  together  with
Proposal  1, the  "Proposals"),  and will  transact  such other  business as may
properly come before the Special  Meeting or at any  adjournment or postponement
thereof.

             In  connection  with  and as  part  of the  Reorganization  (i) the
existing  business and all of the assets and  liabilities  of River Bank will be
transferred to or assumed by River Asset Sub (the "Business Disposition"),  (ii)
all of the  issued  and  outstanding  shares of common  stock,  $0.001 par value
("River  Distribution  Common  Stock"),  and all of the issued  and  outstanding
shares of 15%  non-cumulative  perpetual  preferred stock,  series A, $0.001 par
value ("River  Distribution  Series A Preferred Stock" and,  together with River
Distribution  Common  Stock,  "River  Distribution  Capital  Stock"),  of  River
Distribution  Sub will be  distributed  to the  stockholders  of River Bank (the
"Distribution") such that each holder of common stock, $1.00 par value, of River
Bank  ("River Bank Common  Stock") will receive one share of River  Distribution
Common  Stock for each share of River Bank  Common  Stock and each holder of 15%
non-cumulative  perpetual  preferred stock,  series A, $1.00 par value, of River
Bank ("River Bank Series A Preferred  Stock" and together with River Bank Common
Stock,  "River Bank Capital Stock") will receive one share of River Distribution
Series A Preferred  Stock for each share of River Bank Series A Preferred  Stock
and  (iii)  following  the  Business  Disposition  and the  Distribution,  River
Distribution  Sub will  merge with and into  River  Asset Sub (which  shall have
succeeded to the business,  assets and liabilities of River Bank, except that it
will not be  chartered  as a banking  institution)  with River  Asset Sub as the
surviving corporation, whereupon (a) each share of River Asset Sub common stock,
$1.00 par value  (held  entirely  by River  Bank),  shall be  canceled,  (b) the
outstanding  shares of River  Distribution  Capital Stock will be converted into
and  will  represent  shares  of  identical   capital  stock  of  the  surviving
corporation  (except that the par value of the capital  stock will be changed to
$1.00) and (c) River Asset Sub, the surviving corporation in the merger, will be
renamed RB Asset, Inc. ("RB Asset") (the "Merger").

             If the Bank Closing  Resolution and the Certificate of Designations
Amendment are  approved,  one share of River  Distribution  Common Stock and one
share of River  Distribution  Series A Preferred  Stock will be distributed  for
each share of River Bank Common  Stock and River Bank Series A Preferred  Stock,
respectively,  issued and  outstanding  on the record date set by the River Bank
Board for the Distribution (the  "Distribution  Record Date").  The Distribution
will be made by means of stock transfer ledger entry on the Distribution  Record
Date so that no  ex-dividend  transfers  of  River  Distribution  Capital  Stock
separate  from the River Bank Capital  Stock on which it is paid can occur prior
to the Merger.  No consideration  will be paid by River Bank's  stockholders for
the shares of River Distribution  Common Stock and River  Distribution  Series A
Preferred Stock to be received by them, as the case may be, in the Distribution.
The Merger will be consummated as soon as  practicable  after the  Distribution.
Upon  consummation  of the Merger,  RB Asset will mail to each  recordholder  of
River  Distribution  Capital Stock,  indicated on the stock  transfer  ledger of
River Bank,  a stock  certificate  representing  the number of shares of capital
stock of RB Asset issuable to them in the Merger. The capital stock of RB Asset,
the renamed surviving  corporation in the Merger,  shall hereinafter be referred
to as "RB Asset Common  Stock" and "RB Asset  Series A Preferred  Stock," as the
case may be.

             YOUR  VOTE IS  IMPORTANT  TO THE BANK.  WHETHER  OR NOT YOU PLAN TO
ATTEND THE ANNUAL  MEETING IN PERSON AND  REGARDLESS OF THE NUMBER OF SHARES YOU
OWN, PLEASE COMPLETE,  SIGN, DATE AND RETURN THE ENCLOSED PROXY CARD PROMPTLY IN
THE  ENCLOSED  PRE-ADDRESSED  ENVELOPE.  NO POSTAGE IS REQUIRED IF MAILED IN THE
UNITED STATES. YOU MAY, OF COURSE, ATTEND THE SPECIAL MEETING, REVOKE YOUR PROXY
AND VOTE IN PERSON EVEN IF YOU HAVE ALREADY RETURNED YOUR PROXY CARD.

             The River  Bank  Board  unanimously  recommends  a vote in favor of
approval  of each of the  Proposals  for which you are  entitled  to vote at the
Special Meeting.

             THE RIVER BANK BOARD, AFTER CAREFUL CONSIDERATION,  HAS UNANIMOUSLY
APPROVED THE  REORGANIZATION  AND  DISSOLUTION  AND RECOMMENDS THAT YOU VOTE FOR

693046.4
                                      -ii-

<PAGE>



APPROVAL OF THE BANK CLOSING  RESOLUTION  AND THE  CERTIFICATE  OF  DESIGNATIONS
AMENDMENT NECESSARY FOR IMPLEMENTATION OF THE REORGANIZATION AND DISSOLUTION.

             The affirmative vote of holders of 662/3% of the outstanding shares
of River Bank Common Stock and River Bank Series A Preferred Stock,  together as
a single  class,  is  required  to  approve  the Bank  Closing  Resolution.  The
affirmative  vote of holders of a majority  of the  outstanding  shares of River
Bank  Common  Stock is  required  to approve  the  Certificate  of  Designations
Amendment. Certain stockholders, owning an aggregate of 50.8% of the outstanding
shares of River  Bank  Common  Stock  (representing  approximately  42.4% of the
outstanding  shares of River Bank Common Stock and River Bank Series A Preferred
Stock  together as a single  class) have advised  River Bank that they intend to
vote in favor of the Proposals.

             All shares  represented by properly  executed proxies will be voted
in accordance with the  specifications on the enclosed proxy. The enclosed proxy
is  solicited  on behalf of the River Bank Board.  You may revoke or change your
proxy at any time prior to its use at the Special  Meeting by giving  River Bank
written  direction  to revoke  your proxy,  giving  River Bank a new proxy or by
attending the Special Meeting and voting in person.

             The principal  executive offices of River Bank, River Asset Sub and
River  Distribution Sub is 645 Fifth Avenue, 8th Floor, New York, New York 10022
and the telephone number at that address is (212) 848-0201.

693046.4
                                      -iii-

<PAGE>



                       FURTHER INFORMATION INCLUDED HEREIN

             Further information regarding River Bank, including the audited and
unaudited  historical  financial  statements of River Bank and its subsidiaries,
supplementary  financial information and management's discussion and analysis of
the Bank's financial condition and results of operations,  is contained in River
Bank's Annual Report on Form F-2, as amended, for the fiscal year ended June 30,
1997 and  Quarterly  Report on Form F-4, as  amended,  for the fiscal six months
ended December 31, 1997,  which reports are attached hereto as Annex B and Annex
C, respectively.


                              AVAILABLE INFORMATION

             River  Bank  is  subject  to the  information  requirements  of the
Securities  Exchange  Act of 1934,  as amended  (the  "Exchange  Act"),  and, in
accordance  therewith,  files  periodic  reports,  proxy  statements  and  other
information with the FDIC. Such reports,  proxy statements (including this Proxy
Statement/Prospectus)  and other  information may be inspected at and copies may
be  obtained  at  prescribed  rates upon  request  in  writing  or by  telephone
facsimile  from the FDIC  Disclosure  and  Securities  Operations  Unit,  1776 F
Street, N.W., Rm. F-6043,  Washington,  D.C. 20006, Tel. No. (202) 898-8913, Fax
No. (202) 898-3909.

             River  Distribution  Sub and River  Asset Sub have  filed  with the
Securities and Exchange  Commission (the "Commission") a Registration  Statement
on Form S-4 (the "Registration Statement") under the Securities Act of 1933 (the
"Securities Act") with respect to the River  Distribution  Capital Stock and the
River Asset Sub Capital Stock offered  hereby.  This Proxy  Statement/Prospectus
constitutes  the  prospectus of River  Distribution  Sub in connection  with the
Distribution and the prospectus of River Asset Sub in connection with Merger and
is filed as part of the Registration Statement. This Proxy  Statement/Prospectus
does not contain all of the information set forth in the Registration Statement,
certain parts of which are omitted in accordance  with the rules and regulations
of the Commission.  Reference is made to the  Registration  Statement and to the
exhibits  relating  thereto  for  further  information  with  respect  to  River
Distribution  Sub and River Asset Sub and the River  Distribution  Capital Stock
and the River Asset Sub Capital Stock offered  hereby.  Statements  contained in
this Proxy  Statement/Prospectus  as to the  contents  of any  contract or other
document  referred to herein or therein are not  necessarily  complete,  and, in
each instance, reference is made to the copy of such contract or other document,
each such statement being qualified in all respects by such reference.

             Following  consummation  of the  Reorganization,  RB Asset,  as the
ultimate  successor to the  business,  assets and  liabilities  of River Bank by
virtue of its legal  status as the  surviving  corporation  in the Merger,  will
succeed to River Bank's  obligations to file periodic reports,  proxy statements
and other information under the Exchange Act.
 Such reports and other information will be filed with the Commission and may be
inspected  and  copied at the  public  reference  facilities  maintained  by the
Commission at Room 1024,  Judiciary Plaza, 450 Fifth Street,  N.W.,  Washington,
D.C.  20549  and may be  available  at the  following  Regional  Offices  of the
Commission:  Midwest  Regional Office,  Citicorp Atrium Center,  14th Floor, 500
West Madison Street, Suite 1400, Chicago, Illinois 60661; and Northeast Regional
Office, 7 World Trade Center,  13th Floor,  New York, New York 10048.  Copies of
such  materials  can be obtained at prescribed  rates from the Public  Reference
Section  of  the  Commission  at  Judiciary  Plaza,  450  Fifth  Street,   N.W.,
Washington,  D.C.  20549.  In addition,  the Commission  maintains a site on the
World  Wide Web  portion  of the  Internet  that  contains  reports,  proxy  and
information  statements and other  information  regarding  registrants that file
electronically   with   the   Commission.   The   address   of   such   site  is
http://www.sec.gov.

            NO  PERSON  IS  AUTHORIZED  TO GIVE ANY  INFORMATION  OR TO MAKE ANY
REPRESENTATION NOT CONTAINED IN THIS PROXY STATEMENT/PROSPECTUS AND, IF GIVEN OR
MADE,  SUCH  INFORMATION OR  REPRESENTATION  SHOULD NOT BE RELIED UPON AS HAVING
BEEN AUTHORIZED BY RIVER BANK,  RIVER ASSET SUB, RIVER  DISTRIBUTION  SUB OR ANY
OTHER PERSON.  THIS PROXY  STATEMENT/PROSPECTUS  DOES NOT CONSTITUTE AN OFFER TO
SELL OR A SOLICITATION OF AN OFFER TO BUY ANY SECURITIES IN ANY  JURISDICTION TO
ANY PERSON TO WHOM IT IS NOT LAWFUL TO MAKE ANY SUCH  OFFER OR  SOLICITATION  IN
SUCH JURISDICTION.  NEITHER THE DELIVERY OF THIS PROXY  STATEMENT/PROSPECTUS NOR
ANY DISTRIBUTION OF THE SECURITIES MADE UNDER THIS PROXY STATEMENT/PROSPECTUS

693046.4
                                      -iv-

<PAGE>



SHALL,  UNDER ANY  CIRCUMSTANCES,  CREATE AN IMPLICATION  THAT THERE HAS BEEN NO
CHANGE IN THE AFFAIRS OF RIVER BANK,  RIVER ASSET SUB OR RIVER  DISTRIBUTION SUB
SINCE THE DATE OF THIS PROXY STATEMENT/PROSPECTUS.





693046.4
                                       -v-

<PAGE>




                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                               Page

<S>                                                                                                                            <C>
FURTHER INFORMATION INCLUDED HEREIN............................................................................................-iv-

AVAILABLE INFORMATION..........................................................................................................-iv-

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS..............................................................................-ix-

SUMMARY      .....................................................................................................................1
The Companies            .........................................................................................................1
The Special Meeting      .........................................................................................................2
The Proposals            .........................................................................................................2
Interests of the Principal Stockholder............................................................................................4
Recommendation of the River Bank Board............................................................................................5
Certain Tax Considerations........................................................................................................5
Accounting Treatment     .........................................................................................................5
No Appraisal Rights      .........................................................................................................5
Reorganization Transaction Steps..................................................................................................6

   
RISK FACTORS .....................................................................................................................9
Recent Operating Losses  .........................................................................................................9
No Assurance of Future Value of Investment........................................................................................9
Voting Power and Interest of Principal Stockholder................................................................................9
Risks Associated with Lack of Direct Management; Reliance on Management Company..................................................10
Uncertainty as to Dividend Payments to Holders of RB Asset Series A Preferred Stock and RB Asset
                         Common Stock............................................................................................10
No Assurance of Successful Management of Retained Assets.........................................................................10
No Assurance of Continued Liquidity..............................................................................................11
Effect of Changes in Economic Conditions.........................................................................................11
No Assurance of Use of Loss Carryforward.........................................................................................11
No Assurance of Tax-Free Reorganization..........................................................................................12
Absence of Prior Trading Market..................................................................................................12
No Appraisal Rights      ........................................................................................................12

SELECTED CONSOLIDATED FINANCIAL DATA
              ...................................................................................................................13

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
             INFORMATION OF RB ASSET.............................................................................................19

HISTORICAL MARKET PRICE AND DIVIDENDS............................................................................................26
Market Prices            ........................................................................................................26
Dividend Policy          ........................................................................................................26

RIVER BANK RECENT DEVELOPMENTS...................................................................................................28

BUSINESS OF RB ASSET FOLLOWING THE REORGANIZATION................................................................................32
Overview                 ........................................................................................................32
Retained Assets          ........................................................................................................32
Asset Management Strategy........................................................................................................37

THE SPECIAL MEETING..............................................................................................................40
Introduction             ........................................................................................................40
</TABLE>
    

693046.4
                                      -vi-

<PAGE>



<TABLE>
<S>                                                                                                                              <C>
   
Matters to be Considered at the Special Meeting..................................................................................40
Voting Rights and Vote Required..................................................................................................40
Voting of Proxies; Solicitation..................................................................................................41

PROPOSAL 1 -- APPROVAL OF THE BANK CLOSING RESOLUTION............................................................................42
Overview                 ........................................................................................................42
Background of and Reasons for the Bank Closing Resolution; Recommendation of River Bank Board
                          .......................................................................................................42
The Bank Closing Resolution......................................................................................................43
Accounting Treatment     ........................................................................................................47

PROPOSAL 2 -- APPROVAL OF THE CERTIFICATE OF DESIGNATIONS AMENDMENT..............................................................48

MANAGEMENT   ....................................................................................................................49
Board of Directors and Nominees for Director ....................................................................................49
Board of Directors Committees....................................................................................................50
Compensation of Directors........................................................................................................50
Executive Officers       ........................................................................................................50
Executive Compensation   ........................................................................................................51
Employment Arrangement   ........................................................................................................51
Certain Relationships and Related Transactions...................................................................................52
Compliance with Section 16(a)....................................................................................................54

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT...................................................................55

DESCRIPTION OF RB ASSET CAPITAL STOCK............................................................................................58
General                  ........................................................................................................58
RB Asset Common Stock    ........................................................................................................58
RB Asset Series A Preferred Stock................................................................................................59
Note Exchange            ........................................................................................................64
Restrictions on Dividends and Redemptions........................................................................................66

DESCRIPTION OF NOTES.............................................................................................................67
General                  ........................................................................................................67
Redemption               ........................................................................................................67
Subordination            ........................................................................................................68
Limitations on Dividends ........................................................................................................69
Certain Covenants        ........................................................................................................69
Mergers, Consolidations, Etc.....................................................................................................70
Modification of the Indenture; Waiver of Covenants...............................................................................70
Events of Default        ........................................................................................................70

COMPARISON OF RIGHTS OF HOLDERS OF RIVER BANK CAPITAL STOCK
             AND RB ASSET CAPITAL STOCK..........................................................................................72

FEDERAL INCOME TAX CONSIDERATIONS................................................................................................79
Tax Consequences of the Reorganization...........................................................................................79
Certain Additional Consequences of the Reorganization............................................................................80
Tax Consequences of Holding RB Asset Common Stock and RB Asset Preferred Stock...................................................81
Certain Tax Attributes   ........................................................................................................81

EXPERTS      ....................................................................................................................84

LEGAL MATTERS....................................................................................................................84
</TABLE>
    

693046.4
                                      -vii-

<PAGE>







ANNEXES
             Annex A   --Certificate of Designations Amendment
             Annex B   --River Bank Annual Report on Form F-2
             Annex C   --River Bank Quarterly Report on Form F-4


           INDEX TO FINANCIAL STATEMENTS CONTAINED IN ANNEXES B AND C


<TABLE>
<CAPTION>
                                                                                                                     Annex B
ANNEX B                                                                                                               Page No.
<S>                                                                                                                         <C> 
             Report of Independent Auditors................................................................................ 85
             Consolidated Statements of Financial Condition
                         as of June 30, 1997 and 1996...................................................................... 86
             Consolidated Statements of Operations
                         for the years ended June 30, 1997, 1996 and 1995.................................................. 87
             Consolidated Statements of Changes in Stockholders' Equity
                         for the years ended June 30, 1997, 1996 and 1995.................................................. 88
             Consolidated Statements of Cash Flows
                         for the years ended June 30, 1997, 1996 and 1995.................................................. 89
             Notes to Consolidated Financial Statements.................................................................... 91


                                                                                                                      Annex C
ANNEX C                                                                                                               Page No.

             Condensed Consolidated Statements of Financial Condition
                         as of December 31, 1997 and June 30, 1997 (Unaudited).............................................. 3
             Condensed Consolidated Statements of Operations
                         for the three and six months ended December 31, 1997 and 1996 (Unaudited).......................... 4
             Condensed Consolidated Statements of Changes in Stockholders' Equity
                         for the six months ended December 31, 1997 and 1996 (Unaudited).................................... 5
             Condensed Consolidated Statements of Cash Flows
                         for the six months ended December 31, 1997 and 1996 (Unaudited).................................... 6
             Notes to Condensed Consolidated Financial Statements (Unaudited)............................................... 8
</TABLE>


693046.4
                                     -viii-

<PAGE>



                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

             Information contained in this Proxy  Statement/Prospectus  contains
"forward-looking  statements"  relating to, without limitation,  future economic
performance,  plans and  objectives  of  management  for future  operations  and
projections of revenue and other financial items, which can be identified by the
use of  forward-looking  terminology such as "may," "will," "should,"  "expect,"
"anticipate,"  "estimate"  or  "continue"  or  the  negative  thereof  or  other
variations  thereon or comparable  terminology.  The  cautionary  statements set
forth  under  the  caption   "Risk   Factors"   and   elsewhere  in  this  Proxy
Statement/Prospectus   identify   important   factors   with   respect  to  such
forward-looking statements, including certain risks and uncertainties that could
cause actual  results to differ  materially  from those in such  forward-looking
statements. Such factors include, among other things, the following factors: the
successful  implementation  of the asset management plans for RB Asset's assets,
changes  in the real  estate  market,  prevailing  interest  rates  and  general
economic conditions referred to in this Proxy Statement/Prospectus.

693046.4
                                      -ix-

<PAGE>



                                     SUMMARY


             The  following  is  a  summary  of  certain  information  contained
elsewhere  in this  Proxy  Statement/Prospectus  and the  annexes  hereto.  This
summary  is  qualified  in  its  entirety  by  reference  to the  more  detailed
information and financial  statements  contained or incorporated by reference in
this  Proxy  Statement/Prospectus.  Stockholders  are urged to read  this  Proxy
Statement/Prospectus and the annexes hereto in their entirety.

The Companies

             River Bank.  River Bank is a New York chartered  savings bank which
was founded in 1848. On June 28, 1996,  River Bank  consummated the Branch Sale,
thereby  disposing of all of its branches and substantially all of its deposits.
Following  the Branch Sale  closing,  River Bank ceased  accepting  deposits and
otherwise  disposed of its remaining  deposits.  Since that time, River Bank has
been proceeding  with a business plan to manage the assets  remaining with River
Bank  after the Branch  Sale (the  "Retained  Assets")  in  accordance  with the
individual  business plans developed for each asset prior to the consummation of
the Branch Sale.  The Retained  Assets  consist  primarily of real estate assets
(including  investments in joint  ventures),  non-performing  loans,  performing
loans (including subordinated participations, junior subordinated participations
and loans  classified  by River  Bank),  investment  securities  and  cash.  The
majority of the performing loans include  subordinated  loans,  including second
mortgages and  participation  interests (which generally  involve more risk than
senior  loans),  loans to facilitate  the  disposition  of real estate owned and
loans which had been classified by River Bank.

             As a condition to the Banking  Department's  approval of the Branch
Sale, River Bank agreed, among other things, (i) to file an application with the
Banking  Department,  within one year of the  closing of the  Branch  Sale,  for
approval of a plan of dissolution (the "Dissolution Plan Condition") and (ii) to
file with the  Supreme  Court of the State of New York a petition  for a closing
order  within 13 months of the  closing of the Branch Sale and for a final order
of dissolution  within five months  following the filing of an application for a
closing order (the "Closing  Condition").  In April 1997,  River Bank  announced
that the River Bank Board was  evaluating a proposal to reorganize the Bank into
a business  corporation,  consistent with the Bank's goal of managing the Bank's
assets to maximize  stockholder  value.  To that end,  in June 1997,  River Bank
proposed to the Banking  Department an alternative  under which the  Dissolution
Plan Condition would be satisfied.  Under such proposal, the Bank would, through
a series of steps, in a manner intended to constitute a tax-free reorganization,
change its legal form of organization  by which it conducts its business,  holds
its assets and is obligated for its liabilities  from a New York state chartered
stock  savings  bank into a business  corporation  incorporated  in the State of
Delaware (the "Reorganization"). Thereafter, the Bank would voluntarily dissolve
(the  "Dissolution"  and  together  with  the  Reorganization,   the  "Alternate
Proposal"). In a letter dated June 24, 1997, the Banking Department,  indicating
its  conditional  approval,  stated  that it did  not  object  to the  Alternate
Proposal and further  advised,  among other  things,  that it required  that the
petition for the closing  order be filed by October 15,  1997.  The petition for
the closing  order was filed in New York State Supreme Court on October 15, 1997
following  stockholder  approval of an earlier proposal to close the Bank at the
1997 annual  meeting of  stockholders  held on October 7, 1997. The petition was
granted on November  26, 1997 and a closing  order was signed on January 9, 1998
and entered on January 14, 1998,  allowing the Bank to proceed with the required
notice to creditors.  The notice to creditors was served on all known  creditors
of the Bank prior to the deadline set in the closing order.  The  Reorganization
and Dissolution  cannot be implemented until after  stockholder  approval of the
Bank Closing  Resolution and the  Certificate  of  Designations  Amendment.  See
"RIVER BANK RECENT DEVELOPMENTS."

             In  connection  with and as a condition to the Branch  Sale,  River
Bank borrowed from Marine Midland Bank ("Marine  Midland")  approximately  $89.8
million  pursuant to a senior secured loan facility not to exceed $99.06 million
(the "Marine Senior Loan"). As of December 31, 1997, approximately $60.6 million
remains outstanding under the Marine Senior Loan. In accordance with restrictive
covenants  contained in the credit  agreement  governing the Marine Senior Loan,
Marine Midland has consented to the  implementation  of the  Reorganization  and
Dissolution. See "RIVER BANK RECENT DEVELOPMENTS."

693046.4
             

<PAGE>




             River Asset Sub; River  Distribution Sub. River Asset Sub and River
Distribution  Sub are newly organized,  wholly-owned  subsidiaries of River Bank
incorporated  under the laws of the State of  Delaware.  In order to effect  the
Reorganization, the existing business and all of the assets (other than $100,000
to be used to fund  administrative  expenses) and liabilities of River Bank will
be  transferred  to or  assumed  by River  Asset  Sub.  In  connection  with the
Reorganization,  River  Bank will  distribute  one  share of River  Distribution
Common Stock and one share of River  Distribution  Series A Preferred  Stock for
each share of River Bank Common  Stock and River Bank Series A Preferred  Stock,
respectively,  outstanding on the Distribution Record Date. Promptly thereafter,
River Distribution Sub will merge with and into River Asset Sub, whereupon River
Asset Sub (renamed RB Asset), as the surviving  corporation in the Merger,  will
succeed to the business,  assets and  liabilities  of River Bank,  including the
Marine  Senior  Loan,  except  that  it  will  not  be  chartered  as a  banking
institution, and the stockholders of River Distribution Sub (the stockholders of
River Bank) will become stockholders of RB Asset.

             The mailing  address of the  principal  executive  offices of River
Bank, River Asset Sub and River Distribution Sub is 645 Fifth Avenue, 8th Floor,
New York,  New York 10022,  and the  telephone  number at that  address is (212)
848-0201.  Following the Reorganization,  RB Asset's principal executive offices
and phone number will be the same as indicated above.

The Special Meeting

   
             Meeting Date and Record Date.  The Special  Meeting will be held at
10:00 a.m.,  local time, on April 20, 1998 at the Grand Hyatt of New York Hotel,
Park Avenue at Grand Central  Station,  New York,  New York 10017.  The close of
business  on March 19, 1998 has been fixed by the River Bank Board as the record
date for  determining  stockholders  entitled  to notice of, and to vote at, the
Special  Meeting  (the  "Record  Date").  Holders of River Bank Common Stock and
River Bank Series A Preferred  Stock as of the Record Date are  entitled to vote
at the Special Meeting and any adjournment or postponement thereof.
    

             Matters  to be  Considered.  At the  Special  Meeting,  River  Bank
stockholders  will  consider  and vote  upon the Bank  Closing  Resolution,  the
Certificate of Designations Amendment,  and will transact such other business as
may properly come before the Special  Meeting or any adjournment or postponement
thereof.  See "THE SPECIAL  MEETING -- Matters to be  Considered  at the Special
Meeting."

   
             Vote  Required.  As of March  1,  1998,  River  Bank has a total of
7,100,000  shares of River Bank Common Stock and 1,400,000  shares of River Bank
Series A Preferred Stock  outstanding,  all of which are entitled to be voted on
at least one of the  Proposals  at the  Special  Meeting.  Approval  of the Bank
Closing  Resolution  requires the  affirmative  vote of holders of 662/3% of the
outstanding  shares  River Bank  Common  Stock and River Bank Series A Preferred
Stock,  together as a single class.  Approval of the Certificate of Designations
Amendment  requires the affirmative  vote of holders of a majority of the shares
of River Bank  Common  Stock  outstanding.  See "THE  SPECIAL  MEETING -- Voting
Rights and Vote Required."
    

             Certain   stockholders,   owning  an  aggregate  of  50.8%  of  the
outstanding shares of River Bank Common Stock (representing  approximately 42.4%
of the  outstanding  shares of River Bank  Common  Stock and River Bank Series A
Preferred  together as a single  class) have advised River Bank that they intend
to vote in favor of the Proposals.
See "THE SPECIAL MEETING -- Voting Rights and Vote Required."

The Proposals

             Proposal 1 -- Approval of the Bank Closing Resolution

             At the Special Meeting,  the holders of River Bank Common Stock and
River Bank Series A Preferred Stock,  together as a single class,  will be asked
to approve the Bank Closing Resolution which will be implemented by means of the
Reorganization  and the  Dissolution.  The  Reorganization  and the  Dissolution
represent an alternative to submitting for Banking Department approval a plan of
dissolution  requiring  the Bank to proceed with a  liquidation  of the Retained
Assets.


693046.4
                                        2

<PAGE>




             The  Reorganization  and the Dissolution  will not occur unless the
Bank Closing  Resolution  and the  Certificate  of  Designations  Amendment  are
approved by River Bank's  stockholders  and until all of the  conditions  to the
Reorganization and the Dissolution have been satisfied, including the receipt by
River Bank of a closing  order from the  Supreme  Court of the State of New York
declaring  the  business of River Bank  closed with the  approval of the Banking
Department.   Pursuant  to  the  Banking   Department's  June  24,  1997  letter
authorizing the Bank to proceed with the  Reorganization  and  Dissolution,  the
Bank was required to apply for a closing  order before  October 15, 1997.  River
Bank filed a petition for a closing  order in New York Supreme  Court on October
15, 1997.  The petition was granted on November 26, 1997 and a closing order was
signed on January 9, 1998 and entered on January 14, 1998,  allowing the Bank to
proceed  with the required  notice to  creditors.  The notice to  creditors  was
served on all  known  creditors  of the Bank  prior to the  deadline  set in the
closing order.

             Pursuant to the  Reorganization,  the form of organization by which
the Bank  conducts  its  business,  holds its  assets and is  obligated  for its
liabilities will be changed,  through a series of steps, in a manner intended to
constitute  a tax-free  reorganization,  from a New York state  chartered  stock
savings bank into a business corporation  incorporated in the State of Delaware.
The  Reorganization  will result in the  removal of River  Bank's  business  and
assets from the jurisdiction of the Banking  Department.  RB Asset, as successor
to the assets and the business  enterprise operated by the Bank, will thereafter
be able to manage  its  approximately  $195  million  in  Retained  Assets as of
December 31, 1997 without banking regulatory restraints,  and where appropriate,
to actively  develop and operate its properties,  enter into joint ventures with
others and otherwise  further encumber or restructure the debt on its properties
and other  assets in an effort to  maximize  returns  to its  stockholders  (the
former stockholders of River Bank). Upon consummation of the Reorganization,  RB
Asset's capital structure will be substantially  identical to that of River Bank
and RB Asset  will  succeed  to and  continue  with  the  business,  assets  and
operations  of River Bank  (except  that it will not be  chartered  as a banking
institution).  The  Reorganization is intended to be generally tax-free to River
Bank's  stockholders  for federal income tax purposes.  See "FEDERAL  INCOME TAX
CONSIDERATIONS."

             The Reorganization and the Dissolution will be implemented  through
a series of steps.  In the first step,  River Bank will  complete  the  Business
Disposition  whereby the  existing  business  and all of the assets  (other than
$100,000) to be used to fund  administrative  expenses) and liabilities of River
Bank will be  transferred  to or assumed by River Asset Sub. In the second step,
after the  expiration  of the notice  period to creditors  ordered by the court,
River Bank will effect the Distribution, pursuant to which all of the issued and
outstanding  shares of River  Distribution  Common Stock and River  Distribution
Series A Preferred Stock will be distributed to River Bank's stockholders on the
basis of one share of River  Distribution  Common  Stock for each share of River
Bank Common Stock and one share of River  Distribution  Series A Preferred Stock
for each share of River Bank Series A Preferred  Stock held by a stockholder  as
of the  Distribution  Record  Date.  In the  third  step,  the  Merger  will  be
consummated  whereby River Distribution Sub will merge with and into River Asset
Sub (which shall have succeeded to the business, assets and liabilities of River
Bank) with River Asset Sub as the surviving  corporation.  At the effective time
of the Merger,  (a) each issued and outstanding  share of River Asset Sub common
stock (held entirely by River Bank) will be canceled, (b) the outstanding shares
of River  Distribution  Capital Stock will be converted  into and will represent
the shares of identical capital stock of the surviving  corporation (except that
the par value of the capital stock will be changed to $1.00) and (c) River Asset
Sub, the surviving  corporation in the Merger, will be renamed RB Asset, Inc. As
a  consequence  of the Merger,  River Bank's  consolidated  liabilities  will be
reduced to zero and its sole  assets will be $100,000 in cash which will be used
to fund  administrative  expenses  incurred in connection  with  completing  the
Dissolution.  RB Asset will be obligated to fund all administrative expenses not
satisfied by River Bank and any funds remaining in River Bank upon completion of
the Dissolution will be paid to RB Asset.

             River Bank  initiated  the legal steps  necessary  to complete  the
Dissolution  with the filing of its petition with the Supreme Court of the State
of New York for a closing  order  declaring  the  business of River Bank closed.
This action followed  stockholder  approval of an earlier  proposal to close the
Bank and wind up its affairs.  The  petition  provides  that,  upon entry of the
order declaring the Bank closed (which occurred on January 14, 1998), River Bank
will cease to do business and will proceed  with a voluntary  liquidation  under
which River Bank will satisfy or make  provision  for all of its  creditors  and
wind up its business. In connection with the undertaking made in connection with
the 1997 annual meeting of  stockholders,  the closing order  petition  provides
that no  substantive  legal steps will be taken to implement the  Reorganization
and Dissolution until  stockholders  again approve the closing of the Bank which
approval will not be obtained until a proxy  statement/prospectus  detailing the
Bank's plans to implement the Reorganization and Dissolution have been  provided
to all stockholders.  Upon the approval of the Bank Closing

693046.4
                                        3

<PAGE>



Resolution and the Certificate of Designations Amendment, River Bank will report
to the court that the necessary stockholder approval has been obtained following
distribution  of  this  Proxy  Statement/Prospectus  to all  stockholders  which
describes  in detail the Bank's plans to implement  the  Reorganization  and the
Dissolution, including the unconditional assumption by River Asset Sub of all of
River Bank's liabilities  (including  contingent  liabilities) and the provision
for River Bank's creditors principally by means of such assumption of River Bank
liabilities by River Asset Sub.

             After approval of the Bank Closing  Resolution and the  Certificate
of  Designations  Amendment,  and after the expiration of the creditors'  notice
period on March 2, 1998 that follows the entry of the closing order,  River Bank
will complete the  Reorganization  and the Dissolution.  To that end, River Bank
will file a petition in the Supreme  Court of the State of New York for an order
declaring River Bank dissolved and its corporate existence terminated.  Prior to
the  entry of the  final  order of  dissolution,  River  Bank  will  effect  the
Distribution  and the Merger.  Upon the entry and the filing of a certified copy
of the final order of dissolution with the Banking  Department,  River Bank will
cease to exist as a banking  institution  under applicable New York Banking Law.
River Bank expects to file the petition  for the final order of  dissolution  as
soon as practicable after expiration of the creditors' notice period.

             Following the Reorganization and Dissolution, RB Asset stockholders
will  confront  investment  risks  that  are  substantially  identical  to those
associated  with  their  former  investment  in River  Bank  (which  shall  have
dissolved  in  the  Dissolution).   While  the  removal  of  banking  regulatory
restraints  will permit RB Asset to conduct its business and  operations  with a
long-term  investment horizon, RB Asset stockholders will bear the risk that the
future value of their  investment in RB Asset will not equal or exceed the value
that they would have received in a supervised liquidation of River Bank's assets
under  the  terms  of a plan  of  dissolution  filed  with  and  subject  to the
jurisdiction  of the  New  York  State  Supreme  Court.  See  "RISK  FACTORS--No
Assurance of Future Value of Investment."

             If  River  Bank  stockholders  do  not  approve  the  Bank  Closing
Resolution,  River  Bank will be  unable  to  complete  the  Reorganization  and
Dissolution  and  therefore  will be unable to satisfy the Banking  Department's
condition that it file a petition in New York Supreme Court for a final order of
dissolution.  If River  Bank  fails  to  satisfy  such  condition,  the  Banking
Department  would  have  grounds to  institute  proceedings  for an  involuntary
liquidation of the Bank which River Bank believes would have a material  adverse
effect on the  realizable  value of the Bank's assets as they are disposed of in
the liquidation.  In an involuntary  liquidation,  the value that would inure to
River Bank  stockholders  would be subject to the methods of sale or disposition
of  assets  and the  time-frame  for such  activity  designated  by the  Banking
Department  in its  complete  discretion.  While the  precise  effect of unknown
methods  of and  timeframes  for sale or  disposition  of assets  is  inherently
unpredictable,   River  Bank  notes  that  the  principal   constituency  of  an
involuntary  liquidation  proceeding  would be the Bank's  creditors and not its
stockholders.

             The   Reorganization   and  the   Dissolution  are  described  more
specifically   herein  under  "PROPOSAL  1  --  APPROVAL  OF  THE  BANK  CLOSING
RESOLUTION."

             Proposal  2  --  Approval  of  the   Certificate  of   Designations
Amendment.  At the Special Meeting,  the holders of River Bank Common Stock will
be asked to approve the Certificate of Designations  Amendment.  The Certificate
of Designations  Amendment will modify the Certificate of Designations to permit
River Bank to effect the Distribution.  The Distribution is a necessary step for
implementation of the Reorganization.  The Certificate of Designations Amendment
is  described  more  specifically  herein  under  "PROPOSAL 2 -- APPROVAL OF THE
CERTIFICATE OF DESIGNATIONS AMENDMENT."

Interests of the Principal Stockholder

             Stockholders should be aware that River Bank's largest stockholder,
Alvin Dworman,  has certain interests in the Reorganization that are in addition
to the  interests of River Bank and its  stockholders  generally.  RB Management
Company LLC ("RB  Management"),  a company 100% owned by Mr. Dworman,  currently
provides  day-to-day general management services and individual asset management
services to River Bank. RB Management  will continue to provide such services to
RB Asset following the Reorganization.  See "MANAGEMENT -- Certain Relationships
and Related Transactions."



693046.4
                                        4

<PAGE>



Recommendation of the River Bank Board

             The River Bank Board has unanimously determined to recommend a vote
in favor of approval  of each of the  Proposals  which must be  approved  before
River  Bank can  proceed  with the  Reorganization  and the  Dissolution.  For a
discussion  of the  factors  considered  by the River  Bank  Board in making its
recommendation,   see   "PROPOSAL   1  --   APPROVAL   OF   THE   BANK   CLOSING
RESOLUTION--Background   of  and  Reasons  for  the  Reorganization;   Board  of
Directors' Recommendation."

Certain Tax Considerations

   
             Special  tax  counsel to River Bank has issued an opinion  that the
Reorganization  should constitute a tax-free  reorganization  for federal income
tax  purposes  and that no gain or loss  should  accordingly  be  recognized  in
connection  with  therewith  to the  holders of River Bank  Capital  Stock.  See
"FEDERAL  INCOME TAX  CONSIDERATIONS."  The  opinion  notes,  however,  that the
Internal Revenue Service or the courts may reach a different  conclusion.  If it
was determined that the  Reorganization was not a tax-free  reorganization,  the
tax  consequences  to River Bank and its  stockholders  would be different.  See
"RISK FACTORS--No Assurance of Tax- Free Reorganization."
    

Accounting Treatment

             The   Reorganization   is  intended  to  be  accounted   for  as  a
reorganization of entities under common control for financial reporting purposes
in accordance with generally accepted accounting principles.  See "PROPOSAL 1 --
APPROVAL OF THE BANK CLOSING RESOLUTION--Accounting Treatment."

No Appraisal Rights

             Under the New York  Banking  Law, the holders of River Bank Capital
Stock are not entitled to any  dissenters'  appraisal  rights in connection with
the Reorganization and the Dissolution. See "RISK FACTORS--No Appraisal Rights."


693046.4
                                        5

<PAGE>



Reorganization Transaction Steps

             The following diagrams depict the transaction steps to implement
the Reorganization.

[GRAPHIC OMITTED]

                                                    (footnotes appear on page 8)


693046.4
                                        6

<PAGE>



[GRAPHIC OMITTED]





                                                    (footnotes appear on page 8)

693046.4
                                        7

<PAGE>



[GRAPHIC OMITTED]


(1)          River Bank has formed two  subsidiaries,  River Asset Sub and River
             Distribution  Sub.  River  Asset Sub has  issued a single  class of
             common stock held entirely by River Bank.  River  Distribution  Sub
             has issued two classes of capital stock, River Distribution  Common
             Stock  and  River  Distribution  Series  A  Preferred  Stock,  held
             entirely by River Bank.  River Bank holds 7,100,000 shares of River
             Distribution   Common   Stock   and   1,400,000   shares  of  River
             Distribution  Series A Preferred  Stock which equal,  respectively,
             the number of shares of  outstanding  River Bank  Common  Stock and
             River  Bank  Series A  Preferred  Stock . The  terms  of the  River
             Distribution Capital Stock are substantially identical to the terms
             of the River Bank Capital Stock, except that certain  bank-specific
             provisions that will not be applicable to River Bank's successor in
             the Reorganization have been eliminated.  See "PROPOSAL 2--APPROVAL
             OF THE CERTIFICATE OF DESIGNATIONS AMENDMENT" on page 41.

(2)          River  Distribution  Sub and River Asset Sub have  entered  into an
             agreement  and plan of merger with respect to the Merger which will
             be consummated promptly following the Distribution.  River Bank, as
             sole stockholder of both  subsidiaries,  has approved the agreement
             and plan of merger.

(3)          Following  stockholder  approval of the Bank Closing Resolution and
             the  Certificate of Designations  Amendment,  River Bank will enter
             into an assignment  and  assumption  agreement with River Asset Sub
             governing the Business  Disposition  whereby the existing  business
             and  all of the  assets  and  liabilities  of  River  Bank  will be
             transferred to or assumed by River Asset Sub.

(4)          During the pendency of the petition for an order of  dissolution in
             New York Supreme Court necessary to complete the Dissolution, River
             Bank will effect the Distribution and thereby distribute all of the
             shares of River Distribution  Common Stock and all of the shares of
             River  Distribution  Series A Preferred Stock on a  share-for-share
             basis to the  holders  of River  Bank  Common  Stock and River Bank
             Series A  Preferred  Stock,  respectively.  Immediately  after  the
             Distribution,  River Bank and River  Distribution  Sub will each be
             publicly held by the same stockholders.

(5)          Promptly  after  the  Distribution,   River  Asset  Sub  and  River
             Distribution  Sub  will  consummate  the  Merger.  Pursuant  to the
             Merger, River Distribution Sub will merge with and into River Asset
             Sub  (which  shall  have  succeeded  to the  business,  assets  and
             liabilities of River Bank,  except that it will not be chartered as
             a  banking  institution)  with  River  Asset  Sub as the  surviving
             corporation,  whereupon  (a) each  share of River  Asset Sub common
             stock,  $1.00 par value  (held  entirely by River  Bank),  shall be
             canceled,  (b) the outstanding shares of River Distribution Capital
             Stock will be converted into and will represent shares of identical
             capital  stock of the  surviving  corporation  (except that the par
             value of the capital  stock will be changed to $1.00) and (c) River
             Asset Sub, the surviving corporation in the merger, will be renamed
             RB Asset, Inc.

(6)          Upon  entry of the  order of  dissolution  by the New York  Supreme
             Court, River Bank will voluntarily  dissolve and upon the filing of
             a certified copy of the final order of dissolution with the Banking
             Department,  River Bank will cease to exist and River Bank  Capital
             Stock will thereby be extinguished.


693046.4
                                        8

<PAGE>



                                  RISK FACTORS

             While the River Bank Board recommends  approval of the Bank Closing
Resolution and the Certificate of Designations  Amendment which must be approved
before River Bank can proceed with the Reorganization and the Dissolution, River
Bank stockholders should carefully consider the following factors in determining
whether  to  approve  the  Bank  Closing   Resolution  and  the  Certificate  of
Designations Amendment.

Recent Operating Losses

             RB Asset  will  succeed  to the  business  of River  Bank which has
experienced  significant  losses in recent years.  River Bank had net losses for
fiscal years 1993, 1994 and 1995 of approximately $4.4 million, $462,000 and $30
million,  respectively, a profit of $49.8 million in fiscal year 1996 (resulting
from the one time  gain of $77.6  million  on the  Branch  Sale),  a net loss of
approximately  $30.1 million in fiscal year 1997 and a net loss of approximately
$1.6 million for the six months ended  December 31, 1997.  The foregoing  losses
were caused by significant  increases in the bank's  non-performing assets which
resulted  in  significant  increases  in  provisions  for losses  and  valuation
write-downs  of its assets.  The  increases in  non-performing  assets  resulted
largely  from the  deterioration  of the  bank's  commercial  real  estate  loan
portfolio,  which was impacted by the collapse of the real estate markets in the
late 1980s and the last general  economic  recession  that followed  thereafter.
River Bank's losses and the resultant impact on its capital  position  subjected
it to increased  regulatory  scrutiny and oversight which  ultimately lead River
Bank to sell its  depositary  banking  operations in June 1996.  There can be no
assurance  that RB Asset will not  continue to incur  losses in the future as it
continues  with the  business  and  operations  of  River  Bank,  including  the
management of the Retained Assets.

No Assurance of Future Value of Investment

             Following consummation of the Reorganization, RB Asset stockholders
will continue to hold an  investment  in an enterprise  that will succeed to and
continue with the  business,  assets,  liabilities  and property and other asset
management operations of River Bank and therefore will confront investment risks
that  are  substantially   identical  to  those  associated  with  their  former
investment River Bank (which shall have dissolved in the Dissolution). The value
of an investment  in RB Asset at any time in the future is inherently  uncertain
as it will be subject to risk factors related  general  economic and competitive
conditions,  the  assessment  of credit risks  associated  with RB Asset and its
properties by third party financing  sources and the  attractiveness  RB Asset's
properties to potential purchasers and joint venture partners. While the removal
of banking  regulatory  restraints  will permit RB Asset to conduct its business
and operations with a long-term  investment  horizon, RB Asset stockholders will
bear the risk that the  future  value of their  investment  in RB Asset will not
equal or exceed  the  value  that  they  would  have  received  in a  supervised
liquidation  of River  Bank's  assets  under the terms of a plan of  dissolution
filed with and subject to the jurisdiction of the New York State Supreme Court.

Voting Power and Interest of Principal Stockholder

             Following  consummation  of the  Reorganization,  Mr.  Dworman will
beneficially own 39.0% of the outstanding  shares of RB Asset Common Stock. As a
result, as has been the case with River Bank prior to the Reorganization and the
Dissolution, Mr. Dworman will be the largest stockholder of RB Asset and will be
able to significantly  influence elections of directors of RB Asset and the vote
on other matters requiring RB Asset stockholder approval.

             Following the  Reorganization,  RB Asset will continue to engage RB
Management,  a company  100%  owned by Mr.  Dworman,  to provide to RB Asset the
general management services and asset management services previously provided to
River Bank pursuant to the terms of the existing  management  agreement with the
Bank. Under the terms of the agreement, RB Management is paid an annual base fee
for general management services in an amount not to exceed $1.25 million subject
to annual review and adjustment based upon actual costs incurred.  RB Management
also receives an annual fee for certain asset management services equal to 0.75%
of  the  average  month-end  book  value  of the  Bank's  assets  and  an  asset
disposition  success  fee  equal  to  0.75%  of the  proceeds  from  the sale or
collection of any

693046.4
                                        9

<PAGE>



asset sold or collected by the Bank.  River Bank paid RB Management an aggregate
of approximately  $1.7 million and $3.0 million in fees for services provided in
fiscal year 1997 and the six months ended December 31, 1997, respectively.

             As contemplated in the management agreement discussed above, during
fiscal year 1997,  RB  Management  engaged  Fintek Inc., a firm 50% owned by Mr.
Dworman, as a third party service subcontractor.  Fintek has previously provided
certain  advisory  services to the Bank. All fees paid to Fintek,  Inc. for such
advisory  services are the  obligation of RB Management and were paid out of the
fees received by RB Management from River Bank.
See "MANAGEMENT -- Certain Relationships and Related Transactions."

Risks Associated with Lack of Direct Management; Reliance on Management Company

             As  is  the  case   currently   with  River  Bank,   following  the
Reorganization, RB Asset will not maintain any significant staff of employees to
manage its affairs.  Rather, the day-to-day  management  responsibilities  of RB
Asset will be vested with RB Management.  It is  anticipated  that a significant
amount of the services  necessary to manage the Retained Assets will be provided
by RB  Management  or by  third  party  subcontractors  who  will  not  have any
continuing fiduciary obligations to RB Asset and its stockholders. The selection
of third party  subcontractors  to provide various  services to RB Asset will be
made by RB  Management,  subject to  ratification  by committees of the board of
directors of RB Asset (the "RB Asset Board") but without  stockholder  approval.
RB Asset's  success in  maximizing  returns from the  management of the Retained
Assets will depend on the efforts of RB Management and  third-party  contractors
retained to provide services to RB Asset.

Uncertainty  as to Dividend  Payments to Holders of RB Asset  Series A Preferred
Stock and RB Asset Common Stock

             No dividends  have been  declared with respect to River Bank Common
Stock since its original issuance in 1994 and River Bank has no policy providing
for the payment of dividends on the River Bank Common Stock. River Bank declared
and paid  quarterly  dividends  on the River Bank Series A  Preferred  Stock for
every quarter  since the issuance  thereof  through  March 30, 1996.  River Bank
declared,  subject to the receipt of required  approvals from its regulators and
Marine Midland, but did not pay, a dividend on the River Bank Series A Preferred
Stock for the quarter ended June 30, 1996, and thereafter has taken no action to
declare or pay  dividends on the River Bank Series A Preferred  Stock  primarily
due to the fact that the necessary  approvals  from the Banking  Department  and
Marine Midland were not provided.  The  declaration  and payment of dividends by
River Bank is subject to Banking Department  approval,  and the credit agreement
and  related  documents  with  respect to the Marine  Senior Loan  prohibit  the
declaration and payment of dividends without the consent of Marine Midland.

             Any dividend  policy of RB Asset with  respect to RB Asset  Capital
Stock  will be  determined  in the  discretion  of the RB Asset  Board and it is
expected  that RB  Asset  will  have no  policy  providing  for the  payment  of
dividends on the RB Asset  Common  Stock.  As successor to River Bank,  RB Asset
will  assume  the  Marine  Senior  Loan.  While RB Asset  will not be subject to
Banking Department jurisdiction, payment of any future dividends on the RB Asset
Series A  Preferred  Stock will be subject to the  consent of Marine  Midland as
long as the Marine  Senior Loan remains  outstanding.  There can be no assurance
that RB Asset will  declare or pay  dividends on the RB Asset Series A Preferred
Stock in the event the  Marine  Senior  Loan is repaid,  or that  consent to the
declaration  or payment of such  dividends  will otherwise be provided by Marine
Midland.  The  declaration  or payment of any  dividend on the RB Asset Series A
Preferred  Stock in the future  will be based  upon  conditions  then  existing,
including RB Asset's  financial  condition  and capital  requirements  and other
factors that RB Asset may deem relevant at that time.

No Assurance of Successful Management of Retained Assets

             The Retained  Assets to which RB Asset will succeed  following  the
Reorganization  will consist  primarily  of real estate  assets and, to a lesser
extent,  performing and  non-performing  loans.  RB Asset  presently  intends to
continue  substantially the same management  strategy for such assets subsequent
to the Reorganization as is currently employed 

693046.4
                                       10

<PAGE>


by River  Bank.  While River  Bank's  strategies  have  allowed it to manage its
assets in an orderly  manner,  there can be no assurance that by continuing such
strategies RB Asset will be able to realize  positive  returns for RB Asset. The
ability of RB Asset to maximize returns from the Retained Assets will be subject
to a number of factors  beyond the control of RB Asset.  Among other things,  an
increase  in  interest  rates,  a decline in real  estate  market  values or the
inability of prospective purchasers of the Retained Assets to obtain third party
financing,  the effect of which cannot be predicted,  could negatively affect RB
Asset's planned  management of Retained  Assets.  There can be no assurance that
particular  assets will realize  value greater than their book value and that RB
Asset  will  not  incur  losses  from   subsequent   operations  or  disposition
transactions.

No Assurance of Continued Liquidity

             RB  Asset's  operations   subsequent  to  the  Reorganization  will
continue to be dependent,  among other things, upon the availability of adequate
amounts of cash to fund the management and  disposition of the Retained  Assets.
While RB Asset  believes  that  expected  operating  cash flow and cash from the
on-going  disposition of Retained Assets will provide sufficient working capital
for the continuation of its asset management strategy,  if RB Asset's sources of
cash  prove  insufficient  to  accomplish  the  foregoing,  RB Asset may find it
necessary to obtain additional financing or dispose of assets at less than their
fair value. Any additional  financing would be subject to the approval of Marine
Midland as long as the Marine Senior Loan remains  outstanding.  There can be no
assurance that Marine Midland would approve any additional financing. RB Asset's
need to secure additional  operating cash flow will depend, in part, on the cash
flow and net profits or losses from its  operations.  No assurance  can be given
that the operating cash flow from  operations  and from any asset  dispositions,
will be sufficient to support its operations in the near term or that additional
borrowings,  which may not be either  available,  available on economic terms or
approved by Marine Midland, will not be required.

             In the event funds are not available  from existing cash sources or
future  financings,  RB Asset may not be able to advance  funds to purchasers of
Retained  Assets to  facilitate  the sale thereof or fund  related  construction
costs or operating expenses.  Accordingly, the disposition of real estate assets
included in the Retained Assets may be dependent on the ability of purchasers to
obtain third-party financing. The need for such third-party financing may impede
RB Asset's  ability,  when  appropriate,  to dispose of the real  estate  assets
included in the Retained  Assets.  In addition,  loans to facilitate the sale of
real estate  assets or to fund  construction  costs or operating  expenses  will
involve  certain  credit  risks.  While RB Asset  intends to employ  appropriate
underwriting  standards,  no assurance can be given as to any borrower's ability
to repay any loan.

Effect of Changes in Economic Conditions

             In  addition to changes in interest  rates,  RB Asset's  operations
subsequent to the Reorganization  will continue to be subject to fluctuations in
general  national  and  local  economic  and  political  conditions,  as well as
consumer   confidence.   These   fluctuations   are  neither   predictable   nor
controllable, and may have material adverse consequences upon RB Asset's ability
to continue to pursue or change  existing  asset  management  strategies for the
Retained Assets. The majority of the loans and real estate assets comprising the
Retained  Assets  are or are  secured  by  properties  located  in New  York and
Pennsylvania.  Excess  construction  of housing,  office space and retail space,
coupled with regional economic declines,  had a materially adverse effect on the
real estate  markets in these  areas in recent  years.  Future  declines in real
estate  values  in the New  York  metropolitan  area and in  Pennsylvania,  or a
worsening  or a  continuation  for longer  than  expected  of  current  economic
conditions in these areas,  could  negatively  affect the values of the Retained
Assets. 

No Assurance of Use of Loss Carryforward

             There can be no assurance that River Bank's initial public offering
of River Bank Common Stock and River Bank Series A Preferred  Stock in 1994 will
not be determined to have  constituted an "ownership  change" within the meaning
of Section 382 of the Internal  Revenue Code of 1986. If it were determined that
an ownership  change  occurred,  the amount of net operating  loss  carryforward
("NOLs") (and certain other built in losses)  available to offset

693046.4
                                       11

<PAGE>



taxable  income would be subject to an annual  limitation.  If it is  determined
that an ownership  change occurred in 1994, the amounts of NOLs that may be used
to  offset  taxable  income  of the Bank  (and RB Asset as  successor)  would be
limited to approximately $865,000 annually. However, River Bank believes that no
ownership  change  occurred.  An  inability  to use the  NOLs to  offset  income
(including  the income  recognized on the Branch Sale) would result in increased
tax  expenses and a reduction  in  stockholders'  equity for RB Asset which will
succeed to River Bank's liabilities upon consummation of the Reorganization.
   
No Assurance of Tax-Free Reorganization


             River Bank has  received an opinion  from  special tax counsel that
the  Reorganization  should constitute a tax-free  "reorganization"  for federal
income tax purposes,  within the meaning of section 368 of the Code. The ability
of the Reorganization to qualify as a tax-free reorganization turns, however, on
certain  unresolved  and  complex  issues  of tax law as to which  there  are no
clearly  established  legal precedents  (including the requisite  "continuity of
business enterprise") and for which the Bank has not requested a ruling from the
IRS. The foregoing uncertainty as to the treatment of the Reorganization results
from unique banking regulatory  constraints,  which, counsel to the Bank advised
Roberts & Holland  LLP  precluded  the timely  implementation  of a  transaction
structure  that could have been  tax-free to the  holders of River Bank  Capital
Stock without regard to whether all of the  requirements  of a  "reorganization"
under  section 368 of the Code were met.  As a result,  the IRS or a court could
determine  that  the  proposed   transactions   do  not  constitute  a  tax-free
reorganization.  If a determination  that the  Reorganization was not a tax-free
reorganization  was sustained,  River Bank and its stockholders would experience
different tax consequences than those attendant to a tax-free reorganization. In
particular, the Bank's stockholders would be required to recognize gain upon the
deemed  exchanges of River Bank  Capital  Stock for RB Asset Common Stock and RB
Asset  Series A Preferred  Stock to the extent that the fair market value of any
RB Asset  Capital  Stock  received  exceeded the basis of the River Bank Capital
Stock deemed  exchanged  therefor.  Recognition of loss on such deemed exchanges
might not be allowed until the  stockholders  dispose of some or all of their RB
Asset  Capital  Stock.  The Bank  would be  required  to  recognize  gain on its
disposition and  distribution of property in connection with the  Reorganization
and any loss on such  disposition and  distribution  may be required to deferred
until RB Asset were to sell the assets to an unrelated third party;  and, to the
extent  the  Bank's tax  attributes  were not used to offset any gain,  RB Asset
would not succeed to them.
    

Absence of Prior Trading Market

             There is no  existing  market for the RB Asset  Capital  Stock into
which  the River  Distribution  Capital  Stock to be  received  by River  Bank's
stockholders  in the  Distribution  shall be converted upon  consummation of the
Reorganization. RB Asset has no current plans to list the RB Asset Capital Stock
on any stock exchange or organized  trading system.  RB Asset Capital Stock will
only be available for trading in the inter-dealer  over-the-counter  market and,
consequently,  there can be no assurance that an active public trading market in
the securities  will develop or be sustained or as to whether and at what prices
holders will be able to resell share of RB Asset Capital Stock.

No Appraisal Rights

             Holders  of River  Bank  Capital  Stock  do not have any  statutory
appraisal  rights  under New York Banking Law to elect to have the fair value of
their shares of River Bank Capital Stock  judicially  appraised and paid to them
in  cash  in  connection  with  or as a  result  of the  Reorganization  and the
Dissolution.

693046.4
                                       12

<PAGE>



   
                      SELECTED CONSOLIDATED FINANCIAL DATA
                  (Dollars in Thousands, Except Per Share Data)

             The following table sets forth selected consolidated  financial and
other data of the Bank at the dates and for the periods  indicated.  The data at
June 30, 1997,  1996,  1995,  1994 and at December 31, 1993 and 1992 and for the
years ended June 30, 1997,  1996, 1995, 1994 and December 31, 1993 and 1992 have
been  derived  from  audited  consolidated  financial  statements  of the  Bank,
including the audited Consolidated Financial Statements and related Notes in the
Bank's   Annual   Report  on  Form  F-2  which  is   attached   to  this   Proxy
Statement/Prospectus  as  Annex B. The  data at  December  31,  1997 and the six
months ended  December 31, 1997 have been derived from the  unaudited  Condensed
Consolidated  Financial  Statements  and  related  Notes  included in the Bank's
Quarterly   Report   on   Form   F-4   which   is   attached   to   this   Proxy
Statement/Prospectus  as Annex C. At a meeting on September 21, 1994,  the Board
of Directors of the Bank authorized  management to change the Bank's fiscal year
end from December 31 to June 30. The selected  consolidated  financial and other
data set forth below should be read in conjunction with, and is qualified in its
entirety  by,  the  more  detailed  information  included  in  the  Consolidated
Financial Statements and related Notes and the Condensed  Consolidated Financial
Statements and related Notes.


<TABLE>
<CAPTION>
                                           December 31                     June 30                                  December 31
                                           ----------                     ---------                                -------------
                                              1997        1997       1996         1995           1994           1993        1992
                                              ----        ----       ----         ----           ----           ----        ----
                                          (unaudited)                    (Dollars in thousands, except per share data)
<S>                                         <C>         <C>         <C>         <C>           <C>           <C>          <C>       
Balance Sheet Data (1):
Total assets                                $194,540    $211,659    $285,478    $1,463,637    $1,541,368    $1,496,222   $1,996,715
Cash and due from banks and money
   market instruments                         11,687      14,036      17,129       108,540       173,631        60,209       62,831
Investment securities, net and investment
      securities available for sale (2)        1,373       6,275       5,685        31,372        49,185        45,989      142,357
Mortgage-backed and related securities
   and mortgage-backed and related
   securities available for
   sale (2)                                       --          --         187        72,643        82,074       104,827      150,832
Loans receivable:
   Single-family residential                   3,653       3,924       4,557       234,386       209,295       202,408      397,920
   Multi-family residential                   24,977      26,092      31,336       249,252       245,245       226,824      250,994
   Commercial real estate                     49,824      50,077      51,090       463,760       488,830       501,190      554,277
   Construction                                   --          --          --         5,301         6,157        39,791       83,371
   Commercial business                         8,862      12,806      12,894        36,695        40,224        44,206       74,047
   Consumer                                    4,639       2,871       3,038        21,274        15,421        15,904       17,438
   Less:
      Deferred fees and unearned discount         --          --          --        (2,220)       (3,880)       (4,487)      (7,244)
      Allowance for credit losses            (26,659)    (31,570)    (34,142)      (33,985)      (41,076)      (55,258)     (92,589)
                                                        --------    --------      --------      --------      --------     -------- 

Total loans receivable, net                   65,296      64,200      68,863       974,463       960,216       970,578    1,278,214
Investments in real estate, net (3)           91,291      97,349     146,440       231,302       233,286       272,841      310,831
Loans sold with recourse                      19,657      24,451      29,914            --            --            --           --
Deposits                                          --          --       3,022     1,171,530     1,254,199     1,293,635    1,789,967
Borrowed funds                                71,394      84,272     115,786       179,061       141,592       141,592      141,592
Stockholders' equity (13)                    107,055     108,510     138,520        90,134       117,847        46,010       47,929
Shares of Common Stock outstanding             7,100       7,100       7,100         7,100         7,100         1,000        1,000
Book value per common  share (5)              $10.15     `$10.35      $14.58         $7.77        $11.67        $13.01       $14.93
</TABLE>



(Footnotes on second following page)
    



693046.4
                                       13

<PAGE>




<TABLE>
   
<CAPTION>
                                                   December 31        Fiscal Year Ended June 30,                  Fiscal Year Ended
                                                   -----------       ----------------------------                
                                                                                                                    December 31,
                                                                                                                    ------------
                                                     1997       1997         1996       1995       1994           1993      1992
                                                     ----       ----         ----       ----       ----           ----      ----
                                                   (unaudited)               (Dollars in thousands, except per share data)
<S>                                                 <C>         <C>        <C>         <C>         <C>         <C>         <C>    
Operations Data(1):
Interest and dividend income                        $3,114      $5,469     $94,409     $88,878     $93,478     $108,312    $130,823
Interest expense                                     3,224       7,360      61,794      52,255      51,635       62,415      94,741
                                                     -----       -----     -------     -------      ------       ------      ------
Net interest income                                   (110)     (1,891)     32,615      36,623      41,843       45,897      36,082
                                                                                                                         
Provision for credit losses                             --       1,000       5,250       5,041       5,360       12,828      20,302
                                                     -----       -----      ------     -------      -------     -------      ------
Net interest income (loss) after provision for                                                                        
   credit losses                                      (110)     (2,891)     27,365      33,623      36,483       33,069      15,780
                                                               -------      ------      ------      ------      ------       ------
Other income:                                                                                                    20,410          --
 Gains on sales of offices (6)(14)                      --          --      77,560          --      18,045          
 Provision for Branch Sale contingencies(4)             --      (3,300)         --          --          --          --           --
Net gains (losses) on sales of loans and                                                                                         
   securities                                        1,697      (1,495)       (605)        441        (222)      (2,137)      4,064
 Other                                                  --         159       3,996       3,548       5,996        9,451       9,347
                                                     -----    --------     -------      ------      -------     -------      ------
    Total                                            1,697      (4,636)     80,591       3,989      23,819       27,724      13,411
Real estate operations, net                            177     (18,368)     (4,800)    (14,357)    (11,077)     (12,675)     (8,742)
Other expense:                                                                                                          
 Deposit insurance expense                              --          --       2,533       3,704       4,683        5,217       4,477
 Foreclosure costs                                      --          --         225       1,105       2,780        4,560       4,480
 Other                                               3,297       7,528      33,996      38,666      39,616       40,107      43,881
                                                     -----      ------     -------      ------      ------       ------      ------
    Total                                            3,297       7,528      36,754      43,475      47,079       49,884      52,838
                                                     -----      ------     -------      ------      ------       ------      ------
Income (loss) before income tax expense                                                                                    
   (benefit)                                        (1,533)    (33,423)     55,762     (22,261)      2,146       (1,766)    (32,389)
Income tax expense (benefit)                           101      (3,300)     11,749       2,113       2,608        2,662         996
                                                       ---     --------    -------     -------      -------     -------       ------
Net income (loss)                                   (1,634)    (30,123)     55,013     (24,374)       (462)      (4,388)    (33,385)
Dividends declared on Preferred Stock                   --          --       5,250       5,250          --           --          -- 
                                                     -----       -----     -------     -------       ------     -------      -------
Net income (loss) applicable to Common                                                                                          --
   Shares                                           (1,634)    (30,123)     49,763     (29,624)       (462)     (4,388)     (33,385)
Primary and diluted net income (loss) per                                                                               
     share (5)                                          (0.24)   (4.24)       7.01       (4.17)       (0.45)     (4.39)      (33.38)
Other Data (1):                                        
Average equity to average assets                        53.30%   50.97%       5.51%       7.18%        2.69%      2.28%        2.71%
Equity to assets at period end                          55.03    51.35       48.52        6.16         7.65       3.08         2.40
Weighted average yield on interest-earning              
   assets (8)                                            6.05     4.90        7.42        7.11         7.13       6.80         6.71
Weighted average rate paid on interest-                  
   bearing deposits (8)                                  8.18     6.97        4.43        3.88         3.39       3.57         4.24
Interest rate spread (8)                                (2.13)   (2.07)       2.99        3.23         3.74       3.23         2.45
Net interest margin                                     (0.43)   (1.70)       2.57        2.93         3.19       2.88         1.85
Return on average assets                                (0.02)   (1.27)       3.64       (1.65)       (0.03)     (0.23)       (1.37)
Return on stockholders' equity (9)(12)                  (0.03)  (24.84)      66.12      (27.04)       (0.39)     (9.54)      (69.65)
Expense ratio (9)                                        6.41     6.75        2.89        3.58         3.76       3.50         2.71
Efficiency ratio (10)                                  n/m         n/m       95.30      108.22        98.41      92.44       116.31
Tier 1 leverage capital ratio (11)                      50.31    46.44        9.33        6.04         7.97       2.77         2.31
Tier 1 capital as a percent of risk-weighted             
   assets (11)                                          63.55    60.59       49.77        7.94         9.78       3.53         3.10
Total capital as a percent of risk-weighted               
   assets (11)                                         n/m         n/m       55.02        9.12        11.06       4.79         4.20
Full-service banking offices at end of           
   period (11)                                           --         --          --          11           11         11           16
</TABLE>
    


693046.4
                                       14

<PAGE>



   
(1)          Reflects the sale, effective June 28, 1996, of the Bank's remaining
             eleven branch offices. As a result of such transaction,  the Bank's
             total  assets,  loans  receivable,  net, and deposits  decreased by
             $1,066.6   million,   $1,034.9   million  and   $1,159.6   million,
             respectively,  and the Bank  recorded  a pre-tax  net gain of $77.6
             million.

(2)          At December 31, 1997 and June 30, 1997,  1996, and 1995, all of the
             Bank's investment and mortgage backed  securities,  were classified
             as available for sale because of the  possibility  that they may be
             sold in  response to changes in interest  rates,  prepayment  risk,
             liquidity needs or similar factors in connection with its asset and
             liability management strategy.

(3)          Investments  in real estate  consist of other real estate owned and
             real estate held for investment, net of related reserves.

(4)          During the year ended June 30, 1997, the Bank and Marine  undertook
             an overall review of the closing of the Branch Sale. As a result of
             such review, the Bank has established a reserve of $3.3 million for
             potential  closing  settlement  adjustments  and  claims  which  it
             believes  may be  asserted  by Marine  related  to  certain  assets
             acquired by Marine in the Branch Sale.  The  establishment  of this
             reserve is reflected on the  Statement of  Operations  as provision
             for Marine  Branch Sale  contingencies.  The Bank believes that the
             reserve for closing settlement  adjustments adequately provides for
             claims which may be asserted by Marine.

(5)          Per share  information  is based on the weighted  average number of
             outstanding  shares of Common Stock during the period. The Bank had
             no securities  outstanding  that were  convertible to Common Stock.
             The earnings per share  amounts prior to 1997 have been restated as
             required to comply with Statement of Financial Accounting Standards
             No. 128, Earnings Per Share. For further discussion of earnings per
             share  and the  impact  of  Statement  No.  128,  see  notes to the
             consolidated financial statements.

(6)          Consists of a $77.6 million net pre-tax gain from the sale, in June
             1996, of the Bank's eleven branch  offices,  the 96th Street branch
             office realty and related deposits.

(7)          With the exception of end of period ratios, all ratios are based on
             average daily balances during the indicated  periods.  (8) Interest
             rate spread represents the difference  between the weighted average
             yield on  interest-earning  assets and the weighted average cost of
             interest-bearing     liabilities     (which    do    not    include
             non-interest-bearing  demand  accounts),  and net  interest  margin
             represents   net   interest   income  as  a  percent   of   average
             interest-earning assets.

(9)          The  expense  ratio  is the  ratio  of  other  expense  to  average
             interest-earning assets.

(10)         The efficiency  ratio is the ratio of other expense to net interest
             income plus other income  after  adjustment  to exclude  gains from
             sale of  offices  and net  gains  (losses)  on sales  of loans  and
             securities.

(11)         Data is as of the end of the indicated periods.

(12)         Net income  includes a $67.6  million  after-tax  net gain from the
             Branch Sale in June 1996.  Excluding  this gain,  return on average
             assets and return on stockholders'  equity for 1996 would have been
             (0.83%) and (15.09%), respectively.

(13)         In October  1992,  the $20.0  million of  outstanding  subordinated
             capital notes were converted to 3% senior non- cumulative preferred
             stock.

(14)         Consists of $18.1  million gain from the sale,  in October 1993, of
             the Bank's four branch offices in Westchester  County, New York and
             related  deposits  and a $2.3  million  gain  from  the  sale  of a
             building,  in March 1993, which formerly  contained a branch office
             of the Bank in Manhattan,  New York,  the  operations of which were
             consolidated into another branch office of the Bank.
    

693046.4
                                       15

<PAGE>



<TABLE>
   
<CAPTION>
                                                               December 31                    June 30,
                                                          -------------------  -----------------------------------------
                                                               1997             1997              1996             1995
                                                            (unaudited)                    (Dollars in Thousands)
<S>                                                            <C>             <C>              <C>              <C>   
Non-performing Assets Data (1):
Non-performing loans (2):
Single-family residential                                      3,653           $3,924           $4,557           $7,496
Multi-family residential                                      15,675           16,790           19,658               --
Commercial real estate                                        11,086           11,557            3,113           38,685
Construction                                                      --               --               --            4,941
Commercial business                                            8,858           12,806            6,817            6,263
Consumer                                                       4,643            2,871            2,761              165
                                                              ------          -------          -------        ---------
                                                              43,915           47,948           36,816           57,550
                                                             -------          -------          -------         --------
Investments in real estate:
Other real estate owned and real estate
  held for investment, net:
Single-family residential (3)                                     --              597            1,690            3,741
Multi-family residential                                       1,031            4,566            9,640           20,963
Commercial real estate                                        21,368           19,570           44,801          102,841
Construction                                                  68,892           72,617           90,309          103,757
                                                             -------           ------           ------         --------
                                                              91,291           97,350          146,440          231,302
                                                              ------         --------          -------          -------
Total non-performing assets                                 $135,206         $145,298         $183,256         $288,852
                                                            ========         ========         ========         ========
Other Asset Quality Data:
Delinquent loans(4)                                           $2,520           $   --           $   --           $9,206
                                                            ========        =========        =========        =========
Restructured Loans(5)                                        $23,339          $24,454          $29,842         $166,291
                                                             =======          =======          =======         ========
Loans to facilitate(6)                                        $   --           $   --           $   --         $215,191
                                                           =========        =========        =========         ========
Allowance for credit losses                                  $26,659          $31,570          $34,142          $33,985
                                                             =======          =======          =======         ========
Asset Quality Ratios:
Non-performing assets as a percentage
  of total assets(1)                                           69.50%           68.52%           64.19%           19.74%
Non-performing assets to total loans
  and investments in real estate(1)                            73.78            75.24            73.47            23.26
Non-performing loans as a percentage
  of total loans(1)                                            47.76            32.96            35.74             5.69
Allowance for credit losses as a percentage
  of total loans                                               28.99            50.06            33.15             3.36
Allowance for credit losses as a percentage
  of non-performing loans(1)                                   60.71            65.84            92.74            59.05
Net charge-offs as a percentage of average
  loans during the period ended                                 0.32             3.59             1.03             0.09
Investments in real estate as a percentage of
  total non-performing assets                                  67.52            67.00            79.91            80.08
    
</TABLE>


693046.4
                                       16

<PAGE>



<TABLE>
   
<CAPTION>
                                                        June 30,         December 31,
                                                      ------------- ---------------------

                                                         1994       1993       1992
                                                         ----       ----       ----
                                                              (Dollars in thousands)
<S>                                                     <C>         <C>        <C>    
Non-performing Assets Data(1):
Non-performing loans(2):
Single-family residential                               $7,587      $8,047     $13,024
Multi-family residential                                 2,900       2,900      70,647
Commercial real estate                                  89,569     117,578     140,170
Construction                                             5,641      25,461      37,831
Commercial business                                      3,938       6,283      25,078
Consumer                                                   702       1,088         972
                                                      --------    --------     -------
                                                       110,337     161,357     287,722
                                                      --------    --------     -------

Investments in real estate:
Other real estate owned and real
   estate held for investment, net:
Single-family residential(3)                            18,786      16,951      14,605
Multi-family residential                                50,851      68,260      78,536
Commercial real estate                                 114,237     106,716     146,699
Construction                                            49,412      80,914      70,991
                                                      --------    --------     -------
                                                       233,286     272,841     310,831
                                                      --------    --------     -------

Investments in securities in default                        --          --       4,293

Total non-performing assets                           $343,623    $434,198    $602,846
                                                      ========    ========    ========

Other Asset Quality Data:
Delinquent loans(4)                                     $1,595     $13,421      $2,856
                                                      ========    ========    ========
Restructured loans(5)                                 $132,944    $103,556    $134,199
                                                      ========    ========    ========
Loans to facilitate(6)                                $149,555    $120,939      $   --
                                                      ========    ========    ========
Allowance for credit losses                            $41,076     $55,258     $92,589
                                                      ========    ========    ========


Asset Quality Ratios:
Non-performing assets as a
   percentage of total assets(1)                         22.29%      29.02%      30.19%
Non-performing assets to total loans
   and investments in real estate(1)                     27.75       33.32       35.70
Non-performing loans as a
   percentage of total loans(1)                          10.98       15.66       20.88
Allowance for credit losses as a
   percentage of total loans                              4.09        5.36        6.72
Allowance for credit losses as a
   percentage of non-performing
   loans(1)                                              37.23       34.25       32.18
Net charge-offs as a percentage of
   average loans during the period
   ended                                                  3.00        2.72        2.94
Investments in real estate as a
   percentage of total non-performing
   assets                                                67.89       62.84       51.56
</TABLE>
    


693046.4
                                       17

<PAGE>




   
(1)   Non-performing  assets consist of (i) non-performing  loans, which consist
      of  non-accrual  loans and accruing  loans 90 days or more  overdue,  (ii)
      investments  in real estate,  which consist of other real estate owned and
      real  estate  held for  investment,  net of  related  reserves  and  (iii)
      investment  securities  in default.  Non-performing  assets do not include
      restructured loans which are performing in accordance with their terms and
      which have been  removed from  non-performing  status,  which  amounted to
      $23.3 million at December 31, 1997 and $24.5 million at June 30, 1997.

(2)   The Bank's total non-performing assets decreased by $38.0 million or 20.7%
      to $145.3  million at June 30, 1997 compared to $183.3 million at June 30,
      1996.  During the fiscal year ended June 30, 1997, other real estate owned
      and real estate held for  investment  decreased  by $49.1  million,  while
      non-performing  loans increased by $11.1 million.  Such net decreases were
      due primarily to the  sales/satisfactions of an aggregate of $47.2 million
      of investments in real estate and loans,  and write-downs of $19.7 million
      in the carrying  value of  investments  in real estate and  non-performing
      loans, offset by $27.9 million of additions.

      The Bank's total non-performing  assets decreased by $10.1 million or 7.0%
      to $135.2  million at December 31, 1997 compared to $145.3 million at June
      30, 1997. During the six months ended December 31, 1997, other real estate
      owned and real estate held for investment decreased by $6.0 million, while
      non-performing  loans  decreased by $4.1 million.  Such net decreases were
      due primarily to the  sales/satisfactions of an aggregate of $11.0 million
      of investments in real estate and loans,  and  write-downs of $6.9 million
      in the carrying  value of  investments  in real estate and  non-performing
      loans, offset by $7.8 million of additions.

(3)   Primarily consists of completed single-family residential developments and
      lots for the development of single-family residences.

(4)   Delinquent loans consist of loans which are 31 to 89 days overdue.

(5)   Restructured loans consist of loans which have been restructured primarily
      as a result of the financial  condition of the property  which secures the
      loan and which are performing in accordance with their restructured terms.

(6)   Loans  to facilitate  consist of loans to finance the sale of  investments
      in real estate.
    


693046.4
                                       18

<PAGE>



                   UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
                             INFORMATION OF RB ASSET

   
            The following unaudited pro forma consolidated  financial statements
assume completion of the  Reorganization  and related  transactions by RB Asset.
The pro forma consolidated  financial statements are based on and should be read
in conjunction with the historical  consolidated  financial  statements of River
Bank, which are included in River Bank's Annual Report on Form F-2 and Quarterly
Report on Form F-4 which are  attached  to this  Proxy  Statement/Prospectus  as
Annex B and C, respectively.
    

            Notwithstanding  the legal  structure of the proposed  transactions,
for accounting/financial  reporting purposes, the Reorganization will be treated
as a reorganization of River Bank into RB Asset. RB Asset will be treated as the
continuation  of River Bank and RB Asset will continue to reflect the historical
cost basis and  liabilities of River Bank. The following pro forma  consolidated
statement  of   financial   condition  as  of  December  31,  1997  assumes  the
Reorganization  and related  transactions  occurred on December  31,  1997.  The
following pro forma consolidated statement of operations for the year ended June
30, 1997 and the six months ended  December 31, 1997 assumes the  Reorganization
and related  transactions  occurred  on July 1, 1996.  The  following  pro forma
consolidated  financial statements are presented for illustrative  purposes only
and are not necessarily indicative of the combined operating results or combined
financial  position  that would have  occurred  if the  Reorganization  had been
consummated  on the dates  indicated,  nor is it indicative of RB Asset's future
consolidated operating results or consolidated financial position.

            THE UNAUDITED PRO FORMA CONSOLIDATED  FINANCIAL INFORMATION UTILIZES
CERTAIN  ASSUMPTIONS  DEEMED  TO BE  REASONABLE  BY THE  BANK'S  MANAGEMENT  AND
OUTLINED IN THE ACCOMPANYING  FOOTNOTES,  WHICH ARE AN INTEGRAL COMPONENT OF THE
PRO FORMA FINANCIAL STATEMENTS AND SHOULD BE READ IN CONJUNCTION THEREWITH.  THE
PRO FORMA  FINANCIAL  STATEMENTS  DO NOT PURPORT TO REPRESENT  WHAT RIVER BANK'S
FINANCIAL  POSITION  OR  RESULTS OF  OPERATIONS  WOULD  HAVE BEEN  ASSUMING  THE
COMPLETION OF THE REORGANIZATION.


693046.4
                                       19

<PAGE>



                                    RB ASSET
             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF CONDITION
                                December 31, 1997
                                 (in thousands)


<TABLE>
<CAPTION>
                                                                               River Bank                          RB Asset
                                                                               Historical                          Pro Forma
                                                                              December 31,   Pro Forma            December 31,
                                                                                1997         Adjustments  Notes      1997
                                                                                ----         -----------  -----      ----
                                                                             (Unaudited)
<S>                                                                            <C>            <C>        <C>      <C>   
Cash, due from banks and cash equivalents                                      $6,475              --             $6,475
Cash, due from banks - restricted cash                                          5,212              --              5,212
Investment securities available for sale                                        1,373              --              1,373
Loans receivable, net;
    Secured by real estate                                                     78,443              --             78,443
    Commercial and consumer                                                    13,512              --             13,512
    Loans sold with recourse                                                       --          $19,657  (1)       19,657
        Allowance for possible credit losses                                  (26,659)             --            (26,659)
                                                                              --------        --------         ---------
        Total loans receivable, net                                            65,296           19,657            84,953
                                                                              --------        --------         ---------


    Loans sold with recourse, net                                              19,657         (19,657)  (1)           --
Other real estate owned, net                                                    3,001          (3,001)  (2)           --
Real estate held for investment, net                                           88,290         (11,990)  (2)       82,509
                                                                                                3,208   (2)       
                                                                                                3,001   (2)
Real estate held for disposal, net;
    Real estate held for disposal                                                  --          11,990   (2)       11,990

            Allowance for fair market value reserve
              under FASB 121                                                       --          (3,208)  (2)       (3,208)
                                                                             --------       ---------          ---------
            Total real estate held for disposal, net                               --                              8,782 
                                                                             --------       ---------          ---------

Other assets                                                                    5,236              --              5,236
                                                                             --------       ---------          ---------
                                                                             $194,540            $ --           $194,540
                                                                             ========       =========           ========

Borrowed funds                                                                $71,394            $ --            $71,394
Other liabilities                                                              16,091              --             16,091
                                                                             --------       ---------          ---------
                                                                              $87,485              --            $87,485
                                                                             --------       ---------          ---------

Stockholders' equity:
15% non-cumulative perpetual preferred stock, Series A par value
$1, liquidation value $25 (1,400,000 shares authorized, issued and
outstanding at December 31, 1997)                                               1,400              --              1,400
Common Stock par value $1 (30,000,000 shares authorized,
7,100,000 shares issued and outstanding at December 31, 1997)                   7,100              --              7,100
Additional paid in capital                                                    111,170              --            111,170
Accumulated (deficit)/retained earnings                                       (11,689)             --            (11,689)
Securities valuation account                                                     (926)             --               (926)
                                                                             --------       ---------           --------
          Total Stockholders' Equity                                          107,055              --            107,055
                                                                             --------       ---------           --------
                                                                             $194,540             $--           $194,540
                                                                             ========       =========           ========
</TABLE>


              See accompanying footnotes to the unaudited pro forma
                      consolidated Statement of Condition.

693046.4
                                       20

<PAGE>




                                    RB ASSET
            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                        For the Year ended June 30, 1997
                                 (in thousands)


<TABLE>
<CAPTION>
                                                                         River Bank                         RB Asset
                                                                         Historical                         Pro Forma
                                                                         June 30,    Pro Forma              June 30,
                                                                         1997        Adjustments   Notes    1997
                                                                         ----        -----------   -----    ----
<S>                                                                        <C>                               <C>   
Interest, fees on loans and dividend income:
         Loans receivable                                                  $4,504            --              $4,504
         Mortgage backed securities                                             2            --                   2
         Investment securities                                                574            --                 574
         Money market investments                                             155            --                 155
         Other                                                                234            --                 234
                                                                         --------       -------            -------- 
                                                                            5,469            --               5,469
                                                                         --------       -------            -------- 


Interest expense
         Borrowed funds                                                     7,132            --               7,132
         Other                                                                228            --                 228
                                                                         --------       -------            -------- 
                                                                            7,360            --               7,360
                                                                         --------       -------            -------- 
         Net interest income                                               (1,891)           --              (1,891)
         Provision for possible credit losses                               1,000            --               1,000
                                                                         --------       -------            -------- 
         Net interest income after provision for possible
            credit loss                                                    (2,891)           --              (2,891)
                                                                         --------       -------            -------- 


Real estate operations:
         Writedown of other real estate owned and real
            estate held for investment                                    (19,745)           --             (19,745)
         Net loss on sale of real estate                                   (1,754)           --              (1,754)
         Income from real estate owned                                      3,131       $(3,131) (4)             --
         Rental income                                                         --        16,157  (4)         16,157
                 Less:
                 Rental expenses                                               --       (12,826) (4)        (12,826)
                 Depreciation                                                  --        (2,770) (4)(3)      (2,770)
                                                                         --------       -------            -------- 
                                                                          (18,368)       (2,570)            (20,938)
                                                                         --------       -------            -------- 

Other income
Net (losses) gains on sale of investment
  securities and other assets                                              (1,495)           --              (1,495)
Provision for Marine  Sale                                                 (3,300)           --              (3,300)
Other                                                                         159            --                 159
                                                                         --------       -------            -------- 
                                                                           (4,636)           --              (4,636)
                                                                         --------       -------            -------- 


Other expenses
   Salaries                                                                   927            --                 927
   Employee benefits                                                          243            --                 243
   Legal and professional fees                                              1,892            --               1,892
         Other operating                                                    4,466            --               4,466
                                                                         --------       -------            -------- 
                                                                            7,528            --               7,528
                                                                         --------       -------            -------- 

(Loss) before provision for income taxes                                  (33,423)       (2,570)            (33,993)
Benefit from income taxes                                                   3,300            --               3,300   (5)
                                                                         --------       -------            -------- 
Net loss applicable to common shares                                     $(30,123)      ($2,570)           $(32,693)
                                                                         ========       =======            ======== 

Basic and diluted loss per common share                                    $(4.24)        $(.36)             $(4.60)  (6)
                                                                         ========       =======            ======== 
</TABLE>


              See accompanying footnotes to the unaudited pro forma
                     consolidated Statement of Operations.


693046.4
                                       21

<PAGE>



                                    RB ASSET
            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                   For the Six Months ended December 31, 1997
                                 (in thousands)


<TABLE>
<CAPTION>
                                                                         River Bank                                RB Asset
                                                                         Historical                                Pro Forma
                                                                        December 31,       Pro Forma               December 31,
                                                                         1997              Adjustments   Notes       1997
                                                                         ----               -----------  -----       ----
<S>                                                                          <C>                                      <C>   
Interest, fees on loans and dividend income:
         Loans receivable                                                    $2,905                 --                $2,905
         Mortgage backed securities                                              --                 --                    --
         Investment securities                                                   55                 --                    55
         Money market investments                                                --                 --                    --
         Other                                                                  154                 --                   154
                                                                        -----------         ----------              --------
                                                                              3,114                 --                 3,114
                                                                        -----------         ----------              --------
         Interest expense
            Borrowed funds                                                    3,172                 --                 3,172
            Other                                                                52                 --                    52
                                                                        -----------         ----------              --------
                                                                              3,224                 --                 3,224
                                                                        -----------         ----------              --------
            Net interest income                                                (110)                --                  (110)
            Provision for possible credit losses                                 --                 --                    --
            Net interest income after provision for possible
                 credit loss                                                   (110)                --                  (110)
                                                                        -----------         ----------              --------

Real estate operations:
Writedown of other real estate owned and real
estate held for investment                                                     (350)                --                  (350)
Net loss on sale of real estate                                              (1,003)                --                (1,003)
Income from real estate owned                                                 1,530            $(1,530) (4)               --
         Rental income                                                                            6,609 (4)            6,609
                 Less:
                 Rental expenses                                                 --             (4,975) (4)           (4,975)
                 Depreciation                                                    --             (1,391) (4)(3)        (1,391)
                                                                        -----------        -----------              --------
                                                                               $177            $(1,287)              $(1,110)
                                                                        -----------        -----------              --------

Other income
Net (losses) gains on sale of investment securities and
  other assets                                                                1,697                 --                 1,697

                                                                              1,697                 --                 1,697
                                                                         ----------         ----------              --------


Other expenses
   Salaries                                                                     303                 --                   303
   Employee benefits                                                            127                 --                   127
   Legal and professional fees                                                1,341                 --                 1,341
         Other operating                                                      1,526                 --                 1,526
                                                                         ----------         ----------              --------
                                                                              3,297                 --                 3,297
                                                                         ----------         ----------              --------

(Loss) before provision for income taxes                                     (1,533)            (1,287)               (2,820)
Benefit from/(provision for) income taxes                                      (101)                --                  (101)  (5)
                                                                         ----------         ----------              -------- 
Net loss applicable to common shares                                        $(1,634)           ($1,287)              $(2,921)
                                                                         ==========         ==========              ========
                                                                                                                     
Basic and diluted loss per common share                                      $(0.24)            $(0.17)              $ (0.41) (6)
                                                                         ==========         ==========              ========
</TABLE>



              See accompanying footnotes to the unaudited pro forma
                      consolidated Statement of Operations.


693046.4
                                       22

<PAGE>



NOTES TO THE UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS AT
DECEMBER 31, 1997 AND FOR THE YEAR ENDED JUNE 30, 1997 AND THE SIX MONTHS ENDED
DECEMBER 31, 1997

Notes to the  Unaudited  Pro Forma  Consolidated  Statement  of  Condition as of
December 31, 1997 (in 000's)

   
The Pro Forma Consolidated Statement of Condition reflects the historical assets
and liabilities of the Bank at December 31, 1997,  including the Reorganization.
In addition,  this unaudited  condensed  financial  information  gives affect to
certain  adjustments that would have been appropriate had the Bank operated as a
non-banking corporate entity for the year ended June 30, 1997 and the six months
ended  December 31, 1997.  River Asset Sub (renamed RB Asset),  as the surviving
corporation in the merger, will succeed to the business,  assets and liabilities
of River Bank.
    

The principal differences relate to bank regulatory and operational requirements
requiring  foreclosed  and  other  real  estate  assets  to be held for sale and
carried  at an  amount  equal  to  their  estimated  fair  market  value.  As an
unregulated real estate company management has the ability to manage and dispose
of its real estate assets over a longer period of time,  and where  appropriate,
to actively  develop,  hold,  manage and operate its properties,  and enter into
joint ventures with others and further  encumber or restructure  the debt on its
properties and assets in an effort to maximize returns to stockholders.

Since it will no longer be constrained by bank regulatory requirements, RB Asset
will continue to evaluate alternatives  available after the proposed transaction
to  maximize  returns to  stockholders.  These  alternative  plans  include  the
potential  for River Asset to invest in other Real  Estate  with Marine  Midland
approval.

1.    All loans sold with recourse,  net have been  reclassified at December 31,
      1997 within the Pro Forma  Consolidated  Statement of Financial  Condition
      into the Loans Receivable, net category.

2.    All banking  categories  relating to real estate (other real estate owned,
      net and real  estate  held  for  investment,  net)  were  reclassified  in
      accordance  with SFAS 121,  "Accounting  for the  Impairment of Long-Lived
      Assets and for Long-Lived Assets to be Disposed Of," as follows:

      Real estate  held for  disposal - SFAS 121  requires  that all real estate
      assets that the Bank plans to sell within one year be  accounted  for as a
      real  estate  asset  held for  disposal.  SFAS 121  states  the  following
      reporting and disclosure  requirements  related to real estate assets held
      for disposal:

      o           Real estate assets held for disposal are  to be  valued at the
                  lower of carrying amount or fair value less cost to sell.
      o           The results of operations  for assets to be disposed of to the
                  extent that those results are included in an entity's  results
                  of operations for the period and can be identified,  should be
                  separately disclosed in the footnotes to the statements.


693046.4
                                       23

<PAGE>



      Real  estate  held  for  disposal  consists  of two  properties  that  are
      classified as commercial properties, one that is co-op apartment units and
      one that is an empty lot adjacent to an office complex.  The Bank believes
      that the real estate assets will be sold during the next fiscal year.  The
      related  rental income and expenses for these  properties and other assets
      sold during the related period is as follows (dollars in thousands):


                                                 12/31/97              6/30/97
                                               ---------------       ----------
                
                Rental income                         $    762          $ 4,181
                Less:  Rental expenses                     952            3,948
                                               ---------------       ----------
                      Net (loss)/Income              $   (190)         $    233
                                               ===============       ==========
                
      o     Real estate held for  investment - SFAS 121 requires that all assets
            that the Bank  plans to hold onto and to  continue  as an  operating
            property be classified as real estate held for investment until such
            time as the Bank decides to dispose of the real estate asset.

      At December  31, 1997 real estate  held for  investment  consisted  of six
      properties.  These properties  consist of the following:  one commercial -
      retail space; two office complexes,  one that is co-op apartment units and
      two that are apartment complexes.

      Footnote 2 represents the  reclassification  of certain real estate to the
      held for disposal category based upon the Bank's intention as an operating
      company to dispose of the assets in one year.




693046.4
                                       24

<PAGE>



Notes to the Unaudited Pro Forma  Consolidated  Statement of Operations  for the
year ended June 30, 1997 and the six months ended December 31, 1997 (in 000's)

   
The Pro Forma Consolidated  Statement of Operations  reflects  historical income
and expenses  attributable  to the Bank's  assets and  liabilities  for the year
ended June 30, 1997 and the six months ended December 31, 1997, in a format that
is representative of the financial  statement  presentation  appropriate for the
anticipated corporate form of the Bank's successor following the Reorganization.
In  addition,  this  unaudited  financial  information  gives  affect to certain
adjustments  that  would  have  been  appropriate  had the  Bank  operated  as a
non-banking  corporate  entity  during the year ended June 30,  1997 and the six
months ended December 31, 1997.

3.    Under Generally Accepted Accounting  Principles ("GAAP"),  assets held for
      investment  are  required  to be  systematically  depreciated  over  their
      estimated useful lives. Because RB Asset's status as an owner and operator
      of real estate not subject to banking  regulation will enable it to manage
      and  dispose  of its  assets  over a  longer  period  of time  and,  where
      appropriate, to actively develop, hold, manage and operate its properties,
      a substantial  portion of the real estate is  reclassified  as real estate
      held for investment and is being depreciated.


4.    Income from real  estate  owned in the amount of $3,131 and $1,530 for the
      year  ended June 30,  1997 and the six months  ended  December  31,  1997,
      respectively  have been presented in the Unaudited Pro Forma  Consolidated
      Statement of Operations in a more detailed form,  which is  representative
      of the financial  statement  presentation  appropriate for the anticipated
      corporate form of the Bank's successor following the Reorganization.
    

5.    See "FEDERAL INCOME TAX  CONSIDERATIONS" for a discussion of taxes related
      to River Bank.

6.    Pro  Forma  net loss per  common  share is based on the pro forma net loss
      over the weighted average number of common shares  outstanding  during the
      period.  There were 7,100,000  weighted average common shares  outstanding
      for the  twelve  months  ending  June 30,  1997 and the six  months  ended
      December  31,  1997.  The  Bank  had no  securities  outstanding  that are
      convertible to common stock at June 30, 1997 and December 31, 1997.

      In 1997,  the Financial  Accounting  Standards  Board issued  Statement of
      Financial  Accounting Standards (SFAS) No. 128, "Earnings per Share." SFAS
      No. 128 replaced  previously  promulgated  Generally  Accepted  Accounting
      Principals (GAAP) regarding the calculation of, and reporting requirements
      for, earnings per share information.  Specifically,  SFAS No. 128 replaced
      primary and fully diluted earnings per share, as previously  defined under
      GAAP, with basic and diluted  earnings per share.  Unlike primary earnings
      per share,  basic  earnings per share  excludes  any  dilutive  effects of
      options, warrants, and convertible securities. Under SFAS No. 128, diluted
      earnings  per  share is very  similar  to the  previously  reported  fully
      diluted earnings per share. All earnings per share amounts for all periods
      have been presented, and where necessary,  restated to conform to SFAS No.
      128 requirements.



693046.4
                                       25

<PAGE>



                      HISTORICAL MARKET PRICE AND DIVIDENDS

Market Prices

   
            As of March 1, 1998, there are eight holders of record of River Bank
Common Stock which include broker dealers and other financial  institutions  who
hold  securities in "street name" on behalf of  beneficial  holders.  River Bank
Common  Stock  is  traded  in  the  inter-dealer   over-the-counter  market  and
historical actual trading price information and current market-maker bid and ask
quotations  are available from the National  Association of Securities  Dealers,
Inc.'s ("NASD") OTC Bulletin Board. Bid and ask quotations reflect  inter-dealer
prices,  without  retail  mark-up  or  mark-down  or  commissions,  and  may not
represent  actual  trading  transactions.  River Bank Common Stock is thinly and
sporadically  traded and the  availability of bid and ask quotations can provide
no  assurance  as to whether  and at what  prices  holders may be able to resell
their shares of Common Stock.  River Bank understands that Bear,  Stearns & Co.,
Inc. and Friedman  Billings  Ramsey & Co. are  currently  market-makers  for the
Common Stock.  Neither  market-maker is obligated to make a market in the Common
Stock and their market activities may be interrupted or discontinued at any time
without notice. Accordingly, there can be no assurances as to the development or
the liquidity of any market for the Common Stock.
    

            The table below shows the high and low closing  prices of River Bank
Common Stock during the  quarterly  periods  indicated as reported on the NASD's
OTC Bulletin Board.


                                                             High          Low
1996
First Quarter ended 9/30/95.........................       $ 7.25       $ 7.25
Second Quarter ended 12/31/95.......................         8.63         5.50
Third Quarter ended 3/31/96.........................         9.13         8.50
Fourth Quarter ended 6/30/96........................         9.75         7.75
1997
First Quarter ended 9/30/96.........................         9.13         8.25
Second Quarter ended 12/31/96.......................         9.25         9.00
Third Quarter ended 3/31/97.........................         9.25         6.50
Fourth Quarter ended 6/30/97........................         6.50         5.75
1998
First Quarter ended 9/30/97.........................         6.38         5.50
Second Quarter ended 12/31/97.......................         6.13         5.88


Dividend Policy

            River Bank has not declared any dividends on River Bank Common Stock
since the River Bank Common  Stock was issued in 1994.  River Bank  declared and
paid  quarterly  dividends on the River Bank Series A Preferred  Stock for every
quarter since the issuance  thereof through March 30, 1996. River Bank declared,
subject to the  receipt of required  approvals  from its  regulators  and Marine
Midland,  but did not pay, a dividend on the River Bank Series A Preferred Stock
for the  quarter  ended June 30,  1996,  and  thereafter  has taken no action to
declare or pay  dividends on the River Bank Series A Preferred  Stock  primarily
due to the fact that the necessary  approvals  from the Banking  Department  and
Marine Midland were not provided.  The  declaration  and payment of dividends by
River Bank is subject to Banking Department  approval,  and the credit agreement
and  related  documents  with  respect to the Marine  Senior Loan  prohibit  the
declaration and payment of dividends without the consent of Marine Midland.



693046.4
                                       26

<PAGE>



            Any  dividend  policy of RB Asset with  respect to RB Asset  Capital
Stock  will be  determined  in the  discretion  of the RB Asset  Board and it is
expected  that RB  Asset  will  have no  policy  providing  for the  payment  of
dividends on the RB Asset Common Stock. As successor to the business, assets and
liabilities of River Bank, RB Asset will assume the Marine Senior Loan. While RB
Asset will not be subject to  Banking  Department  jurisdiction,  payment of any
future dividends on the RB Asset Series A Preferred Stock will be subject to the
consent of Marine Midland as long as the Marine Senior Loan remains outstanding.
There can be no assurance that RB Asset will declare or pay any dividends on the
RB Asset Series A Preferred Stock in the event the Marine Senior Loan is repaid,
or that the  consent  to the  declaration  or  payment  of such  dividends  will
otherwise  be  provided by Marine  Midland.  The  declaration  or payment of any
dividend on the RB Asset  Series A  Preferred  Stock in the future will be based
upon  conditions  then existing,  including RB Asset's  financial  condition and
capital  requirements  and other factors that RB Asset may deem relevant at that
time.

693046.4
                                       27

<PAGE>



                         RIVER BANK RECENT DEVELOPMENTS

            River  Bank is a New York  chartered  stock  savings  bank which was
founded in 1848. River Bank operated as a depository  banking  institution until
it disposed  of its  principal  depository  banking  operations  pursuant to the
Branch Sale on June 28, 1996.

            Pursuant to the Branch Sale, River Bank sold all of its branches and
transferred  substantially all of its deposits to Marine Midland.  Following the
Branch Sale, River Bank ceased accepting  deposits and otherwise disposed of its
remaining  deposits.  Since that time,  River  Bank has been  proceeding  with a
business  plan  to  dispose  of the  Retained  Assets  in  accordance  with  the
individual  business plans developed for each asset prior to the consummation of
the Branch Sale.  The Retained  Assets  consist  primarily of real estate assets
(including  investments in joint  ventures),  non-performing  loans,  performing
loans (including subordinated participations, junior subordinated participations
and loans  classified  by River  Bank),  investment  securities  and  cash.  The
majority of the performing loans include  subordinated  loans,  including second
mortgages and  participation  interests (which generally  involve more risk than
senior  loans),  loans to facilitate  the  disposition  of real estate owned and
loans which had been classified by River Bank.

            Following the Branch Sale,  River Bank  continued to be regulated by
the FDIC and the Banking  Department.  On October 31, 1996, River Bank requested
that the  FDIC  terminate  its  status  as an  insured  depository  institution.
Termination  of FDIC  insurance  was  required  in order  for the  waiver of the
deposit  insurance  requirements  under New York  Banking Law granted by the New
York Banking  Board to become  effective.  Such waiver was granted in connection
with the Banking  Department's  approval of the Branch Sale.  On April 14, 1997,
River  Bank  received  an  order  of  termination  of  insurance  from  the FDIC
terminating River Bank's status as an insured depository  institution  effective
as of  December  31,  1997.  As a result  of the  effectiveness  of the order of
termination of insurance,  River Bank is no longer subject to FDIC  jurisdiction
and regulation  and the New York Banking  Board's waiver of the New York Banking
Law deposit insurance requirements is effective.

   
            River  Bank   transferred   substantially   all  its  deposits  (the
"Transferred  Deposits") to Marine Midland in connection with the Branch Sale on
June 28, 1996, and has not paid any FDIC deposit  insurance  assessments for any
assessment period following the Branch Sale. The FDIC has asserted that the Bank
is liable for approximately  $710,000 in unpaid deposit  insurance  assessments,
plus accrued  interest in the amount of  approximately  $64,000 as of the end of
February  1998,  attributable  to the  Transferred  Deposits  and certain  other
retained deposit liabilities for the semi-annual assessment period that began on
July 30, 1996 and ended on December 31, 1996 (the "Assessment  Period").  During
the Assessment Period,  River Bank maintained only a minimal amount of deposits.
Therefore,  River Bank is pursuing  administrative  discussions with the FDIC to
have the FDIC withdraw its  assertion  that River Bank is liable for the deposit
insurance  assessment on the Transferred  Deposits for the Assessment  Period on
the grounds that the Transferred Deposits were not on the books of River Bank at
any time during the Assessment  Period.  While River Bank believes the foregoing
grounds  support its position  that it is not liable for any  assessment  on the
Transferred  Deposits,  there  can be no  assurances  that  River  Bank  will be
successful  in  persuading  the FDIC to change its position on this  matter.  If
River Bank is  unsuccessful in changing the FDIC's position with respect to this
matter,  it could be required to pay the  contested  assessment,  together  with
applicable  interest.  While payment of the contested  assessment,  if required,
could materially decrease (increase) reported income (loss) in any fiscal period
in which any such  payment is made,  River Bank does not  believe  that any such
payment  would have a material  adverse  effect on the  operations  or financial
condition of the Bank's successor.
    

            As a condition  to the Banking  Department's  approval of the Branch
Sale, River Bank agreed, among other things, (i) to file an application with the
Banking  Department,  within one year of the  closing of the  Branch  Sale,  for
approval of a plan of dissolution  (previously defined herein as the Dissolution
Plan Condition);  (ii) to file with the Supreme Court of the State of New York a
petition for a closing  order within 13 months of the closing of the Branch Sale
and for a final order of dissolution  within five months following the filing of
an  application  for a closing order  (previously  defined herein as the Closing
Condition);  (iii) to maintain specified levels of minimum capital ($106 million
as of May 1997);  (iv) to make no  distributions  on the River Bank Common Stock
and River Bank  Series  APreferred  Stock  without  the  approval of the Banking
Department until such time as a final order of dissolution has


693046.4
                                       28

<PAGE>



been signed;(v) to obtain prior Banking  Department  approval for any additional
financing;  and (vi) to submit specified periodic reports with respect to, among
other things,  assets,  dispositions,  expenditures  for  improvements  and cash
receipts and  disbursements.  In April 1997, River Bank announced that the River
Bank Board was  evaluating  a proposal  to  reorganize  the Bank into a business
corporation,  consistent with its goal of managing the Bank's assets to maximize
stockholder  value.  To that end,  in June  1997,  River Bank  submitted  to the
Banking  Department an alternative  under which the  Dissolution  Plan Condition
would be satisfied through the Reorganization.  In the Reorganization,  the Bank
would,  through a series of steps, in a manner intended to constitute a tax-free
reorganization,  change its legal form of  organization by which it conducts its
business,  holds its assets and is obligated for its liabilities from a New York
state chartered stock savings bank into a business  corporation  incorporated in
the State of Delaware.  Thereafter,  the Bank would voluntarily  dissolve in the
Dissolution.  The  Reorganization  and the  Dissolution,  which  constitute  the
proposal to the Banking Department  (previously  defined herein as the Alternate
Proposal)  are intended to satisfy the  conditions  set forth in clauses (i) and
(ii) above (the "Branch Sale Conditions") by alternative means.

   
            In a letter dated June 24, 1997, the Banking Department,  indicating
its  conditional  approval,  stated  that it did  not  object  to the  Alternate
Proposal and further  advised,  among other  things,  that:  (a) the Branch Sale
Condition  set  forth in  clause  (i)  above  would  be  deemed  satisfied  upon
stockholder  approval  of the  plan  to  implement  the  Reorganization  and the
Dissolution;  (b) the petition for the closing order required by the Branch Sale
Condition set forth in clause (ii) above was required to be filed by October 15,
1997;  (c) the current $106 million  minimum  capital  requirement  would remain
until final  dissolution;  and (d) any  material  sale or transfer of the Bank's
assets or any proposed  development  or  renovation  expenditures  would require
prior Banking Department approval.  The Banking Department also advised that all
other  conditions  to its approval of the Branch Sale would remain in full force
and  effect.  The  petition  of the  closing  order was filed in New York  State
Supreme Court on October 15, 1997 in a proceeding entitled, In the Matter of the
Voluntary Liquidation and Dissolution of River Bank America,  petitioner,  Index
No.  97/118830  (Sup.  Ct. New York Co.)  (Justice  Karla  Moskowitz)  following
stockholder approval of an earlier proposal to close the Bank at the 1997 annual
meeting of  stockholders  held on October 7, 1997.  The  petition was granted on
November 26, 1997 and a closing  order was signed on January 9, 1998 and entered
on January 14, 1998,  allowing  the Bank to proceed with the required  notice to
creditors.  The  notice  to  creditors,  which  was a  requirement  of the NYBL,
notified  creditors  that they were able to present  their claims to the Bank in
connection with the dissolution  proceedings,  but were not required to do so in
order for their claims and their rights as creditors to be preserved against and
assumed by River Bank's successor in the Reorganization. The notice to creditors
was served on all known  creditors  of the Bank prior to the deadline set in the
closing order.
    

            In connection with and as a condition to the Branch Sale, River Bank
borrowed from Marine Midland approximately $89.8 million under the Marine Senior
Loan  pursuant to a credit  agreement,  dated as of June 28,  1996 (the  "Credit
Agreement")  among  River Bank and  certain of its  subsidiaries  (collectively,
"Borrowers") and Marine Midland.  The following summary of the material terms of
the  Credit  Agreement  does not  purport to be  complete  and is subject to the
detailed provisions of the Credit Agreement. See "AVAILABLE INFORMATION."

            The Marine Senior Loan consists of eleven independent mortgage loans
with additional collateral.  Borrowings under the Marine Senior Loan may be used
to  refinance  Federal  Home  Loan  Bank  debt  which  was owed by River  Bank's
predecessor  at the time of the Branch  Sale and to  develop  and  complete  two
individual real estate assets as part of River Bank's  operations  subsequent to
the Branch Sale.  Each  Borrower's  obligations  under the Credit  Agreement are
cross-guaranteed by each of the other Borrowers.

            The Marine Senior Loan was secured by first priority  mortgage liens
on eleven of River Bank's real estate assets and collateral assignments of first
priority  mortgages held by River Bank (the "Primary  Collateral").  Each of the
loans are  cross-defaulted  with  each  other  and  cross-collateralized  by all
collateral  for the Marine Senior Loan. As additional  collateral for the Marine
Senior Loan,  each loan is also secured by first  priority  mortgages (or, where
applicable,  a collateral  assignment of first priority  mortgages held by River
Bank),  stock pledges and assignment of partnership  interests and assignment of
miscellaneous interests in additional Bank assets (the "Additional Collateral").
The Bank  collaterally  assigned to Marine Midland all of the cash flow from the
Primary Collateral and the Additional Collateral.  All of the net cash flow from
the Primary  Collateral and  Additional  Collateral is required to be applied

693046.4
                                       29

<PAGE>



to the prepayment of the Marine Senior Loan. In addition,  all net proceeds from
the  sale of any  Primary  Collateral,  and the  proceeds  from  the sale of any
Additional  Collateral,  are  required  to be applied to the  prepayment  of the
Marine  Senior Loan subject to River Bank's right to establish  reserves for its
operating  needs.  River Bank is permitted  to prepay the Marine  Senior Loan in
whole or in part at any time without  prepayment  penalty or premium (subject to
customary London interbank market interest rate breakage provisions).

            The Marine  Senior  Loan  matures on June 30,  1999,  subject to two
extensions,  each for a one year period,  provided  that (i) with respect to the
first  extension,  the  aggregate  outstanding  principal  balance of the Marine
Senior  Loan  shall have been  reduced  to no more than $60  million by June 30,
1999,  (ii) with  respect to the second  extension,  the  aggregate  outstanding
principal  balance of the Marine  Senior Loan shall have been reduced to no more
than $30  million  by June 30,  2000,  (iii) no event of  default  or default is
continuing  at the  time  the  request  for  extension  is made  and on the then
maturity date, and (iv) Marine Midland shall have received a certificate  signed
by a senior executive of the Bank confirming that no event of default or default
is continuing.

            The Credit Agreement permits Borrowers to elect from time to time an
interest  rate on the  Marine  Senior  Loan based  upon (i) the  interest  rates
prevailing on the date of determination in the London interbank market ("LIBOR")
for the  interest  period  selected by the Bank or (ii) the prime rate of Marine
Midland (the "Prime Rate"), plus, in each case, a margin (the "Interest Margin")
over  LIBOR or the Prime  Rate.  The  Interest  Margin  will  vary  based on the
interest  period,  but range (i) for LIBOR  based loans from 1.75% from June 28,
1996  through  December 31, 1996 to 2.75% after June 30, 1998 and (ii) for Prime
Rate based loans from -0.50% from June 28,  1996  through  December  31, 1996 to
0.50% after June 30, 1998. The Interest  Margin for LIBOR based loans during the
first  extension  period  (from July 1, 1999 through June 30, 2000) is 3.00% and
during  the second  extension  period  (from  July 1, 2000 to June 30,  2001) is
3.25%. The Interest Margin for Prime Rate based loans during the first extension
period  (from July 1, 1999 through June 30, 2000) is 0.75% and during the second
extension period (from July 1, 2000 to June 30, 2001) is 1.00%.

            The Credit Agreement contains  covenants  restricting the ability of
the  Borrowers  to,  among  other  things,  (i)  incur any liens on any of their
properties or assets, (ii) incur any indebtedness, (iii) dispose of assets, (iv)
merge or  consolidate,  (v) make  investments  outside of the ordinary course of
business,  (vi)  sell  receivables  or  promissory  notes,  (vii)  change  their
accounting or financial  reporting  practices,  (viii)  prepay any  indebtedness
other  than the  Marine  Senior  Loan or make any  distributions,  dividends  or
redemptions  of capital  stock,  (ix)  modify  their  charter  documents  in any
material respect, any documents evidencing any indebtedness or River Bank's plan
of dissolution and (x) terminating or modifying the management agreement between
River  Bank  and RB  Management.  The  Bank  has  also  made  certain  customary
affirmative  covenants,  including  among  other  things  with  respect  to  (i)
maintaining  its legal  existence,  (ii) preserving its business and properties,
(iii)  maintaining   adequate   insurance  with  respect  to  its  business  and
properties, (iv) the payment of taxes and (v) financial reporting.

            Events  of  default  under  the  Credit  Agreement  include  (i) the
Borrowers'  failure to pay principal or interest  when due, (ii) the  Borrowers'
breach of any  representation  or warranty in the loan documents in any material
respect which results in a material  adverse effect on the ability of Borrowers,
in the  aggregate,  to  perform  or pay the  Marine  Senior  Loan  or on  Marine
Midland's liens on a material  portion of the collateral or the priority of such
liens,  (iii) the breach by  Borrowers  of any  covenant  contained  in the loan
documents,  which breach shall continue without cure, (iv) events of bankruptcy,
insolvency or  dissolution  of any Borrower,  (v) the levy of certain  judgments
against any  Borrower,  (vi)  certain  adverse  events  under ERISA plans of the
Borrowers,  (vii) the actual or asserted  invalidity  of security  documents  or
guarantees  of the  Borrowers,  and (viii) any event after  which Alvin  Dworman
ceases to either own at least 39% of the River Bank Common  Stock or be actively
involved in the oversight and general  management of the Borrowers'  affairs and
assets.

            As  of  December  31,  1997,  approximately  $60.6  million  remains
outstanding  under the  Marine  Senior  Loan.  In  accordance  with  restrictive
covenants  contained in the Credit  Agreement,  Marine  Midland has consented to
implementation of the Reorganization and Dissolution.

693046.4
                                       30

<PAGE>




            FURTHER INFORMATION  REGARDING RIVER BANK, INCLUDING THE AUDITED AND
UNAUDITED  HISTORICAL  FINANCIAL  STATEMENTS  OF THE BANK AND ITS  SUBSIDIARIES,
SUPPLEMENTARY  FINANCIAL INFORMATION AND MANAGEMENT'S DISCUSSION AND ANALYSIS OF
THE BANK'S FINANCIAL CONDITION AND RESULTS OF OPERATIONS,  IS CONTAINED IN RIVER
BANK'S ANNUAL REPORT ON FORM F-2, AS AMENDED, FOR THE FISCAL YEAR ENDED JUNE 30,
1997 AND  QUARTERLY  REPORT ON FORM F-4,  AS AMENDED,  FOR THE SIX MONTHS  ENDED
DECEMBER 31,  1997,  WHICH  REPORTS ARE ATTACHED  HERETO AS ANNEX B AND ANNEX C,
RESPECTIVELY.



693046.4
                                       31

<PAGE>



                BUSINESS OF RB ASSET FOLLOWING THE REORGANIZATION

Overview

            RB Asset will succeed to the  business,  assets and  liabilities  of
River Bank.  RB Asset  expects  thereafter  to  continue to manage the  Retained
Assets.

            As of December 31, 1997, the Retained  Assets  consist  primarily of
real estate assets  (including  investments  in joint  ventures)  (approximately
47.9%),  non-performing loans (approximately 22.9%), performing loans (including
subordinated participations,  junior subordinated participations and whole loans
classified by River Bank) (approximately 23.6%),  investment securities and cash
(approximately  7.8%). The majority of the performing loans include subordinated
loans,  including second mortgages and participation  interests (which generally
involve more risk than senior  loans),  loans to facilitate  the  disposition of
real estate owned and other loans which had been classified by River Bank.

            Following  consummation of the  Reorganization,  RB Asset expects to
proceed with the  individual  business  plans  developed for each asset prior to
consummation  of the Branch Sale.  Since it will no longer be constrained by the
Bank's  banking  regulatory  requirements,  RB Asset will be able to continue to
evaluate alternatives  available after the Reorganization to maximize returns to
its stockholders.  Where  appropriate,  RB Asset expects to actively develop and
operate its  properties,  enter into joint  ventures  with others and  otherwise
further encumber or restructure the debt on its properties and other assets.  To
the extent determined necessary or advisable,  RB Asset will have the discretion
to  dispose  of its assets  according  to  timetables  and  disposition  methods
selected by RB Asset.  Any development and joint venture  activity pursued by RB
Asset would require  additional  capital  expenditures  by RB Asset or any joint
venture partner. Any such capital expenditures made by RB Asset would need to be
financed  with  additional  borrowings  or funded with the  proceeds  from asset
dispositions  since it is not expected that excess operating cash flow generated
from the Retained  Assets  would cover such  expenditures.  Any such  additional
borrowings by RB Asset would be subject to the approval of Marine  Midland until
the Marine Senior Loan is retired. No assurance can be given that RB Asset would
be able to borrow additional funds on favorable economic terms or at all or that
Marine Midland would approve any such borrowing.

Retained Assets

            Real  Estate  Assets.  Set forth in the table  below are the largest
real estate assets included in the Retained  Assets.  At December 31, 1997, such
assets  approximated  $91.3 million or  approximately  100.0% of all of the real
estate assets included in the Retained Assets.


<TABLE>
<CAPTION>
                                          Approximate       Percent
Description                              Carrying Value     of Total  Category                     Location
                                          (Dollars in
                                           Millions)
<S>                                       <C>                 <C>                                 <C>                      
Multi-family apartments                   $ 56.1              61.4%  Held for Investment (1)      Philadelphia, PA
Office buildings                            14.1               15.5  Held for Disposal and        Atlanta, GA
                                                                     Investment (1)(2)
Co-operative apartment shares               12.8               14.0  Held for Disposal and        New York, NY
                                                                     Investment (1)(2)
Office building                              5.3                5.8  Held for Investment (1)      Valley Stream, NY
Commercial Retail                            2.0                2.2  Held for Investment (1)      New York, NY
Single family development                    1.0                1.1  Held for Investment (2)      New York, NY
                                          ------            -------
Total                                     $ 91.3             100.0%
                                          ======
</TABLE>

(1)         These  assets  are  categorized  for RB Asset  pro  forma  financial
            reporting purposes as real estate held for investment as of December
            31,1997.
(2)         These  assets  are  categorized  for RB Asset  pro  forma  financial
            reporting  purposes as real estate held for  disposal as of December
            31, 1997.


693046.4
                                       32

<PAGE>



            The real estate assets  included in the Retained Assets consist of a
total of  approximately  nine  properties,  including  multi-family  residential
properties  (primarily  unsold shares and units in co-operative  and condominium
properties,  respectively),  office properties,  industrial properties, land and
properties  under  development  which  were  acquired  upon  foreclosure  or  by
deed-in-lieu  thereof,  as well as equity interests in joint ventures formed for
the acquisition,  development and  construction of real estate.  The real estate
assets included in the Retained Assets have been previously categorized by River
Bank in accordance with banking regulations, as (i) other real estate owned, net
and (ii) real estate held for investment,  net. Following the Reorganization and
the   consequent   elimination  of  Banking   Department  and  FDIC   regulatory
requirements  to dispose of all assets held in such  categories,  the  foregoing
assets will be accounted  for by RB Asset under the  provisions of SFAS No. 121.
SFAS No. 121 requires impairment losses to be recorded on long-lived assets used
in operations  when indicators of impairment are present and  undiscounted  cash
flows  estimated  to be  generated  by those  assets  are less than the  assets'
carrying  amounts.  SFAS No. 121 also  addresses the  accounting  for long-lived
assets that are expected to be disposed  of. Set forth below are the  categories
of assets  under  SFAS 121 to be  utilized  by RB Asset for pro forma  financial
reporting  purposes  and a  description  of the  assets to be  included  in such
categories:

            Real estate held for  investment - SFAS 121 requires that all assets
            that RB Asset plans to hold and to continue as an operating property
            be classified as "real estate held for  investment"  until such time
            as RB Asset  decides to dispose of the real estate  asset.  On a pro
            forma  basis,  as  of  December  31,  1997,  real  estate  held  for
            investment consisted of six properties.  These properties consist of
            the  following:   one  commercial-   retail  property,   two  office
            complexes, one that is co-operative apartment units and two that are
            apartment complexes.

            Real  estate  held for  disposal - SFAS 121  requires  that all real
            estate  assets  that RB  Asset  plans  to sell  within  one  year be
            accounted  for as a "real  estate  asset  held for  disposal."  Real
            estate  assets  held for  disposal  are to be valued at the lower of
            carrying  amount or fair  value  less  cost to sell.  On a pro forma
            basis,  as of December  31,  1997,  real  estate  held for  disposal
            consists  of  two  properties  that  are  classified  as  commercial
            properties, one that is co-operative apartment units and one that is
            an empty lot adjacent to an office  complex.  RB Asset believes that
            the real estate assets will be sold during the next fiscal year.

The above categories  reflect RB Asset's asset management  strategy with respect
to each individual real estate asset. See "--Asset Management Strategy."

            RB Asset  expects that any proceeds  from the  disposition  of "real
estate held for  disposal"  will be applied to prepay the Marine  Senior Loan to
the extent  they are pledged for such  payment and will  otherwise  be used as a
source of cash for ongoing operations and working capital.

            Joint  Ventures.  Included  in the real  estate  assets also are two
properties  representing  approximately  $2.4  million of joint  venture  equity
investments.  During the mid-to-late  1980s, River Bank sought to supplement the
income  derived  from  its  mortgage  activities  by  engaging  in  real  estate
development activities,  most commonly through participations in joint ventures.
These activities  generally were conducted through subsidiaries of the bank and,
unlike  loans,  were intended to provide a return which was based on the overall
profitability  of each  project.  The  structure  of each of River  Bank's joint
venture  investments,  which were not concentrated with any single  co-venturer,
generally involved the formation of a partnership between the Bank's co-venturer
and a subsidiary  of the Bank.  The joint venture  partners were not  affiliated
with River  Bank's  principal  stockholder  nor any officer or director of River
Bank and the terms of the joint  ventures were  determined  through  arms-length
negotiation.  River Bank's subsidiary  generally had up to a 50% interest in the
partnership, which was responsible for the acquisition,  development and sale of
a project.  River Bank's subsidiary  generally functioned as both a non-managing
general  partner and in many cases a limited  partner in the  partnership.  Upon
completion and sale of a project,  and after all  partnership  obligations  were
satisfied,  the bank's equity  investment is expected to be paid in full and any
profits would then be distributed  to the partners in accordance  with the terms
of the partnership agreement.  The joint venture projects to which RB Asset will
succeed include a shopping center and industrial buildings.

693046.4
                                       33

<PAGE>



            The following table sets forth certain  information  relating to the
pro forma joint venture investments RB Asset owned as of December 31, 1997.


<TABLE>
<CAPTION>
                               Percentage           Approximate          Approximate                                 
                              Ownership by            Equity               Senior
Joint Venture Name              The Bank              Balance           Indebtedness       Location         Description
                                                        (Dollars in millions)
<S>                                <C>                     <C>            <C>          <C>                 <C>
Escondido Retail Assoc.            35%                     $1.6           $10.5        Escondido, CA       Shopping center
Raley Assoc.                       50%                       .8             2.1        Sacramento, CA      Four industrial buildings
                                                          -----          ------
                                                                                                           and 27 acres of land
                                                           $2.4           $12.6
                                                           ====           =====
</TABLE>

            The following table sets forth certain  information  relating to the
joint ventures as of December 31, 1997:


                                                        December 31, 1997
                                                ------------------------------

                                                 No.            Amount
                                                 ---            ------
                                                              (Dollars in
                                                              thousands)
Loans to joint ventures, net                      1             $  406
Investments in joint ventures, net                2             $2,408

            At December  31, 1997,  RB Asset did not have any  material  amounts
left to be funded  pursuant to legally binding  commitments  relating to its pro
forma joint  ventures,  except certain  ongoing  operating  expenses and capital
investments.  Notwithstanding  the  foregoing,  certain  of  the  joint  venture
properties  are  operating at a loss or do not have current cash flow from which
to fund ongoing operating expenses  (including debt service).  The failure by RB
Asset or its joint  venture  partner  to fund  operating  expenses  under  these
circumstances could result in the loss of the asset.

            Loan   Portfolio.   The   Retained   Assets   include   multi-family
residential,  commercial real estate, construction and commercial business loans
and, to a lesser extent,  single-family  residential  loans and education  loans
originated by River Bank prior to the Branch Sale.


693046.4
                                       34

<PAGE>



            Set forth in the table below are the ten largest  loans  included in
the  Retained  Assets.  As of December  31, 1997 such loans  approximated  $72.3
million or approximately 78.6% of all such loans.


<TABLE>
<CAPTION>
                                                Approximate
                                                 Carrying          Security
             Asset Description                     Value           Interest                       Status            Location
                                                                      (Dollars in millions)
<S>                                                 <C>         <C>                            <C>                 <C>
Office/ industrial property                         $22.1       First mortgage                 Performing          Brooklyn, NY
Co-operative apartments                              14.9       First lien                     Non-Performing      Queens, NY
(unsold shares)                                                 
Hotel                                                10.1       Second mortgage                Performing(1)       Orlando, FL
Co-operative apartments                               6.8       First lien                     Performing(1)       Queens, NY
(underlying first mortgage)                                     
Student Loans                                         4.6       Unsecured                      Non-Performing      Various
Commercial business                                   3.6       Unsecured                      Performing          New York, NY
Office building                                       3.1       First mortgage                 Non-Performing      Ulster, NY
Office building                                       3.0       First mortgage                 Performing(3)       New York, NY
Commercial business                                   2.2       Unsecured                      Non-Performing      New York, NY
Office Building                                       1.9       First Mortgage                 Performing(1)       New York, NY
                                                     ----       
                                       Total        $72.3       
                                                    =====       
</TABLE>
- -----------------------                                   

(1)         Represents a subordinated participation interest in loans which were
            transferred to Marine Midland in the Branch Sale.

(2)         Represents  a junior  subordinated  participation  interest in loans
            which  were  transferred  to  Marine  Midland  in  the  Branch  Sale
            providing for a junior subordinated participation in future proceeds
            collected  with respect to amounts  previously  charged-off by River
            Bank.

            The loans included  within the Retained Assets consist of performing
and  non-performing  loans categorized as multi-family  residential,  commercial
real  estate  or  commercial   business   loans.   Commercial  real  estate  and
multi-family  residential  loans are  generally  considered to involve more risk
than  single-family  residential  loans due to, among other  things,  the higher
principal amount of such loans and the effects of general  economic  conditions,
which may result in excessive vacancy rates, inadequate rental income levels and
volatility in real estate values.

            RB Asset's multi-family residential loans consist primarily of loans
secured by rental apartment  buildings,  unsold condominium  units,  cooperative
apartment  buildings and unsold shares  secured by  cooperative  apartments.  RB
Asset's  commercial  real estate loans  consist  primarily  of loans  secured by
office buildings,  shopping centers,  industrial warehouse buildings, hotels and
other  income-producing   properties.  The  terms  of  RB  Asset's  multi-family
residential  and  commercial  real estate  loans are most  commonly  five to ten
years.  Certain of these  loans  have  options to extend the term of the loan at
interest rates  which may be fixed or  adjusted upward  for one, or  in  certain
instances 

693046.4
                                       35

<PAGE>



two,  additional  five-year periods.  These loans include amortizing loans which
require the monthly payment of interest and principal.  The amortization periods
for the payment of  principal on such loans  generally  is 20 to 30 years,  with
balloon payments of the remaining  principal amount due upon the maturity of the
loan.  Certain of the commercial real estate loans were made on an interest-only
basis,  with the payment of the entire  principal  amount due at  maturity.  The
multi-family  residential  and commercial  loans included in the Retained Assets
are nearly all fixed interest rate loans.

            The Retained  Assets include  approximately  $8.9 million of secured
and  unsecured   commercial   business  loans.  The  commercial  business  loans
previously  consisted primarily of loans which involved the buyout,  acquisition
or recapitalization  of an existing business  (including  management buyouts and
corporate mergers and  acquisitions).  Such loans involved a high degree of risk
in  their  origination  since  such  transactions   frequently   resulted  in  a
substantial   increase   in   both   the   borrower's    liabilities   and   its
liabilities-to-assets leverage ratio, thus increasing the prospects for default.
Each of the  commercial  business  loans  included in the Retained  Assets has a
principal amount which is less than $3.7 million.

            The Retained  Assets  include  both  performing  and  non-performing
loans. The performing loans included in the Retained Assets at December 31, 1997
consist of  commercial  real  estate and  commercial  business  loans  which are
wholly-owned  by RB Asset,  as well as  participation  interests in multi-family
residential and commercial  real estate loans pursuant to certain  participation
agreements entered into by River Bank with Marine Midland in connection with the
Branch Sale.  Approximately  $48.0 million or  approximately  24.7% of the total
Retained  Assets  comprise  loans  categorized  as performing as of December 31,
1997. Of the  approximately  $48.0 million of performing  loans  included in the
Retained  Assets,  approximately  $24.5 million or  approximately  50.9% of such
loans are subordinated loans. Subordinated loans, including second mortgages and
participation  interests,  generally  involve more risk than senior  loans.  Set
forth below is a general  description  of the  performing  loans included in the
Retained Assets.

            Whole Loans. At December 31, 1997, the Retained Assets include seven
            performing loans (exclusive of participating loans) of approximately
            $25.7 million, all of which are commercial real estate loans. All of
            such loans have been modified  since  origination  and are currently
            performing  in  accordance  with their  terms.  Approximately  $24.5
            million or approximately 50.9% of RB Asset's performing loans (other
            than the  participating  loans)  which are  included in the Retained
            Assets are currently  interest-only  loans,  with the payment of the
            entire principal amount due at maturity.

            Subordinated  Participation  Interests.  The Retained Assets include
            subordinated  participation interests in 11 performing loans and one
            non-performing   loan  with  an   aggregate   principal   amount  of
            approximately $24.5 million and $1.8 million,  respectively.  All of
            the performing  loans have been modified since  origination  and are
            currently performing in accordance with their modified terms.

            Junior  Subordinated  Participation  Interests.  The Retained Assets
            include  a  junior  subordinated   participation  interest  in  five
            performing loans with an aggregate principal amount of approximately
            $6.2 million,  which are fully reserved (100%) for by RB Asset.  All
            of such loans have been modified since origination and are currently
            performing in accordance with their terms.

            The non-performing  loans included in the Retained Assets consist of
multi-family residential,  commercial real estate, commercial business loans and
student  loans.  Non-performing  loans are those loans which have been placed on
non-accrual  status and loans which are on accrual status but delinquent 90 days
or more.  The  non-performing  loans in the Retained  Assets are on  non-accrual
status.  Loans which are  delinquent 90 days or more were placed on  non-accrual
status by River Bank  unless such loan was well  secured  and, in the opinion of
management, collection appeared likely. In addition, River Bank placed a loan on
non-accrual  status even when it was not yet  delinquent  90 days or more if the
bank  determined  that such loan was not  collectible.  When loans are placed on
non-accrual  status, any accrued but unpaid interest on the loan is reversed and
future interest income is recognized only if actually received and collection of
principal is not in doubt. Approximately $43.9 million or approximately 22.6% 

693046.4
                                       36

<PAGE>



of the Retained Assets are comprised of loans  categorized as  non-performing as
of December 31, 1997 and are all currently on non-accrual status.

Asset Management Strategy

            RB Asset intends to continue to follow an asset management  strategy
with respect to the  Retained  Assets  similar to the strategy  pursued by River
Bank with respect to its assets since 1991.  River Bank  previously  managed its
assets pursuant to an individualized  work-out and disposition strategy for each
of its assets  rather than  implementing  significant  bulk sales.  River Bank's
strategy, which RB Asset will continue, emphasized individual business plans for
each  particular  asset  involving the application of management and development
expertise  aimed  as  maximizing  net  recoveries  and  minimizing  losses.  The
performance  or the value realized from any  disposition of the Retained  Assets
will depend on several factors,  many of which are outside the control of the RB
Asset's  management and third party  contractors,  including but not limited to,
conditions in the relevant real estate  markets,  prevailing  interest rates and
local and national  economic  trends.  Since it will no longer be constrained by
bank regulatory  requirements,  RB Asset will continue to evaluate  alternatives
available after the  Reorganization to maximize returns to stockholders.  It may
alter  its  current  plans  to  market  some or all of the  properties  held for
disposal  and  reclassify  them as  real  estate  held  for  investment  as such
alternatives are considered and implemented.

            RB Asset  will  continue  to engage  RB  Management  to  manage  the
day-to-day   business  and  affairs  of  RB  Asset   including   developing  and
recommending  strategies  to the RB Asset  Board  regarding  the  management  of
assets.

            In  the  past,   River  Bank  monitored  its  assets  and  developed
individual  business plans,  including cash flow analysis,  for each asset after
inspections,  analysis of economic  factors and  meetings  with the borrower and
counsel.  These plans were then documented for approval by the River Bank Board.
RB Asset anticipates that RB Management will generally continue to implement the
individual  business plans for each of the Retained Assets in connection with an
asset management strategy as described below.

            Non-Performing   Loans.  Loans  made  by  River  Bank  which  became
delinquent were analyzed by River Bank to determine the nature and extent of the
problem  and  whether  a  restructuring  of the  loan or some  other  method  of
resolution  was  appropriate  under the  circumstances.  River Bank  worked with
borrowers who were cooperative with the bank to effect a restructuring  that was
economically  feasible  for both  parties.  When  River  Bank  concluded  that a
restructuring was not economically feasible,  however, or where the borrower did
not  demonstrate a willingness to cooperate,  the bank pursued  available  legal
remedies.  In most cases,  River  Bank's  strategy  in recent  years has been to
aggressively  pursue  the  foreclosure  process  when a  restructuring  or other
resolution of a  non-performing  loan did not appear to be feasible or otherwise
in the best interests of the bank. RB Asset expects to continue this strategy so
that it can acquire  control of the security  property as soon as possible,  and
thereby implement a strategy designed by RB Management for ultimate resolution.

            Loans that go through the foreclosure  process,  particularly in New
York, are subject to extensive delays before the secured party can gain title to
the property. Non-judicial foreclosure generally is unavailable in New York, and
the procedures mandated by New York law can result in time-consuming  litigation
in order to foreclose a mortgage loan. Moreover, the federal and state courts in
New York are overburdened with litigation and, as a result,  decisions are often
delayed.  Further complications occur when bankruptcy  proceedings are involved.
For all these  reasons,  it can take an  extended  period of time,  often two to
three years,  for a lender to obtain title to property that secures a loan which
is in default. Although the foreclosure process can be long and complicated,  RB
Asset  expects  to  aggressively   pursue  foreclosures  and  negotiations  with
borrowers to acquire  properties  which secure problem loans by  deed-in-lieu of
foreclosure.

            Real Estate Assets.  River Bank's general  approach once it acquired
an investment in real estate has been to seek to minimize  further losses to the
Bank through active management of the properties while they are held by the bank
and by  developing  asset  management  strategies  tailored  to  the  individual
properties and whose ultimate objective

693046.4
                                       38

<PAGE>



is to sell each  property  at, or above,  its net  carrying  value.  River  Bank
generally  pursued a specific  disposition  strategy for each investment in real
estate because it believed that the depressed  levels of the real estate markets
in which the Bank had engaged in lending  activities  would  improve as national
and  regional  economies  recover  and  that it has the  requisite  real  estate
expertise  to  individually  address and resolve each  problem  asset.  RB Asset
expects to continue to manage real estate assets  pursuant to  individual  asset
management plans.

            Although   River   Bank   previously    evaluated    bulk-sales   of
non-performing  assets  from  time to time,  it  elected  not to  pursue  such a
strategy because it believed that the discounts  sought by potential  purchasers
were excessive and that individual disposition strategies had the most potential
for maximum  recovery and return to the Bank. RB Asset does not expect to engage
in bulk sales of assets. There can be no assurance,  however, that RB Asset will
be successful in implementing the asset management strategies.

             Where  appropriate,  RB Asset expects to actively manage properties
until  such  time as the  assets  are  ready  for sale and  otherwise  engage in
development  activities  of  properties  requiring  further  development.   Each
Retained  Asset's  work-out  strategy is expected to continue to be reviewed and
approved by the RB Asset Board. RB Asset expects to consider providing financing
in  connection   with  the  sale  of  real  estate   assets  under   appropriate
circumstances.  All loans to  finance  the sale of real  estate  assets  will be
approved  in  advance by the RB Asset  Board and may  involve a  relatively  low
percentage of borrower  equity and other terms pursuant to which the transaction
may  constitute  a sale of the  property  under  generally  accepted  accounting
principles.

            Where the  property is to be sold as soon as  practicable,  RB Asset
generally  expects to work closely with a real estate  brokerage  firm,  and may
specifically  target known  investors  which may be  interested  in a particular
property  owned by the Bank.  RB Asset  will use the public  auction  process to
offer for sale  certain  investments  in real  estate  where  appropriate.  Such
auctions can provide broader  exposure to potential  purchasers than may be able
to be obtained  through  listings by a real estate brokerage firm in the area in
which a property is located.  Public auctions involve the payment of fees to the
auctioneer, which can vary based on, among other things, whether the property is
sold and on what terms.

            River Bank  previously  undertook to  stabilize  the cash flows from
each property by investing in necessary improvements and seeking to increase the
occupancy of property. This approach, which RB Asset will continue,  potentially
increases the amount of time that the property must be held, but may enhance the
value of the property and be the best means of realizing the greatest  return on
investment.  Although RB Asset may take such cash flow stabilizing actions, real
estate markets in the area in which the property is located may not stabilize or
other factors may be present  which prevent RB Asset from selling  property at a
price which reflects its estimated value.

            RB Asset will consider  developing the properties in connection with
the management thereof.  Although this approach may represent the best prospects
for maximizing  the return to RB Asset,  it may also involve more risk and, as a
result,  RB Asset will only pursue this alternative when other  alternatives are
clearly  not  preferable  under the  circumstances.  In most cases in which this
alternative  may be  pursued,  RB Asset  expects  that  development  would  have
previously  been  initiated  by the  defaulted  borrower  prior to River  Bank's
acquisition of the property upon  foreclosure  or by  deed-in-lieu  thereof.  RB
Asset may commence  development  of an investment in real estate as a management
strategy.

            Performing  Loans.  RB Asset intends to continue to closely  monitor
its performing  loans and, should problems arise,  will manage a problem loan as
described above.

Other Matters

   
            Impact  of  Year  2000.  Some of the  River  Bank's  older  computer
programs were written using two digits rather than four to define the applicable
year. As a result,  those computer  programs have  time-sensitive  software that
recognizes  a date using "00" as the year 1900 rather  than the year 2000.  This
could  cause  a  system  failure  or  miscalculation   causing   disruptions  of
operations,  including,  among other  things,  a temporary  inability to process
transactions, send invoices, or engage in similar normal business activities.
    

693046.4
                                       38

<PAGE>



   
            River Bank has completed an assessment to modify or replace portions
of its software so that its computer systems will function properly with respect
to dates in the year 2000 and thereafter.  Since the Bank's accounting  software
is maintained  and supported by a third party,  the total year 2000 project cost
is  estimated  to be  minimal.  

            The Bank believes that with  modifications to existing  software and
conversions  to new  software,  the year 2000  issue  will not pose  significant
operational  problems for its or its successor's  computer systems.  However, if
such  modifications  and  conversions  are not made,  or are not  completed in a
timely  manner,  the  year  2000  issue  could  have a  material  impact  on the
operations of the Bank or its successor.

            The costs of the project  and the date on which River Bank  believes
it will  complete the year 2000  modifications  are based on  management's  best
estimates,  which were derived utilizing numerous  assumptions of future events,
including the continued  availability  of certain  resources and other  factors.
However,  there can be no guarantee  that these  estimates  will be achieved and
actual results could differ materially from those anticipated.  Specific factors
that might cause such material  differences include, but are not limited to, the
availability and costs of personnel  trained in this area, the ability to locate
and correct all relevant computer codes, and similar uncertainties.
    


693046.4
                                       39

<PAGE>



                               THE SPECIAL MEETING

Introduction

   
            This  Proxy   Statement/Prospectus   is  being   furnished   to  the
stockholders  as of the Record Date in connection with the Special Meeting to be
held on April 20, 1998 at 10:00 a.m., local time, at the Grand Hyatt of New York
Hotel,  Park Avenue at Grand Central Station,  New York, New York 10017, and any
adjournment or postponement thereof.
    

Matters to be Considered at the Special Meeting

            At the Special Meeting,  stockholders  will be asked to consider and
vote upon the following Proposals:

            o    Proposal 1:       To  consider  and  vote  upon a  proposal  to
                                   approve the Bank Closing Resolution.

            o    Proposal 2:       To  consider  and  vote  upon a  proposal  to
                                   approve  the   Certificate  of   Designations
                                   Amendment.

            River  Bank's  stockholders  also will  consider  and vote upon such
other matters as may properly come before the Special Meeting.

Voting Rights and Vote Required

            Only  holders  of record of River Bank  Common  Stock and River Bank
Series A Preferred  Stock issued and  outstanding as of the close of business on
the  Record  Date  will  be  entitled  to  vote at the  Special  Meeting  or any
adjournment or postponement thereof. As of the Record Date, there were 7,100,000
shares of River Bank Common  Stock and  1,400,000  shares of River Bank Series A
Preferred Stock issued and outstanding  held by  approximately  eight holders of
record, respectively.

            Holders  of  record  of River  Bank  Common  Stock  at the  close of
business on the Record Date are  entitled to one vote per share upon each matter
submitted to a vote of the  stockholders of River Bank at the Special Meeting or
any adjournment or postponement thereof. Holders of record of River Bank Capital
Stock at the close of business  on the Record Date are  entitled to one vote per
share upon the proposal to approve the Bank Closing Resolution. The presence, in
person or by proxy,  of the holders of a majority of the  outstanding  shares of
River Bank Common  Stock  entitled to vote on the  Certificate  of  Designations
Amendment is necessary to constitute a quorum for the transaction of business on
the Certificate of Designations  Amendment at the Special Meeting. The presence,
in person or by proxy, of the holders of a majority of the outstanding shares of
River Bank  Capital  Stock  entitled to vote on the Bank Closing  Resolution  is
necessary  to  constitute a quorum for the  transaction  of business on the Bank
Closing  Resolution at the Special  Meeting.  Stockholders  voting or abstaining
from  voting  on  any  matter  will  be  counted  as  present  for  purposes  of
constituting a quorum.  If a quorum with respect to each proposal is not present
at the  Special  Meeting,  the holders of a majority of the shares of River Bank
Common Stock or River Bank Capital Stock,  as the case may be, present in person
or by proxy and entitled to vote at the Special  Meeting may, by majority  vote,
adjourn the Special Meeting from time to time.

            Pursuant to the New York Banking Law,  the  affirmative  vote of the
holders of 662/3% of the outstanding shares of River Bank Common Stock and River
Bank  Series A  Preferred  Stock,  together  as a single  class,  is required to
approve the Bank Closing  Resolution.  The affirmative  vote of the holders of a
majority of the  outstanding  shares of River Bank Common  Stock is necessary to
approve the Certificate of Designations Amendment.

            Under the rules of the principal stock  exchanges,  brokers who hold
shares of River Bank Common  Stock and River Bank  Series A  Preferred  Stock in
street name for customers will not have authority to vote such shares on the

693046.4
                                       40

<PAGE>



Proposals unless they have received written instructions from beneficial owners.
Abstentions  and  broker  "non-votes"  will be  considered  in  determining  the
presence  of a quorum at the Special  Meeting,  but will not be counted as votes
cast on any matter presented for a vote at the meeting. Because the Bank Closing
Resolution requires the approval of a specified  affirmative vote of the holders
of shares of River Bank Common  Stock and River Bank  Series A Preferred  Stock,
together as a single class,  outstanding on the Record Date, and the Certificate
of Designations  Amendment requires the approval of a specified affirmative vote
of the holders of shares of River Bank Common  Stock  outstanding  on the Record
Date, abstentions and broker "non-votes", as the case may be, will have the same
effect as votes against such matters.

            Alvin Dworman, East River Partnership B and Odyssey Partners,  L.P.,
stockholders  who own an  aggregate  of  3,600,000  or 50.8% of the  outstanding
shares of River  Bank  Common  Stock  (representing  approximately  42.4% of the
outstanding  shares of River Bank Common Stock and River Bank Series A Preferred
Stock,  together as a single  class) have advised River Bank that they intend to
vote in favor of the Proposals.

Voting of Proxies; Solicitation

            All  shares of River  Bank  Common  Stock and  River  Bank  Series A
Preferred  Stock which are entitled to vote and are  represented  at the Special
Meeting by properly executed proxies received prior to or at the Special Meeting
and not revoked  will be voted at the  Special  Meeting in  accordance  with the
instructions indicated on such proxies.
IF NO INSTRUCTIONS ARE INDICATED, SUCH PROXIES WILL BE VOTED IN FAVOR OF THE
PROPOSALS  DESCRIBED  HEREIN.  The River  Bank  Board  knows of no matters to be
presented  at the  Special  Meeting  other  than those  described  in this Proxy
Statement/Prospectus. If any other matters are properly presented at the Special
Meeting for  consideration,  including,  among other things,  consideration of a
motion to adjourn the Special Meeting to another time and/or place,  the persons
named in the enclosed form of proxies and acting thereunder will have discretion
to vote on such matters in  accordance  with their best  judgment.  River Bank's
by-laws  provide that the Special Meeting may be adjourned by a majority vote of
the stockholders  present represented by proxy and entitled to vote thereat from
time to time without notice other than announcement at the meeting.

            Any proxy given pursuant to this  solicitation may be revoked by the
person  giving it at any time before it is voted.  Proxies may be revoked by (i)
giving the  President or the Secretary of River Bank, at the address of the Bank
set forth in the notice of  meeting,  written  notice of such  revocation;  (ii)
executing a later-dated  proxy; or (iii) attending the meeting and giving notice
of such  revocation in person.  Mere attendance at the Special Meeting will not,
in and of  itself,  constitute  revocation  of a proxy.  Any  written  notice of
revocation or subsequent proxy should be sent to River Bank at 645 Fifth Avenue,
8th Floor, New York, New York 10022, Attention: President, so as to be delivered
at or before the taking of the vote at the Special Meeting.

            All expenses of this  solicitation,  including the cost of preparing
and mailing this Proxy  Statement/  Prospectus,  will be borne by River Bank. In
addition  to  solicitation  by use of the mails,  proxies  may be  solicited  by
directors,  officers  and  employees  of River  Bank in person or by  telephone,
telegram or other means of communication. Such directors, officers and employees
will not be  additionally  compensated,  but may be  reimbursed  for  reasonable
out-of-pocket  expenses in connection with such solicitation.  Arrangements will
also be made with brokerage firms and other custodians, nominees and fiduciaries
for the forwarding of proxy  solicitation  material to certain beneficial owners
of the  shares of River Bank  Common  Stock and River  Bank  Series A  Preferred
Stock, and River Bank will reimburse such brokerage firms, custodians,  nominees
and  fiduciaries  for  reasonable  out-of-pocket  expenses  incurred  by them in
connection therewith.

693046.4
                                       41

<PAGE>



              PROPOSAL 1 -- APPROVAL OF THE BANK CLOSING RESOLUTION

Overview

            At the Special  Meeting,  the holders of River Bank Common Stock and
River Bank Series A Preferred Stock,  together as a single class,  will be asked
to approve the Bank Closing Resolution which will be implemented by means of the
Reorganization  and the  Dissolution.  The  Reorganization  and the  Dissolution
represent an alternative to submitting for Banking Department approval a plan of
dissolution requiring River Bank to proceed with a supervised liquidation of the
Retained  Assets.  Pursuant  to the  Reorganization,  the  Bank's  legal form of
organization  by which  it  conducts  its  business,  holds  its  assets  and is
obligated for its liabilities  will be changed,  through a series of steps, in a
manner intended to qualify as a tax-free  reorganization,  from a New York state
chartered  stock savings bank into a business  corporation  incorporated  in the
State of  Delaware.  Pursuant to the  Dissolution,  River Bank will  voluntarily
dissolve  and  thereafter  River  Bank will  cease to exist and all  outstanding
shares of River Bank Capital Stock will be extinguished.

Background  of and Reasons for the Bank Closing  Resolution;  Recommendation  of
River Bank Board

            On June 28, 1996,  River Bank  consummated the Branch Sale,  thereby
disposing of all of its branches and  transferring all of its deposits to Marine
Midland.  While  following the Branch Sale closing  River Bank ceased  accepting
deposits and otherwise disposed of its remaining deposits,  it remains a banking
organization  legally  chartered  and  subject to  regulation,  examination  and
supervision  by the Banking  Department.  Since the Branch Sale,  River Bank has
been  proceeding  with a business plan to manage the Retained  Assets  remaining
with the Bank after the Branch Sale in accordance  with the individual  business
plans developed for each asset prior to the consummation of the Branch Sale.

            As a condition  to the Banking  Department's  approval of the Branch
Sale, River Bank agreed, among other things, (i) to file an application with the
Banking  Department,  within one year of the  closing of the  Branch  Sale,  for
approval of a plan of dissolution  (previously defined herein as the Dissolution
Plan Condition);  (ii) to file with the Supreme Court of the State of New York a
petition for a closing  order within 13 months of the closing of the Branch Sale
and for a final order of dissolution  within five months following the filing of
an  application  for a closing order  (previously  defined herein as the Closing
Condition);  (iii) to maintain specified levels of minimum capital ($106 million
as of May 1997);  (iv) to make no  distributions  on the River Bank Common Stock
and River Bank Series A  Preferred  Stock  without  the  approval of the Banking
Department until such time as a final order of dissolution has been signed;  (v)
to obtain prior Banking Department  approval for any additional  financing;  and
(vi) to submit  specified  periodic reports with respect to, among other things,
assets,  dispositions,  expenditures  for  improvements  and cash  receipts  and
disbursements.  River  Bank  believes  that  disposing  of the  Retained  Assets
pursuant to a supervisory  liquidation  under the terms of a plan of dissolution
filed with and subject to the  jurisdiction  of the New York Supreme Court would
be  administratively   cumbersome.  River  Bank  is  concerned  that  the  short
time-frame for the  disposition of its assets and the final  satisfaction of its
creditors  and the wind up of its affairs to satisfy the  condition set forth in
clause (ii) above would not be consistent  with River Bank's ongoing  efforts to
manage the  Retained  Assets  pursuant to the  previously  developed  individual
business plans intended to maximize stockholder value.

            The  Reorganization  and the  Dissolution  are an alternative to the
adoption and  implementation  of a plan of  dissolution  pursuant to which River
Bank would be required to  implement a  supervised  liquidation  of the Retained
Assets.  Upon  consummation  of the  Reorganization,  River Bank's  business and
assets would no longer be subject to the jurisdiction of the Banking Department.
This will allow River Bank's successor,  RB Asset, to manage the Retained Assets
without  banking  regulatory  restraints,  and where  appropriate,  to  actively
develop and operate it  properties,  enter into joint  ventures  with others and
otherwise  further  encumber or restructure the debt on its properties and other
assets.  The removal of banking  regulatory  restraints  will permit RB Asset to
conduct its business and  operations  with a long-term  investment  horizon.  RB
Asset will not be subject to a regulatory order to dissolve

693046.4
                                       42

<PAGE>



and RB Asset expects that it will continue the management of the Retained Assets
under  existing  business  plans,  but may consider the foregoing  activities as
appropriate  to maximize  returns to  stockholders.  See  "BUSINESS  OF RB ASSET
FOLLOWING THE REORGANIZATION."

            The  Reorganization  has been  structured  to  constitute a tax-free
reorganization  and is intended to preserve for use by RB Asset the availability
of River Bank's approximately $108.9 million of net operating loss carryforwards
and other tax assets. RB Asset will not be required to refinance the senior debt
owed to Marine  Midland  under the Marine  Senior Loan since Marine  Midland has
consented to the implementation of the Reorganization and Dissolution. Following
the  Reorganization,  RB Asset will therefore be able to treat the Marine Senior
Loan as long-term debt and amortize principal  periodically as required pursuant
to the terms of such loan.

            In a letter dated June 24, 1997, the Banking Department,  indicating
its conditional  approval,  stated that it did not object to the  Reorganization
and Dissolution advised, among other things, that: (a) the Branch Sale Condition
set  forth in clause  (i)  above  would be  deemed  satisfied  upon  stockholder
approval of the plan to implement the  Reorganization  and the Dissolution;  (b)
the petition for the closing  order  required by the Branch Sale  Condition  set
forth in clause (ii) above was required to be filed by October 15, 1997; (c) the
current  $106  million  minimum  capital  requirement  would  remain until final
dissolution;  and (d) any material  sale or transfer of the Bank's assets or any
proposed  development  or  renovation  expenditures  would require prior Banking
Department  approval.  The  Banking  Department  also  advised  that  all  other
conditions  to its  approval of the Branch  Sale would  remain in full force and
effect.  On October 15, 1997, River Bank filed a petition for a closing order in
New York State Supreme Court.  The petition was granted on November 26, 1997 and
a closing  order was signed on January 9, 1998 and entered on January 14,  1998,
allowing the Bank to proceed with the required  notice to creditors.  The notice
to creditors was served on all known creditors of the Bank prior to the deadline
set in the closing order.

            The  River  Bank  Board  has  considered  all of the  foregoing  and
unanimously  recommends that River Bank's stockholders vote in favor of approval
of the Bank Closing  Resolution which must be approved before the Reorganization
and the Dissolution can be implemented.

The Bank Closing Resolution

            General

            Consummation of the Reorganization and completion of the Dissolution
involve a series of steps to be undertaken by River Bank  following  approval of
the Bank Closing  Resolution and the Certificate of Designations  Amendment.  As
discussed  below,  the Bank initiated the legal steps  necessary to complete the
Reorganization and the Dissolution with the filing of its petition for a closing
order  declaring  the  business  of River  Bank  closed.  This  action  followed
stockholder  approval  of an earlier  proposal to close the Bank and wind up its
affairs as  required  by New York  Banking Law in order for the Bank to file the
petition for the closing order in New York State Supreme Court.

            In the first  step,  after  the  stockholders  approval  of the Bank
Closing  Resolution and the  Certificate of Designations  Amendment,  River Bank
will complete the Business  Disposition whereby the existing business and all of
the assets (other than $100,000 to be used to fund administrative  expenses) and
liabilities  of River Bank will be transferred to or assumed by River Asset Sub.
In the second  step,  after the  expiration  of the notice  period to  creditors
ordered by the court and upon  filing of the Order of  Dissolution  (as  defined
below),  River Bank will effect the  Distribution,  pursuant to which all of the
issued  and  outstanding  shares of River  Distribution  Common  Stock and River
Distribution  Series A  Preferred  Stock  will be  distributed  to River  Bank's
stockholders  on the basis of one share of River  Distribution  Common Stock for
each share of River Bank Common Stock and one share of River Distribution Series
A Preferred  Stock for each share of River Bank Series A Preferred Stock held by
a stockholder as of the  Distribution  Record Date. In the third step which will
be effected as soon as practicable  following the Distribution,  the Merger will
be  consummated  whereby River  Distribution  Sub will merge with and into River
Asset Sub (which shall have succeeded to the business, assets and liabilities of
River Bank) with River Asset Sub as the surviving

693046.4
                                       43

<PAGE>



corporation.  At  the  effective  time  of  the  Merger,  (a)  each  issued  and
outstanding  share of River Asset Sub common stock (held entirely by River Bank)
will be canceled, (b) the outstanding shares of River Distribution Capital Stock
will be converted into and will represent the shares of identical  capital stock
of the  surviving  corporation  (except that the par value of the capital  stock
will be changed to $1.00) and (c) River Asset Sub, the surviving  corporation in
the Merger, will be renamed RB Asset, Inc. As a consequence of the Merger, River
Bank's consolidated liabilities will be reduced to zero and its sole assets will
be $100,000 in cash which will be used to fund administrative  expenses incurred
in connection  with  completing the  Dissolution.  RB Asset will be obligated to
fund all  administrative  expenses  not  satisfied  by River  Bank and any funds
remaining in River Bank upon  completion of the  Dissolution  will be paid to RB
Asset  pursuant  to the  assignment  and  assumption  agreement.  Following  the
Reorganization,  RB Asset  will own all of the  assets  formerly  owned by River
Bank, will have assumed all of River Bank's  liabilities and will continue River
Bank's business. Upon the entry by the New York State Supreme Court of the order
of dissolution,  River Bank will voluntarily  dissolve and, upon filing with the
Banking Department of a certified copy of the order of dissolution obtained from
New York  State  Supreme  Court,  River  Bank will  cease to exist.  Each of the
foregoing steps are discussed in further detail below.

            The Petition for a Closing Order

            The Bank  initiated  the  legal  steps  necessary  to  complete  the
Reorganization and the Dissolution with the filing of its petition for a closing
order  declaring  the business of River Bank closed on October 15, 1997 with the
New York State Supreme Court.  This action followed  stockholder  approval of an
earlier  proposal  to close the Bank and wind up its  affairs as required by New
York  Banking  Law in order for the Bank to file the  petition  for the  closing
order in New York State Supreme Court. The petition provides that, upon entry of
the order  declaring  the Bank closed,  River Bank will (i) cease to do business
and will  proceed  with a  voluntary  liquidation  under  which  River Bank will
satisfy or make  provision for all of its creditors and wind up its business and
(ii) give  notice  to its  creditors  to  present  their  claims to the Bank for
payment in the manner  provided in the court order.  The petition  describes the
Reorganization  and  the  Dissolution,  including  that  River  Asset  Sub  will
unconditionally  assume all of River Bank's  liabilities  (including  contingent
liabilities),  that by virtue of the Merger, all liabilities of River Bank shall
attach to and be enforceable  against RB Asset as if such  liabilities  had been
incurred or contracted by it, and that provision for River Bank's creditors will
principally be made by means of the  assumption of its  liabilities by RB Asset.
In  connection  with the  undertaking  made in  connection  with the 1997 annual
meeting of  stockholders  held on October 7, 1997, the Bank advised the New York
Supreme Court in the closing order petition that no substantive legal steps will
be taken to implement the  Reorganization  and  Dissolution  until  stockholders
again  approve the closing of the Bank which  stockholder  approval  will not be
obtained  until a proxy  statement/prospectus  detailing  the  Bank's  plans  to
implement  the   Reorganization  and  Dissolution  have  been  provided  to  all
stockholders.  The closing order petition was granted on November 26, 1997 and a
closing  order was signed on January 9, 1998 and  entered on January  14,  1998,
allowing River Bank to proceed with the required notice to creditors. The notice
to creditors was served on all known creditors of the Bank prior to the deadline
set in the  closing  order.  Pursuant to the closing  order,  the notice  period
during which creditors may present claims expires on March 2, 1998.

            The Business Disposition

            Following the  stockholder  approval of the Bank Closing  Resolution
and the  Certificate of Designations  Amendment,  River Bank will effectuate the
Business  Disposition.  To complete this step in the Reorganization,  River Bank
will enter into an  assignment  and  assumption  agreement  with River Asset Sub
whereby  River Bank will  assign to River  Asset Sub,  and River  Asset Sub will
accept from River Bank, all of River Bank's right,  title and interest in and to
all of River Bank's  assets,  other than $100,000 in cash,  sufficient for River
Bank to pay the continuing costs of regulation and  liquidation,  to resolve any
claims made  against  River Bank during the notice  period to  creditors  and to
abide by the  statutory  requirement  that River Bank remain  solvent  until its
final dissolution (the "Transferred Assets"). In consideration of the assignment
to River Asset Sub of the  Transferred  Assets,  River Asset Sub will assume and
agree to pay,  perform and discharge when due all liabilities and obligations of
River Bank of any kind 

693046.4
                                       44

<PAGE>



or nature, known or unknown, whether absolute, contingent, accrued or otherwise,
and  whether  arising  before  or  after  the  date  of  the  assignment  of the
Transferred Assets, without limitation.

            In addition,  the assignment  and assumption  agreement will provide
that (i) no  representation  or warranty  whatsoever is being made by River Bank
with respect to the Transferred Assets,  including,  without  limitation,  as to
title,  value or legal  sufficiency and (ii) the Transferred  Assets are "as is,
where is" and that River  Asset Sub bears the  economic  and legal risk that any
conveyance of such assets may be insufficient or that River Asset Sub's title to
any  such  assets  may  be  other  than  good  and   marketable  and  free  from
encumbrances. In connection with the assignment of the Transferred Assets, River
Asset Sub will agree to  indemnify,  defend and hold  harmless  River Bank,  its
affiliates, subsidiaries, directors, officers and employees from and against any
and all losses,  liabilities,  claims, suits, proceedings,  demands,  judgments,
damages,  expenses and costs,  including reasonable attorneys' fees and costs of
defense, which River Bank or its affiliates,  subsidiaries,  directors, officers
or  employees  may  suffer or incur by reason of the  liabilities  of River Bank
expressly assumed and any liabilities  relating to the Transferred Assets or the
business of River Bank or River Asset Sub.

            The Petition for Dissolution

            After the expiration of the notice period to creditors prescribed in
the closing  order on March 2, 1998,  River Bank is required  under the New York
Banking  Law to  prepare  and  file  with  the  Banking  Department  a  verified
transcript or statement  identifying  all depositors,  creditors,  stockholders,
owners of  personal  property  in the  custody  or  possession  of River Bank as
bailee,  depository for hire or otherwise,  who have not claimed or received the
property or amounts due them  together  with a certified  copy of the  inventory
retained by River Bank with respect to such property or amounts. River Bank does
not have any safe deposit  boxes and does not have custody or  possession of any
personal property as bailee,  depository for hire or otherwise and therefore the
provisions  in the New York Banking Law  relating to the  treatment of unclaimed
property are not applicable to River Bank's liquidation and dissolution.

            In accordance with the New York Banking Law, after the expiration of
the notice period to creditors prescribed in the closing order on March 2, 1998,
River Bank will file a  petition  in the New York  State  Supreme  Court for the
issuance of an order declaring River Bank dissolved and its corporate  existence
terminated (the "Order of Dissolution"). In connection with the foregoing, River
Bank  must  show that (i) all  debts  and  obligations  of River  Bank have been
discharged or satisfied except those for which no legal claimant has been found,
(ii) that  proper  notice  has been given to  creditors  and that the period for
presentation  of the claims as  required  under the closing  order has  expired,
(iii) that the New York Banking Law provisions  concerning  unclaimed  bailments
and personal property have been complied with and (iv) that all amounts from any
sale or other disposition have been turned over to the Banking Department.

            The Distribution

            Upon filing of the petition for the Order of Dissolution, River Bank
will implement the Distribution  pursuant to which River Bank will distribute to
its stockholders River Distribution Capital Stock and River Distribution Sub and
River Asset Sub will consummate the Merger.

            In order to implement the  Distribution,  River Bank will distribute
all of the issued and outstanding shares of River Distribution  Common Stock and
River  Distribution  Series A Preferred Stock held by it to the  stockholders of
River  Bank  such  that  each  holder  of  River  Bank  Common  Stock  as of the
Distribution  Record Date will  receive one share of River  Distribution  Common
Stock for each share of River Bank  Common  Stock and each  holder of River Bank
Series A Preferred  Stock as of the Record Date will  receive one share of River
Distribution  Series A  Preferred  Stock for each share of River  Bank  Series A
Preferred  Stock.  The  Distribution  shall be made by means of a stock transfer
ledger entry on the Distribution Record Date so that no ex-dividend transfers of
River  Distribution  Capital Stock separate from the River Bank Capital Stock on
which it is paid can occur prior to the Merger. No consideration 

693046.4
                                       45

<PAGE>



will be paid by River Bank's  stockholders for the shares of River  Distribution
Common Stock and River  Distribution  Series A Preferred Stock to be received by
them, as the case may be, in the Distribution.

            The Merger

            Upon  filing  of the  Order of  Dissolution  as soon as  practicable
following  the  Distribution,  River Asset Sub and River  Distribution  Sub will
consummate the Merger  pursuant to the terms of an agreement and plan of merger,
dated  as of  October  9,  1997,  by and  between  River  Asset  Sub  and  River
Distribution  Sub (the  "Merger  Agreement").  The Merger  Agreement,  which was
approved on October 9, 1997 by River Bank in accordance  with section 251 of the
Delaware General Corporation Law ("DGCL") as the sole stockholder of River Asset
Sub and River  Distribution Sub, provides that as soon as practicable  following
the filing of the petition for the Order of Dissolution and  distribution of the
River Distribution Common Stock and River Distribution Series A Preferred Stock,
both parties will execute and  acknowledge a certificate  of merger and file the
same with the Secretary of State of the State of Delaware. At the effective time
of the  Merger,  (i) River  Distribution  Sub will be merged with and into River
Asset Sub,  the separate  corporate  existence  of River  Distribution  Sub will
cease,  and River Asset Sub will  continue as the  surviving  corporation  under
Delaware  corporate  law and (ii) the Merger  will have the effects set forth in
section  259 of the DGCL,  including,  without  limitation,  the effect that all
liabilities  of River Asset Sub (which  shall have  succeeded  to the  business,
asset and liabilities of River Bank) and River  Distribution Sub will thereafter
attach to and be  enforceable  against  the  surviving  corporation.  The Merger
Agreement  provides  that:  (i)  each  issued  and  outstanding  share  of River
Distribution  Common Stock will be converted into and will become one fully paid
and  non-assessable  share of common  stock,  $1.00 par value,  of the surviving
corporation; (ii) each issued and outstanding share of River Distribution Series
A  Preferred  Stock will be  converted  into and will  become one fully paid and
non-assessable share of 15% non-cumulative  perpetual preferred stock, series A,
$1.00 par value,  of the  surviving  corporation;  and (iii) all shares of River
Asset Sub Common  Stock  (held  entirely  by River  Bank) will be  canceled  and
retired and cease to exist and no cash or other  consideration will be delivered
in exchange  therefor.  At the effective time of the Merger,  the stock transfer
ledger  of  River  Distribution  Sub  will be  closed  and  each  share of River
Distribution Capital Stock outstanding as indicated on the stock transfer ledger
of River Bank will be deemed for all  corporate  purposes to represent the share
of the  capital  stock  of RB Asset  into  which  it was  converted.  As soon as
practicable  after the  effective  time of the  Merger,  RB Asset will cause its
transfer agent to mail to each recordholder of River Distribution  Capital Stock
indicated on the stock transfer  ledger of River Bank  immediately  prior to the
effective time a stock certificate registered in such holder's name representing
the number of shares of capital stock of RB Asset issued in the Merger.

            The Merger Agreement provides for the following other effects of the
Merger:  (i) the name of the surviving  corporation  shall be "RB Asset,  Inc.";
(ii) the certificate of  incorporation of River  Distribution  Sub, as in effect
immediately  prior to the  Merger,  shall be  amended  to change the name of the
surviving  corporation from "River  Distribution Sub, Inc." to "RB Asset,  Inc."
and to change  the par value of the  surviving  corporation  capital  stock from
$.001 per share to $1.00 per share, and as so amended,  shall be the certificate
of  incorporation  of RB Asset until  thereafter  changed or amended;  (iii) the
directors of River  Distribution Sub immediately prior to the Merger will be the
directors of RB Asset,  and the officers of River  Distribution  Sub immediately
prior to the Merger will be the officers of RB Asset,  each to hold office until
their  respective  successors are duly elected or appointed and  qualified;  and
(iv) the by-laws of River  Distribution  Sub, as in effect  immediately prior to
the Merger, will be the by-laws of RB Asset until thereafter changed or amended.

            The Order of Dissolution

            Upon the entry by the New York State  Supreme  Court of the Order of
Dissolution,  River  Bank will  voluntarily  dissolve  and,  on filing  with the
Banking  Department of a certified copy of the Order of Dissolution,  River Bank
will cease to exist and all outstanding  shares of River Bank Capital Stock will
thereby be extinguished. Upon the effectiveness of the Dissolution, River Bank's
transfer agent will be instructed to immediately close the stock transfer ledger
of River Bank and record  thereon  the  cancellation  of all of the  outstanding
shares of River Bank Capital

693046.4
                                       46

<PAGE>



Stock  and  notify  River  Bank  stockholders  of the  filing  of the  Order  of
Dissolution and the  cancellation  of their River Bank Capital Stock.  The CUSIP
Service  Bureau  will also be  notified  that River Bank has ceased to exist and
that all outstanding shares of River Bank Capital Stock have been extinguished.

Accounting Treatment

            The   Reorganization   is  intended  to  be   accounted   for  as  a
reorganization of entities under common control for financial reporting purposes
in accordance with generally  accepted  accounting  principles.  Therefore,  the
assets and  liabilities  transferred to RB Asset pursuant to the  Reorganization
will be accounted  for at  historical  cost in a manner  similar to a pooling of
interests.



693046.4
                                       47

<PAGE>



       PROPOSAL 2 -- APPROVAL OF THE CERTIFICATE OF DESIGNATIONS AMENDMENT

            MATERIAL ASPECTS OF THIS PROPOSAL ARE SUMMARIZED BELOW. THIS SUMMARY
DOES NOT PURPORT TO BE COMPLETE AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
THE COMPLETE TEXT OF THE CERTIFICATE OF DESIGNATIONS AMENDMENT, ATTACHED TO THIS
PROXY  STATEMENT/PROSPECTUS  AS  ANNEX  A.  STOCKHOLDERS  ARE  URGED TO READ THE
ANNEXES TO THIS PROXY STATEMENT/PROSPECTUS IN THEIR ENTIRETY.

            In  connection  with the  Reorganization,  the River  Bank  Board is
recommending  that the Certificate of  Designations  Amendment be adopted by the
stockholders.  The  Certificate of Designations  Amendment,  when adopted by the
stockholders,  will amend the Bank's Certificate of Designations with respect to
the River Bank Series A Preferred Stock to permit the Distribution.

            Section 7(C)(ii)(d) of the Certificate of Designations  provides for
a reorganization of the Bank as contemplated by the  Reorganization  and for the
distribution  to the existing  stockholders of the Bank of shares of a successor
corporation in such a reorganization.  However,  the distribution  provisions of
Section 3 of the Certificate of Designations may conflict with the provisions of
Section  7(C)(ii)(d) of the Certificate of Designations.  Section 7(C)(ii)(d) of
the   Certificate  of   Designations   appears  to  contemplate   reorganization
transactions such as the Reorganization,  including the Distribution, which is a
necessary step thereof,  whereas Section 3 appears to prohibit transactions such
as the Distribution  which as a necessary step in the transaction  would prevent
consummation of the  Reorganization.  The Certificate of Designations  Amendment
clarifies  this  ambiguity by providing that a  reorganization  contemplated  by
Section 7(C)(ii)(d) of the Certificate of Designations (i.e. the Reorganization)
may be consummated notwithstanding anything to the contrary in Section 3.

            The  Certificate  of  Designations  Amendment will be filed with the
Banking Department when adopted by the stockholders.



693046.4
                                       48

<PAGE>



                                   MANAGEMENT

Board of Directors and Nominees for Director

            The River Bank Board is, and  following the  Reorganization,  the RB
Asset Board will be, fixed at seven  directors and divided into three classes of
directors, serving staggered three-year terms. The River Bank Board was fixed at
seven directors  following the Branch Sale to comply with the minimum board size
requirements  specified by the New York Banking Law. In view of the  requirement
that River Bank file a plan of dissolution and dissolve, River Bank has found it
impracticable  to recruit new  directors to fill the  vacancies  existing on the
board.

            Following the  Reorganization,  all of River Bank's  directors  will
serve as  directors  of RB Asset  for the same  term of  office  they  have been
elected to serve as a directors of River Bank and the two vacancies on the River
Bank Board will on the RB Asset Board until they are filled through  appointment
or election.

   
            The name,  age as of March 27, 1998,  position  with River Bank,  if
any,  term of office  following  the  Special  Meeting,  period of  service as a
director, of each of River Bank's directors are as follows:
    


<TABLE>
<CAPTION>
                       Name                         Age                          Position           Class Term         Director
                                                                                                      Expires           Since
<S>                                                 <C>          <C>                                  <C>               <C> 
Robin Chandler Duke...............................  73           Director, Vice President              1999              1977
                                                                 and  Secretary (1)
Robert N. Flint...................................  76           Director (1)(2)                       1999              1976
William D. Hassett................................  61           Director (2)                          2000              1976
Jerome R. McDougal................................  69           Director, Chairman of the             2000              1991
                                                                 Board, Chief Executive
                                                                 Officer and President (2)
Edward V. Regan...................................  67           Director (1)(2)                       1998              1995
</TABLE>
- --------------------------

(1)         Member of the audit committee.
(2)         Member of the asset management committee.

            The  principal  occupation  for the last  five  years  and  selected
biographical  information of each of the directors and executive officers is set
forth below.

            Robin Chandler  Duke.  Ms. Duke has served in an unpaid  capacity as
vice  president  and  secretary  of River Bank since June 1996.  Ms. Duke is the
national chairman of Population Action International, a non-profit organization.
She serves as a director of International Flavors and Fragrances,  a diversified
manufacturer of flavors and fragrances,  and American Home Products Corporation,
a research-based manufacturer of pharmaceutical and healthcare products.

            Robert N. Flint. Mr. Flint has been retired since 1984. Prior to his
retirement,  he served as senior vice-  president  and  comptroller  of American
Telephone and Telegraph Company.

            William D. Hassett.  Mr. Hassett has been a real estate investor for
more than the past 30 years and a partner of  Hassett-Belfer  Senior Housing and
Services L.L.C. since 1995. He previously served as the chairman of the board of
the New York State  Dormitory  Authority  from 1985 to 1994,  as chairman of the
Battery  Park City  Authority  from 1979 to 1981 and as chairman of the New York
State Urban Development Corporation from 1977 to 1981. Mr. 

693046.4
                                       49

<PAGE>



Hassett was the New York State Commerce  Commissioner from 1979 to 1981. He is a
member of the New York State Comptroller's Real Estate Advisory Committee to the
Common  Retirement  Fund and  served as a director  of  Olympia & York  Holdings
(USA), a real estate development and management firm.

            Jerome R. McDougal.  Mr. McDougal has been chairman of the board and
chief  executive  officer of River Bank since April 1995 and  president of River
Bank since July 1997.  He served as  president  and chief  executive  officer of
River Bank from March 1991 through April 1995. Mr.  McDougal  served as chairman
of the board and chief executive officer of the Apple Bank for Savings from 1986
to 1990 and as  president  and chief  operating  officer  of the Apple  Bank for
Savings from 1981 to 1986.

            Edward V.  Regan.  Mr.  Regan  has  served  as the  chairman  of the
Municipal  Assistance  Corporation  for the City of New York since 1995 and as a
policy  advisor  for the Jerome Levy  Economics  Institute,  a private  economic
research  organization  since 1993.  He has served as a trustee to the Financial
Foundation  which oversees the FASB and the GASB since 1997. Mr. Regan served as
the New York State Comptroller from 1979 to 1993. He is a trustee of Oppenheimer
Management  Corp., a mutual fund investment  advisor and a director of GranCare,
Inc., a nursing, home healthcare and assisted living service business.

Board of Directors Committees

            The  River  Bank  Board  has  two  standing  committees,   an  asset
management committee and an audit committee. The audit committee is comprised of
Messrs.  Flint  (Chairman)  and  Regan  and Ms.  Duke and the  asset  management
committee is comprised of Messrs. Hassett (Chairman), McDougal, Flint and Regan.

            The  asset  management  committee  oversees  the  management  of the
day-to-day  business  and  affairs of River Bank and the  implementation  of the
management of River Bank's assets,  subject to certain restrictions set forth in
River Bank's  Amended and  Restated  By-Laws and under the New York Banking Law.
The audit committee reviews and provides recommendations to the River Bank Board
with respect to the engagement of River Bank's independent  auditors,  financial
reporting   practices  and  internal   accounting  and  financial  controls  and
procedures of River Bank and monitors River Bank's  compliance with its policies
and procedures.  In addition,  the audit committee also  administers and reviews
all  compensation  policies and will provide  recommendations  to the River Bank
Board with respect thereto.  After the  Reorganization,  the RB Asset Board will
create and constitute an asset management committee and an audit committee. Such
RB Asset  committees  will have the same members,  chairman and functions as the
asset management committee and the audit committee of the River Bank Board.

            During  fiscal  year 1997,  the River  Bank Board held 15  meetings,
including telephonic meetings. The audit committee held five meetings during the
fiscal year. The asset management  committee held twelve meetings.  During 1996,
each  director  attended  100% of the total number of meetings of the River Bank
Board and 100% percent of the total number of meetings of committees on which he
or she served.

Compensation of Directors

            Directors of River Bank receive an annual retainer of $20,000,  plus
$1,000 for each  board  meeting  attended  and $750 for each  committee  meeting
attended.  Chairmen of the committees are also paid an additional  $2,500 annual
retainer for their service as chairmen. After the Reorganization,  RB Asset will
pay the same compensation to directors and board committee members and chairmen.


693046.4
                                       50

<PAGE>



Executive Officers

            Inasmuch  as  River  Bank has  disposed  of its  depository  banking
operations  pursuant  to the  Branch  Sale,  the  Bank  no  longer  employs  any
significant staff of officers or employees to manage the business and affairs of
the Bank. Rather,  the day-to-day  management of River Bank's business is vested
with  RB  Management  pursuant  to the  terms  of a  management  agreement.  See
"--Certain Relationships and Related Transactions".

            River Bank's only officers are, and the initial officers of RB Asset
will be, Jerome R. McDougal,  who serves as the chairman of the board, president
and chief  executive  officer of the Bank,  and Robin  Chandler Duke, who serves
without compensation as the vice president and secretary of the Bank.

Executive Compensation

            The following  table sets forth  information for the years indicated
concerning the compensation awarded to, earned by or paid to the chief executive
officer of River Bank for services  rendered in all capacities to River Bank and
its subsidiaries during such period.  There were no other executive officers who
received any compensation from River Bank (other than director fees).


                                              Summary Compensation Table


<TABLE>
<CAPTION>
                                                           Special Compensation
                                                                                                               All Other
Name and Principal                                                                           Other           Compensation
Position                          Year        Salary($)             Bonus($)            Compensation($)           ($)
- --------                          ----        ---------             --------            ---------------          ----
<S>                               <C>                <C>              <C>                 <C>                <C>        
Jerome R. McDougal                1997               $300,000         --                  $ 66,900 (1)        $117,296(2)
    Chairman of the               1996                300,000         --                    84,988 (1)         112,431(2)
    Board, Chief                  1995                305,116         --                    76,663 (1)         108,832(2)
    Executive Officer and
    President
</TABLE>

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

(1)    Consists  of a  housing  allowance,  club  dues,  automobile  and  driver
       expenses (aggregating $25,324, $42,760 and $35,424 for the 1997, 1996 and
       1995 periods presented, respectively), certain tax expense reimbursements
       and health insurance premiums.
(2)    Consists of contributions of $9,500, $9,370 and $9,000 made by River Bank
       to its 401(k) Tax  Deferred  Savings  Plan,  accruals of and  earnings on
       deferred  compensation  in the amounts of $103,739,  $100,551 and $97,673
       and  payments  of  $4,057,  approximately  $2,400 and $2,159 for life and
       personal liability insurance premiums for the 1997, 1996 and 1995 periods
       presented, respectively.

Employment Arrangement

            Jerome R.  McDougal,  River  Bank's  chairman of the board and chief
executive  officer,  was elected to the office of president and chief  executive
officer by the River Bank Board  effective March 1, 1991. He served as president
until April 1995, at which time he became  chairman of the board.  Mr.  McDougal
was  elected  to the  offices  of  president  in July  1997.  The  terms  of Mr.
McDougal's  employment are  memorialized  in the minutes of the January 22, 1991
River Bank Board  meeting,  which  provide for an annual  salary of $375,000 and
customary  employee benefits  commensurate  with Mr. McDougal's  position at the
Bank.  $75,000  of Mr.  McDougal's  annual  salary  is in the  form of  deferred
compensation.  Mr. McDougal's annual deferred  compensation accrues quarterly in
equal amounts and

693046.4
                                       51

<PAGE>



earns a variable rate of interest on the cumulative balance. Prior to the Branch
Sale interest was compounded quarterly at the highest rate offered on the Bank's
customer  deposits  each quarter and is currently  compounded at the prime rate.
Mr.  McDougal  receives  additional  compensation  in  the  form  of  a  housing
allowance,  an automobile and payment of club membership  dues.  River Bank also
reimburses  Mr.  McDougal for the amount of personal  income taxes incurred as a
result of the additional benefits.  After the Reorganization,  Mr. McDougal will
receive the same compensation from RB Asset.

Certain Relationships and Related Transactions

            Arrangements  with  RB  Management.  River  Bank  is  a  party  to a
management agreement, dated as of June 28, 1996 (the "Management Agreement"), RB
Management,  a firm 100% owned by Alvin Dworman,  the Bank's largest stockholder
who owns 39% of the outstanding  shares of River Bank Common Stock.  Pursuant to
the Management Agreement, RB Management is engaged exclusively as an independent
contractor to provide the Bank with prescribed general  management  services and
asset  management  services.  The  general  management  services  provided by RB
Management  include the management of the general business affairs and corporate
activities of the Bank and the  oversight of third party service  subcontractors
providing  services not provided  directly by RB  Management  to the Bank.  Such
services  include,  but are not  limited  to: (i)  developing  and  implementing
policies and procedures for the ordinary  day-to-day  management of the Bank and
the disposition of its assets as approved by the River Bank Board; (ii) managing
corporate  activities,  including (a) preparing and maintaining  business plans,
(b) providing treasury and tax services,  (c) providing financial and accounting
services,  (d) monitoring the Bank's  progress  (with e.g.,  internal  controls,
internal audits and operational  audits) and (e) monitoring  portfolio  progress
(e.g., reviewing asset business plans, loan status and restructuring plans); and
(iii)  providing,  obtaining and overseeing  third party services when required,
such as loan  servicing,  general ledger,  legal,  accounting and audit services
(collectively, the "General Management Services").

            The asset management  services provided by RB Management pursuant to
the Management Agreement include the management of the Bank's assets, properties
and loans and the  oversight  of third party  service  subcontractors  providing
services with respect thereto.  Such services  include,  but are not limited to:
(i) managing assets,  properties and loans,  including (a)  troubleshooting  the
loan  portfolio  (with  respect to e.g.,  delinquencies  and loan  status),  (b)
reviewing loans to determine,  develop and recommend loan plans, restructures or
litigation strategies, (c) restructuring loans (including planning, implementing
and monitoring),  (d) foreclosing assets (including hiring attorneys,  obtaining
title and commencing management),  (e) preparing asset business plans (including
enhancement   strategies),   (f)  managing  and  monitoring  real  estate  owned
(including site visits,  liaison with brokers and property  managers,  reviewing
property  reports  and  leasing),  disposing  of real  estate  owned  (including
solicitation, review and recommendation of offers and negotiation and closing of
sale),  and (h) providing  financial and operating  reports  (including  monthly
reports, quarterly analysis,  financial statements and reports to the River Bank
Board);  and (ii) providing,  obtaining and overseeing third party services when
required,  such as property  management,  loan  marketing,  brokerage,  leasing,
legal, accounting and audit (collectively, the "Asset Management Services").

            Pursuant to the  Management  Agreement,  for the General  Management
Services,  RB Management  is paid an annual base fee,  payable  monthly,  not to
exceed  $1,250,000 (the "Base Fee").  The Base Fee is determined on the basis of
the costs  expected to be incurred by RB  Management  in  providing  the General
Management  Services.  The  agreement  requires that the Base Fee be reviewed no
less frequently than annually by the audit committee of the River Bank Board and
adjusted  based on costs  expected to be incurred as  aforesaid.  The  agreement
requires  that the Base Fee be adjusted  (i.e.,  downward)  in the event a third
party service  subcontractor  is engaged  (i.e.,  as a substitute)  to provide a
function  (i.e., a service within the scope of General  Management  Services and
Asset Management Services) required of RB Management under the agreement.

            Pursuant  to the  Management  Agreement,  for the  Asset  Management
Services,  RB Management is paid (i) an annual fee,  payable  monthly,  equal to
 .75% of the  average  month-end  book value of the  Bank's  assets  (the  "Asset
Service  Fee") and (ii) an asset  disposition  success  fee equal to .75% of the
proceeds  from the sale or  collection  or  

693046.4
                                       52

<PAGE>



refinancing of any Bank asset (the "Asset  Disposition  Fees"). Any fees payable
under the  Management  Agreement not paid within 30 days of the date billed bear
interest at the prime rate published by Citibank NA.

            During  the year ended  June 30,  1997 and for the six months  ended
December 31, 1997, River Bank accrued  $1,250,000 and $625,000,  respectively in
expenses for the Base Fee payable to RB Management,  $1,692,000 and $705,000 for
the Asset Service Fee and $778,000 and $141,000 for the Asset  Disposition  Fees
for the year ended June 30, 1997 and the six months  ended  December  31,  1997,
respectively.  River Bank paid  $1,721,000 of the foregoing fees during the 1997
fiscal  year.  The  $2,121,000  outstanding  payable  for such  fees  (including
interest)  at June 30, 1997 was paid in July 1997.  The Base Fee for fiscal year
1998 is $1,250,000.

            Pursuant to the  Management  Agreement,  RB  Management  may retain,
subject to the  approval  of the audit and asset  management  committees  of the
River Bank Board,  third party service  subcontractors  to provide  services not
provided directly by RB Management. The agreement provides that RB Management is
to be  reimbursed  for all bills  arising  out of approved  third party  service
agreements  governing  services  not  required to be  provided by RB  Management
(i.e.,  outside the scope of General  Management  Services and Asset  Management
Services).  RB  Management  is  also  reimbursed  for  reasonable  out-of-pocket
expenses incurred in connection with rendering the General Management  Services.
As  contemplated  in the  Management  Agreement,  during  fiscal  year 1997,  RB
Management  retained Fintek Inc.  ("Fintek"),  a firm which is 50%  beneficially
owned by Mr.  Dworman  and for which an adult child of Mr.  Dworman  serves as a
director.  Fintek was retained to continue to provide the advisory services that
it had previously  provided to River Bank pursuant to direct  arrangements  with
the Bank. In accordance  with the Management  Agreement,  all payments to Fintek
are the  obligation  of RB  Management  and were paid out of fees received by RB
Management from the Bank pursuant to the Management Agreement.

            The  Management  Agreement  has a term of  three  years  that  shall
automatically  be extended for an additional  one year term if the Marine Senior
Loan remains outstanding upon the termination of the initial term and thereafter
for an additional one year, if at the termination of the initial extension term,
the Marine  Senior Loan  remains  outstanding.  Subject to the consent of Marine
Midland, the agreement may be terminated by either party for any reason upon 180
days  written  notice to the other  party,  by RB  Management  in the event of a
payment  default by River  Bank,  by River Bank for cause as  prescribed  in the
agreement and by mutual written consent. The agreement may also be terminated by
RB  Management  upon 60 days  written  notice that all of the assets of the Bank
have been sold.  The  Management  Agreement  provides for  proration of the fees
payable to RB Management in the event of termination  and for  reimbursement  of
any reasonable  costs incurred by RB Management as a result of the  termination,
including  termination  or  severance  payments  made  to  third  party  service
subcontractors  or employees  terminated  by RB  Management  as a result of such
termination. In addition, in the event of termination, RB Management is entitled
to Asset Disposition Fees on any proposed asset  dispositions in process if such
assets are disposed of within six months from such termination.

            As a result of the  Reorganization,  River Bank's  obligations under
the Management  Agreement will be assumed by RB Asset. It is anticipated that RB
Management will continue to manage the Retained Assets on behalf of RB Asset.

            Arrangements  with Fintek,  Inc.  During the period  October 1, 1991
through June 28, 1996, Fintek provided certain financial  consulting,  strategic
planning  and  advisory  services  to River Bank (the  "Services  Arrangement"),
including  providing  advice and  consulting  services with regard to the Bank's
treasury  functions.  Fintek  earned hourly  rate-based  fees under the Services
Arrangement.  During the year ended June 30, 1995 and the six month period ended
December 31, 1995, River Bank paid $116,000 and $65,000, respectively, to Fintek
for services provided under the Services Arrangement.

            In  September  1995,  River Bank engaged  Fintek to provide  certain
advisory  services in connection  with the Branch Sale and related  transactions
(the "Transaction Engagement"). Under the terms of the engagement, Fintek earned
hourly  rate-based  fees and was  reimbursed  for its  reasonable  out-of-pocket
expenses  incurred  in  performing

693046.4
                                       53

<PAGE>



its  services.  Fintek  was  also  entitled  to  receive  a  success  fee,  upon
consummation  of the Branch Sale,  equal to the sum of (a) 0.6% of the excess of
assumed liabilities over transferred assets under the Branch Sale agreement (the
"Success Fee") and (b) 0.6% of any principal  payments received by the Bank with
respect to the junior  subordinated  participation  interests  (as defined) (the
"Participation-based  Fee"). The Success Fee was payable 20% on the closing date
of the  Branch  Sale and 20% on each of the next four  anniversary  dates of the
closing,  with quarterly interest payments on any deferred amounts accrued at an
annual  rate equal to the prime  rate of  Chemical  Bank in effect  from time to
time.  The  Participation-based  Fee is to be paid when and to the  extent  such
principal payments are collected. Pursuant to the Transaction Engagement, Fintek
earned a Success Fee equal to $558,000.

            At June 30,  1996,  River  Bank had  payables  due to  Fintek in the
aggregate amount of  approximately  $1,516,000,  which  represented the $558,000
Success Fee and  $696,000 in hourly  fees and expense  reimbursements  under the
Transaction   Engagement   and  $262,000  in  hourly  fees  under  the  Services
Arrangement.  During fiscal year 1997, River Bank made payments in the amount of
approximately $762,000 to reduce the foregoing payables. At June 30, 1997, River
Bank had outstanding  payables of $754,000 with respect to the foregoing.  As of
December  31,  1997,  River Bank paid Fintek  approximately  $419,000 to further
reduce the outstanding payables to $335,000.  As a result of the Reorganization,
River Bank's obligations to Fintek will be assumed by RB Asset.

            River Bank  believes  that the terms reached with respect to each of
the foregoing related party service agreements and arrangements  represent terms
that  are  at  least  as  favorable  to the  Bank  as  could  be  obtained  from
unaffiliated parties providing comparable services.

Compliance with Section 16(a)

            Section 16(a) of the Exchange Act requires River Bank's officers and
directors,  and persons who own more than ten percent of a  registered  class of
the Bank's  equity  securities,  to file  reports of  ownership  and  changes in
ownership  with the FDIC.  Officers,  directors  and  greater  than ten  percent
shareholders  are  required by  regulation  of the FDIC to furnish the Bank with
copies of all Section 16(a) forms they file.

            River Bank believes that no director, officer or beneficial owner of
more than 10% of its  registered  equity  securities  failed to file on a timely
basis  reports  required  pursuant  to Section  16(a) of the  Exchange  Act with
respect to 1997.  In making these  disclosures,  River Bank has relied solely on
written  representations  of its directors and executive  officers and copies of
the reports that they have filed with the FDIC.

693046.4
                                       54

<PAGE>



         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

   
            The following table sets forth certain  information  with respect to
beneficial  ownership  of River Bank Common  Stock by (i) each  person  known by
River Bank to own  beneficially  or of record  more than 5% of River Bank Common
Stock,  (ii) each  director,  nominee for director and executive  officer of the
Bank, and (iii) all directors, nominees for director and executive officers as a
group.  This  information  has  been  obtained  from  reports  provided  by  the
beneficial owners or filed with the FDIC pursuant to Sections 13(d) and 13(g) of
the Exchange  Act and  regulations  promulgated  by the FDIC.  Unless  otherwise
indicated,  each stockholder  listed in the table has sole voting and investment
powers as of March 1, 1998 with respect to the shares owned  beneficially  or of
record by such person.
    


Name and Address                              Amount and Nature of      Percent
of Beneficial Owner                          Beneficial Ownership(1)   of Class
- -------------------                          -----------------------   --------
Mr. Alvin Dworman                                  2,768,400           39.0%
645 Fifth Avenue
New York, New York 10022
Wellington Management Company(2)                     702,900            9.9%
75 State Street
Boston, Massachusetts 02109
First Financial Fund, Inc.(3)                        470,000            6.6%
One Seaport Plaza - 25th Floor
New York, New York 10292
East River Partnership B(4)                          415,800            5.9%
Madison Plaza
200 West Madison Street
Suite 3800
Chicago, Illinois 60606
Odyssey Partners, L.P.(5)                            415,800            5.9%
31 West 52nd Street
New York, New York 10019
John Hancock Advisors, Inc.(6)                       315,000            4.4%
101 Huntington Avenue
Boston, Massachusetts 02199

Ms. Robin Chandler Duke                                   --             --

Mr. Robert N. Flint                                    4,000             *

Mr. William D. Hassett                                 2,150             *

Mr. Jerome R. McDougal                                 4,000             *

Mr. Edward V. Regan                                       --             --

All directors and executive officers                  10,150             *
 as a group (5 persons)
- ----------------
*           Less than 0.1%
                                                        (footnotes on next page)

693046.4
                                       55

<PAGE>



(1)         Based upon information provided by the respective  beneficial owners
            and  filings  with the  FDIC  made  pursuant  to the  Exchange  Act.
            Beneficial  ownership  is direct  except as  otherwise  indicated by
            footnote.  In  accordance  with  Section  335.403  of the  Rules and
            Regulations  of the FDIC,  a person  is deemed to be the  beneficial
            owner  of a  security  if he or she has or  shares  voting  power or
            investment  power with respect to such  security or has the right to
            acquire such ownership within 60 days.

(2)         Wellington  Management  Company  ("WMC")  holds all owned  shares in
            accounts  in its  capacity  as an  investment  advisor  for  various
            clients.  WMC shares  dispositive  power  over the  shares  with its
            investment  advisory clients.  First Financial Fund, Inc. ("FFF") is
            an investment advisory client of WMC.

(3)         FFF holds all owned shares in its capacity as an investment company.
            FFF has sole  voting  power and  shares  dispositive  power over the
            owned shares with WMC of which it is an investment advisory client.

(4)         East River  Partnership B is an Illinois  general  partnership,  the
            general partners of which are: (1) JAP Grandchildren  Trust # 1, the
            co-trustees  of which are Marshall E. Eisenberg and Jay A. Pritzker;
            (2) Don  Trust  #25,  the  co-trustees  of  which  are  Marshall  E.
            Eisenberg  and  Thomas J.  Pritzker;  and (3) R.A.  Trust  #25,  the
            co-trustees  of which  are  Marshall  E.  Eisenberg  and  Thomas  J.
            Pritzker.

(5)         Odyssey Partners,  L.P. is a Delaware limited partnership having six
            general partners: Stephen Berger, Leon Levy, Jack Nash, Joshua Nash,
            Brian Wruble and Nash Family Partnership,  L.P. The general partners
            of Odyssey Partners, excluding Nash Family Partnership,  L.P., share
            voting and dispositive power over all owned shares.

(6)         John Hancock Advisors,  Inc. ("JHA") is a wholly-owned subsidiary of
            The Berkeley Financial Group, which is a wholly-owned  subsidiary of
            John Hancock Asset Management, which is a wholly-owned subsidiary of
            John Hancock Subsidiaries,  Inc., which is a wholly-owned subsidiary
            of John Hancock Mutual Life Insurance  Company.  JHA has sole voting
            and  dispositive  power over the 315,000 shares of common stock over
            which it has direct beneficial ownership.



693046.4
                                       56

<PAGE>



                      DESCRIPTION OF RB ASSET CAPITAL STOCK

General

            The  amended  and  restated   certificate   of   incorporation   and
certificate of designation of River  Distribution Sub, as in effect  immediately
prior to the Merger will be the certificate of incorporation and the certificate
of  designation  for RB Asset upon  consummation  of the Merger.  The  following
description of the capital stock of RB Asset assumes consummation of the Merger.

            RB Asset's amended and restated  certificate of  incorporation  (the
"RB Asset  Certificate"),  as  amended  by the  certificate  of merger  filed in
connection with the Merger,  authorizes the issuance of up to 30,000,000  shares
of common stock,  $1.00 par value (the "RB Asset Common Stock"),  and 10,000,000
shares of RB Asset preferred  stock,  $1.00 par value,  (the "RB Asset Preferred
Stock"). Of the 30,000,000 shares of authorized RB Asset Common Stock, 7,100,000
have been issued and are outstanding.  Of the 10,000,000 shares of authorized RB
Asset  Preferred  Stock,  1,400,000  shares  of  15%  non-cumulative   perpetual
preferred  stock,  series  A have  been  designated  and  issued  pursuant  to a
certificate of designation (the " RB Asset  Certificate of Designation") and are
outstanding (the "RB Asset Series A Preferred Stock"). As of the date hereof, RB
Asset has a total of 7,100,000  shares of RB Asset  Common  Stock and  1,400,000
shares of RB Asset Series A Preferred Stock  outstanding,  all of which are held
by the Bank.

            The RB Asset Certificate and the RB Asset Certificate of Designation
are  substantially  the same as the restated  organization  certificate of River
Bank  (the  "River  Bank  Organization  Certificate")  and  the  certificate  of
designations  with respect to the River Bank Series A Preferred Stock,  with one
exception.  In order to preserve certain rights of the holders of the River Bank
Series A Preferred  Stock  existing  prior to the  Reorganization,  the RB Asset
Certificate  of Designation  for the RB Asset Series A Preferred  Stock provides
that  holders of the RB Asset  Series A  Preferred  Stock will have the right to
elect  two  directors  if RB Asset or the Bank  shall  have  failed  to make the
payment  of full  dividends  on the RB Asset  Series A  Preferred  Stock (or the
declaration of such full dividends and the setting apart of a sum sufficient for
payment thereof) with respect to each of any six (6) dividend  periods,  whether
consecutive  or not.  River Bank has not paid a quarterly  dividend on the River
Bank Series A Preferred Stock since March 30, 1996.

            As is the case  with the Bank,  the of RB Asset  Board has the power
from  time to time to issue  additional  shares of RB Asset  Common  Stock or RB
Asset Preferred Stock authorized by the RB Asset  Certificate  without obtaining
approval of RB Asset's stockholders. The rights, qualifications, limitations and
restrictions  on  each  series  of RB  Asset  Preferred  Stock  issued  will  be
determined  by the RB  Asset  Board  and  approved  as  required  by the DGCL or
otherwise,  at the time of issuance and may include,  among other things, rights
in liquidation,  rights to participating dividends,  voting rights and the right
to convert into RB Asset Common Stock.

RB Asset Common Stock

            The following summary of the terms of the RB Asset Common Stock does
not purport to be complete  and is subject to, and is  qualified in its entirety
by, the provisions of the RB Asset  Certificate and the by-laws of RB Asset (the
"RB Asset By-Laws"). See "AVAILABLE INFORMATION."

            Dividends.  RB Asset may pay dividends as declared from time to time
by the RB Asset Board out of funds legally available therefor. See "RISK FACTORS
- -- Uncertainty as to Dividend  Payments to Holders of RB Asset  Preferred  Stock
and RB Asset Common Stock" for certain restrictions on the payment of dividends.

            Voting  Rights.  Except as provided with respect to any series of RB
Asset Preferred  Stock,  the holders of RB Asset Common Stock possess  exclusive
voting  rights in RB Asset.  Each holder of RB Asset Common Stock is entitled to
one  vote  for  each  share  held on all  matters  voted  upon by  stockholders.
Stockholders are not permitted to cumulate votes in elections of directors.

693046.4
                                       57

<PAGE>




            Liquidation.  Subject  to the  prior  rights of the  holders  of any
shares of RB Asset Preferred Stock that may be outstanding,  in the event of any
liquidation,  dissolution or winding up of RB Asset, the holders of the RB Asset
Common  Stock  would be  entitled  to  receive,  after  payment of all debts and
liabilities of RB Asset, all assets of RB Asset available for distribution.

            Preemptive Rights.  Holders of the RB Asset Common Stock do not have
any preemptive rights with respect to any shares which may be issued by RB Asset
in the future;  RB Asset,  therefore,  may sell shares of capital  stock without
first offering them to the then stockholders of RB Asset.

            Special Stockholders' Meetings. Special meetings of the stockholders
of RB Asset may be called at any time by the RB Asset  Board,  the  President or
the Chairman of the Board and shall be called by the  President or the Secretary
upon the written request of the holders of a majority of the outstanding  shares
of capital stock of RB Asset entitled to vote at the meeting.

RB Asset Series A Preferred Stock

            The  following  summary  of  the  terms  of the RB  Asset  Series  A
Preferred  Stock does not  purport  to be  complete  and is  subject  to, and is
qualified in its entirety by, the provisions of the RB Asset  Certificate and RB
Asset  By-laws  and  the RB  Asset  Certificate  of  Designation.  SEE"AVAILABLE
INFORMATION."

            General.  The RB  Asset  Certificate  authorizes  RB  Asset to issue
10,000,000 shares of RB Asset Preferred Stock in series.  The RB Asset Board has
the power to fix various  terms with  respect to such shares,  including  voting
powers, designations, preferences, price, dividend rate, conversion and exchange
provisions,  redemption  provisions and the amounts that holders are entitled to
receive upon any dissolution, liquidation or winding up of RB Asset.

            The RB Asset  Certificate of Designation  authorizes the issuance of
up to 1,400,000 shares of RB Asset Series A Preferred Stock. The RB Asset Series
A Preferred  Stock is perpetual  and is not subject to any sinking fund or other
obligation  of RB Asset to  redeem  or retire  the RB Asset  Series A  Preferred
Stock.

            Ranking. The RB Asset Series A Preferred Stock ranks prior to the RB
Asset Common Stock with respect to dividend rights and rights upon the voluntary
or involuntary  dissolution,  liquidation or winding up of RB Asset,  and to all
other  classes and series of equity  securities  of RB Asset  hereafter  issued,
other  than any  class or  series of  equity  securities  of RB Asset  expressly
designated  as  being  on a  parity  with or  senior  to the RB  Asset  Series A
Preferred  Stock  with  respect  to  dividend  rights  or  rights  upon any such
dissolution,  liquidation or winding up. The RB Asset Common Stock and any other
classes or series of equity  securities of RB Asset not expressly  designated as
being on a parity with or senior to the RB Asset  Series A  Preferred  Stock are
referred to hereafter as "Junior  Stock".  The rights of holders of shares of RB
Asset  Series A  Preferred  Stock are  subordinate  to the  rights of RB Asset's
creditors.  RB Asset  has the  power to create  and  issue  additional  RB Asset
Preferred  Stock to other classes of stock ranking on a parity with the RB Asset
Series A Preferred Stock, or that constitute Junior Stock,  without any approval
or consent of the holders of RB Asset Series A Preferred Stock.  However,  while
any shares of RB Asset Series A Preferred  Stock are  outstanding,  RB Asset may
not issue any capital stock that ranks senior to the RB Asset Series A Preferred
Stock  without  the  approval of holders of at least  662/3% of the  outstanding
shares of RB Asset Series A Preferred  Stock,  voting as a class. See "-- Voting
Rights"  below.  The RB Asset  Common  Stock is the only other  class of capital
stock of RB Asset which will be outstanding  immediately following  consummation
of the Reorganization.

            Dividend  Rights.  Holders of RB Asset Series A Preferred Stock will
be entitled to receive,  when, as and if declared by the RB Asset Board,  out of
funds legally available  therefor,  non-cumulative cash dividends at the rate of
15% per annum  ($3.75 per share per annum).  Dividends  on the RB Asset Series A
Preferred Stock will be payable, if declared, quarterly in as nearly as possible
equal  proportions  in  arrears  as  provided  in the RB  Asset  Certificate  of
Designation on the 15th day of January, April, July and October in each year (or
if such day is not a business  day, on the next business day) (each such date, a
"Dividend Payment Date"), commencing on the first Dividend Payment Date

693046.4
                                       58

<PAGE>



after the effective time of the Merger.  The amount of dividends payable for any
period of less  than a full  three  months  will be  computed  on the basis of a
360-day  year  composed  of 12 months of 30 days and the  actual  number of days
elapsed.  Dividends  declared,  if any,  will be payable to holders of record as
they appear on the stock books of RB Asset (or of any transfer  agent for the RB
Asset  Series A Preferred  Stock) at the close of business on such record  dates
(each,  a "Dividend  Record Date") not more than 50 calendar days nor fewer than
ten calendar days preceding the Dividend Payment Date thereof,  as determined by
the Board.

            The right of holders of RB Asset Series A Preferred Stock to receive
dividends is non-cumulative. Accordingly, if the RB Asset Board does not declare
a dividend  payable in respect of any  quarterly  dividend  period (a  "Dividend
Period"),  then holders of RB Asset Series A Preferred  Stock will have no right
to receive,  and RB Asset will have no  obligation to pay, a dividend in respect
of such  Dividend  Period,  whether or not  dividends  are  declared  payable in
respect  of any  future  Dividend  Period.  Dividends  on the RB Asset  Series A
Preferred  Stock will not be declared  and paid if payment of such  dividends is
then restricted by applicable law.

            No full  dividends  may be declared or paid or set aside for payment
as  dividends  on any  class or  series  of  equity  securities  ranking,  as to
dividends,  on a parity  with the RB Asset  Series  A  Preferred  Stock  for any
Dividend  Period unless full dividends on the RB Asset Series A Preferred  Stock
for such  Dividend  Period  shall have been paid or  declared  and set aside for
payment. If, with respect to any Dividend Period,  dividends are not so declared
and paid in full upon the RB Asset Series A Preferred Stock, dividends on the RB
Asset Series A Preferred Stock and any such class or series of equity securities
ranking on a parity  with the RB Asset  Series A  Preferred  Stock shall only be
declared pro rata based upon the respective amounts that would have been paid on
the RB Asset  Series A  Preferred  Stock and such other  equity  securities  had
dividends been paid in full.

            RB Asset may not (i)  declare or (ii) pay or set apart funds for any
dividends or other  distributions  (other than in RB Asset Common Stock or other
Junior Stock) with respect to any RB Asset Common Stock or other Junior Stock or
(iii)  (except by  conversion  into or exchange  for Junior  Stock)  repurchase,
redeem, or otherwise acquire, or set apart funds for the repurchase,  redemption
or other acquisition of, any RB Asset Common Stock or other Junior Stock through
a sinking  fund or  otherwise,  unless RB Asset  has,  in the case of clause (i)
declared,  or in the case of clauses (ii) or (iii), paid (or set aside an amount
for payment of) full  dividends  on the RB Asset  Series A Preferred  Stock with
respect  to the same  calendar  quarter  for  which  (a) the  dividend  or other
distribution  is being  declared  or paid,  as the case may be,  on the RB Asset
Common  Stock or other  Junior  Stock or (b) the RB Asset  Common Stock or other
Junior Stock is being purchased, redeemed or otherwise acquired.

            No  dividend  may be paid or set aside for  holders  of the RB Asset
Series A Preferred Stock for any Dividend Period unless full dividends have been
paid or set aside for the  holders of each class of series of equity  securities
of RB  Asset  ranking  prior  to the RB Asset  Series  A  Preferred  Stock as to
dividends. Therefore, RB Asset's ability to pay dividends on the RB Asset Series
A Preferred  Stock may be subject to the prior and superior rights of holders of
any senior class or series of equity securities of RB Asset.

            RB  Asset's  ability  to pay  dividends  on the RB  Asset  Series  A
Preferred  Stock is subject to certain  restrictions.  See "--  Restrictions  on
Dividends and Redemptions."

            Liquidation.  Holders of shares of RB Asset Series A Preferred Stock
shall be entitled to receive a liquidation  distribution in the amount of $25.00
per share, plus unpaid dividends for the then-current Dividend Period up to, but
excluding,  the date fixed for liquidation (the "Liquidation Date") in the event
of any voluntary or  involuntary  dissolution,  liquidation  or winding up of RB
Asset,  out of the net assets of RB Asset legally  available for distribution to
stockholders  under applicable law, or the proceeds thereof,  before any payment
or  distribution  of assets is made with respect to any RB Asset Common Stock or
any other  Junior  Stock  (subject  to the rights of the holders of any class or
series  of  equity  securities  having  preference  over the RB  Asset  Series A
Preferred Stock with respect to distributions upon liquidation and the rights of
RB  Asset's  creditors).  After  payment of the full  amount of the  liquidating
distribution

693046.4
                                       59

<PAGE>



to which they are  entitled,  holders of shares of RB Asset  Series A  Preferred
Stock will not be  entitled  to any  further  participation  in any  liquidating
distribution of assets by RB Asset.

            If the amounts available for distribution in respect of shares of RB
Asset  Series A  Preferred  Stock and any other  outstanding  equity  securities
ranking  on a  parity  with  the RB  Asset  Series  A  Preferred  Stock  are not
sufficient to satisfy the full liquidation  rights of all the outstanding shares
of the RB Asset Series A Preferred Stock and such other equity securities,  then
the  holders  of  such  outstanding  shares  will  share  ratably  in  any  such
distribution of assets in proportion to the full respective  preferential amount
to which they are entitled.  All  distributions  made in respect of the RB Asset
Series A Preferred Stock in connection  with such a liquidation,  dissolution or
winding  up of RB Asset  will be made pro  rata to the  holders  of the RB Asset
Series A Preferred Stock entitled  thereto.  Neither the consolidation or merger
of RB Asset with or into any other entity,  nor the  consolidation  or merger of
any other entity with or into RB Asset, nor a sale,  transfer or lease of all or
any part of the assets of RB Asset will be considered a dissolution, liquidation
or winding up of RB Asset.

            The liquidation  preference of the RB Asset Series A Preferred Stock
is not  necessarily  indicative  of the price at which the shares  may  actually
trade at or after the date of issuance.

            Voting  Rights.  Holders  of shares of RB Asset  Series A  Preferred
Stock are not entitled to any voting  rights,  except as required by  applicable
law and in the limited circumstances described below.

            So long as any  shares  of RB Asset  Series A  Preferred  Stock  are
outstanding,  RB Asset will not,  without the consent of the holders of at least
662/3% of the  outstanding  shares of RB Asset  Series A Preferred  Stock voting
together as a single class,  (i) amend,  alter or repeal or otherwise change any
provision of the RB Asset Certificate or the RB Asset Certificate of Designation
if such amendment,  alteration,  repeal or change would materially and adversely
affect the rights,  preferences,  powers or  privileges of the RB Asset Series A
Preferred Stock or (ii) create,  authorize,  issue or increase the authorized or
issued amount of any class or series of any equity  securities  of RB Asset,  or
any warrants, options or other rights convertible or exchangeable into any class
or series of any equity  securities  of RB Asset,  ranking prior to the RB Asset
Series A  Preferred  Stock  either as to  dividend  rights  or  rights  upon the
voluntary or involuntary dissolution,  liquidation or winding up of RB Asset. No
vote of the holders of the RB Asset Series A Preferred Stock will be required in
the case of any of the following,  which are not deemed to be a material adverse
change to the rights, preferences, powers or privileges of the RB Asset Series A
Preferred Stock:

                        (a)  an  amendment  of the RB  Asset  Certificate  which
            increases the number of shares of preferred  stock which RB Asset is
            authorized to issue;

                        (b) the creation or issuance of Parity Stock (as defined
            in the RB Asset Certificate of Designation) or Junior Stock;

                        (c) the  distribution  of  assets  upon a  voluntary  or
            involuntary liquidation, dissolution or winding up of RB Asset, or

                        (d)  in   connection   with  a  merger,   consolidation,
            reorganization or other business combination involving RB Asset (any
            such  transaction  being  hereinafter  referred  to as a  "RB  Asset
            Reorganization") if:

                              (1)  the   resulting,   surviving   or   acquiring
                        corporation,  or, if the direct  owner of all the equity
                        securities  of such  resulting,  surviving  or acquiring
                        corporation is a corporation and such  corporation  will
                        be the issuer of the shares of stock issued as set forth
                        in clause (d) (2) below,  such  corporation (the "parent
                        corporation"),   will   have   after   such   RB   Asset
                        Reorganization no stock outstanding ranking prior to the
                        RB Asset  Series A  Preferred  Stock or the stock of the
                        resulting,  surviving  or acquiring  corporation  or the
                        parent  corporation,  as the  case  may  be,  issued  in
                        exchange  therefor  (except such stock of the resulting,
                        surviving,  acquiring or parent corporation (the "Mirror
                        Stock")

693046.4
                                       60

<PAGE>



                        which  is  issued  in  exchange   for  other  series  of
                        preferred  stock  of  RB  Asset  which  are  outstanding
                        immediately  preceding such RB Asset  Reorganization and
                        which were not issued in  violation  of the terms of the
                        Certificate of  Designations  (the  "Exchanged  Stock"),
                        which Mirror Stock  contains the same  relative  powers,
                        preferences,  privileges or rights,  including,  without
                        limitation,    substantially   equivalent   voting   and
                        conversion rights, as the Exchanged Stock); and

                              (2) either  (A) each  holder of shares of RB Asset
                        Series A Preferred Stock  immediately  preceding such RB
                        Asset  Reorganization  will receive in exchange therefor
                        the same number of shares of stock,  with  substantially
                        the same  powers,  preferences,  privileges  and rights,
                        including, without limitation,  substantially equivalent
                        voting  and   conversion   rights,   of  the  resulting,
                        surviving    or   acquiring    corporation,    or   such
                        corporation's parent corporation, or (B) RB Asset is the
                        surviving   corporation   and  the  RB  Asset  Series  A
                        Preferred Stock remains  outstanding  without any change
                        to  its  powers,  preferences,   privileges  or  rights,
                        including,  without  limitation,  voting and  conversion
                        rights.

RB Asset may  distribute  to the holders of (a) the RB Asset  Series A Preferred
Stock in exchange therefor the same number of shares of the resulting, surviving
or acquiring  corporation  or the parent  corporation,  as the case may be, with
substantially the same powers,  preferences,  privileges and rights,  including,
without  limitation,  substantially  equivalent voting and conversion rights, of
the resulting, surviving, or acquiring corporation, or such corporation's parent
corporation,  and (b) the RB Asset  Common  Stock in exchange  therefor the same
number of common shares of the resulting,  surviving or acquiring corporation or
the parent corporation,  as the case may be, with substantially the same powers,
preferences, privileges and rights, including, without limitation, substantially
equivalent  voting  and  conversion  rights,  of the  resulting,  surviving,  or
acquiring corporation,  or such corporation's parent corporation as contemplated
by a RB Asset Reorganization notwithstanding any limitations otherwise described
under "--Dividend Rights."

            Holders  of the RB  Asset  Series  A  Preferred  Stock  will  not be
entitled  to vote upon the  election  of members of the RB Asset  Board or other
matters in general.  Holders of the RB Asset Series A Preferred Stock,  however,
will be  entitled  to  elect  two  members  of RB  Asset's  Board  to  fill  two
newly-created  directorships  upon the occurrence of a "Voting  Event." A Voting
Event occurs if RB Asset or the Bank fails to pay full dividends on the RB Asset
Series A  Preferred  Stock or the River  Bank  Series A  Preferred  Stock (or to
declare such full dividends and set apart a sum sufficient for payment  thereof)
with respect to each of any six Dividend  Periods,  whether  consecutive or not.
River  Bank has not  declared  or paid a  quarterly  dividend  on the River Bank
Series A Preferred  Stock since March 30, 1996 except the dividend  declared but
not  paid for the  dividend  period  ended  June  30,  1996  for  which no funds
sufficient for the payment thereof were set apart. Therefore, a Voting Event has
occurred and the right of RB Asset Series A Preferred  Stockholders to elect two
directors has matured.

            Upon the  occurrence of a Voting Event,  the holders of shares of RB
Asset  Series A  Preferred  Stock  voting  together  as a single  class with the
holders of any other  Parity  Stock as to which the payment of  dividends  is in
arrears and unpaid in an aggregate  amount  equal to or exceeding  the amount of
dividends  payable  for six  quarterly  dividend  periods (or if  dividends  are
payable other than on a quarterly basis, a number of dividend  periods,  whether
or not consecutive, containing in the aggregate not less than 540 calendar days)
and upon  which by its terms  the same  right to elect  two  directors  has been
conferred and is exercisable  ("Voting Parity Stock")),  will have the exclusive
right to elect two directors of RB Asset to fill two newly-created directorships
at RB Asset's next annual meeting of stockholders and at each subsequent  annual
meeting of stockholders  at which the terms of such directors  expire until such
election  right  terminates.  At any time when the right to elect  directors has
been vested, RB Asset may, and upon the written request of the holders of record
of not less  than 20% of the total  number  of  shares of the RB Asset  Series A
Preferred  Stock and the Voting  Parity  Stock  then  outstanding  will,  call a
special  meeting  of the  holders  of such  shares  to fill  such  newly-created
directorships.  Following the Reorganization, the RB Asset Board intends to call
a special meeting of the RB Asset Series A Preferred Stockholders to be convened
no later than June 30, 1998 to elect two representatives of such stockholders in
accordance with the foregoing voting right provisions.


693046.4
                                       61

<PAGE>




            The right of holders of RB Asset  Series A Preferred  Stock to elect
directors will continue until dividends on the RB Asset Series A Preferred Stock
have been paid for four consecutive  Dividend Periods, at which time such voting
rights of the  holders of the RB Asset  Series A Preferred  Stock will,  without
further action,  terminate,  subject to revesting in the event of the occurrence
of a subsequent Voting Event. The term of office of all directors elected by the
holders of the RB Asset Series A Preferred  Stock and the Voting Parity Stock in
office at any time when the  aforesaid  voting  right is vested in such  holders
will  terminate  upon  the  election  of  their  successors  at any  meeting  of
stockholders for the purpose of electing  directors;  provided,  however,  that,
without further action and unless  otherwise  required by law, any directors who
shall have been elected by the holders of the RB Asset Series A Preferred  Stock
and the  Voting  Parity  Stock as  described  above may be  removed at any time,
either with or without cause by the affirmative vote of the holders of record of
a majority of the  outstanding  shares of the RB Asset Series A Preferred  Stock
and the Voting  Parity  Stock,  voting  together  as one  class,  at a duly held
stockholders'  meeting.  Upon  termination  of the voting rights of the RB Asset
Series A Preferred Stock in accordance with the foregoing  provisions,  the term
of office of all  directors  elected  by the  holders  of the RB Asset  Series A
Preferred  Stock pursuant  thereto then in office will,  without further action,
terminate unless otherwise  required by law (or at such later time as the voting
right of the Voting Parity Stock terminates by its terms). Upon such termination
the number of directors  constituting the Board will, without further action, be
reduced  by two,  subject  always to the  increase  of the  number of  directors
pursuant to the  foregoing  provisions  in the case of the future  right of such
holders of the RB Asset Series A Preferred  Stock and the Voting Parity Stock to
elect directors as described above.

            Unless  otherwise  required  by  law,  in the  case  of any  vacancy
occurring among the directors so elected,  the remaining director who shall have
been so elected may appoint a successor to hold office for the unexpired term of
the director  whose place shall be vacant,  and if both  directors so elected by
the holders of the RB Asset Series A Preferred Stock and the Voting Parity Stock
cease to serve as  directors  before their terms  expire,  the holders of the RB
Asset Series A Preferred Stock and the Voting Parity Stock then outstanding may,
at a meeting of such holders duly held,  elect successors to hold office for the
unexpired terms of the directors whose places shall be vacant.

            The RB Asset  Certificate  of  Designation  provides that if for any
reason  the  holders  of the RB Asset  Series A  Preferred  Stock and the Voting
Parity Stock would not be able to elect the specified number of directors at the
next annual meeting of stockholders in the manner described above, RB Asset will
use its best efforts to take all actions  necessary to permit the full  exercise
of such  voting  rights  which will  include,  if  necessary,  taking  action to
increase the authorized  number of directors  standing for election at such next
annual meeting of stockholders or seeking to amend, alter or change the RB Asset
Certificate or the RB Asset By-laws.

            In  connection  with any  matter  on which  holders  of the RB Asset
Series A Preferred Stock are entitled to vote as one class or otherwise pursuant
to law or the provisions of the Certificate of Incorporation, including, without
limitation,  the election of directors as set forth above, each holder of the RB
Asset  Series A  Preferred  Stock will be entitled to one vote for each share of
the RB Asset Series A Preferred Stock held by such holder.

            No Other  Rights.  The shares of RB Asset  Series A Preferred  Stock
have no other preferences, voting powers or relative, participating, optional or
other  special  rights  except  as  described  in the RB  Asset  Certificate  of
Designation or in the RB Asset Certificate or as otherwise required by law.


693046.4
                                       62

<PAGE>



            Redemption.  The RB Asset Series A Preferred  Stock is perpetual and
is not redeemable  prior to July 1, 2004. The RB Asset Series A Preferred  Stock
is redeemable by RB Asset at its option at any time on or after July 1, 2004, in
whole or in part,  at the per share  redemption  prices set forth below in cash,
plus in each case an amount in cash equal to accrued  but unpaid  dividends  for
the then  current  Dividend  Period up to,  but  excluding,  the date  fixed for
redemption (the "Redemption  Date") without the accumulation of unpaid dividends
for prior Dividend Periods:


                                           
If redeemed during the                     
  12-month period                                                               
  beginning July 1,                    Price
- ---------------------------------   ---------
2004.......................           $ 27.50
2005.......................             27.25
2006.......................             27.00
2007.......................             26.75
2008.......................             26.50
2009.......................             26.25
2010.......................             26.00
2011.......................             25.75
2012.......................             25.50
2013.......................             25.25
2014 and thereafter........             25.00


            The aggregate  redemption  price payable to each holder of record of
RB Asset Series A Preferred  Stock to be redeemed will be rounded to the nearest
cent ($0.01).

            If  fewer  than all the  outstanding  shares  of RB  Asset  Series A
Preferred Stock are to be redeemed,  the shares to be redeemed shall be selected
pro rata or by lot or by such other  method as the RB Asset  Board,  in its sole
discretion, determines to be equitable.

            Redemption of the RB Asset Series A Preferred  Stock will be subject
to compliance with legal and other restrictions described below.

Note Exchange

            Subject to the terms and conditions set forth below, in the event of
a Change of Control (as defined below),  the Note Issuer (as defined below) may,
at its option,  exchange (the "Note Exchange") all or part of the outstanding RB
Asset Series A Preferred Stock for subordinated  notes (the "Notes") of the Note
Issuer.  Pursuant to a Note Exchange,  each $1,000 in  liquidation  value of the
shares of RB Asset Series A Preferred Stock covered thereby will be exchangeable
for $1,000 principal amount of Notes. Such Notes shall have the terms, covenants
and conditions  substantially  as set forth in the indenture  (the  "Indenture")
described under  "Description of Notes" below. The rate of interest on the Notes
shall be 15%,  the  maximum  principal  amount of the Notes shall be 100% of the
aggregate liquidation  preference of the RB Asset Series A Preferred Stock to be
exchanged  and the principal of such Notes shall not be payable prior to July 1,
2004 and shall be payable  thereafter  only in  accordance  with the  redemption
provisions set forth in the Indenture.

            "Change of Control"  means the  occurrence  of any of the  following
events:

                        (i) Any  "person"  or "group" (as such terms are used in
            Sections  13(d) and 14(d) of the  Exchange  Act) is or  becomes  the
            "beneficial  owner" (as  defined in Rules  13d-3 and 13d-5 under the
            Exchange Act), directly or indirectly, of more than 50% of the stock
            of any class or classes, however designated, of capital

693046.4
                                       63

<PAGE>



            stock of RB Asset having ordinary voting power for the election of a
            majority  of the RB Asset  Board,  other than any stock  having such
            power only by reason of the occurrence of a contingency,  on a fully
            diluted basis (the "Voting Stock"); or

                        (ii) RB Asset (x) shall  consolidate  with or merge into
            any person,  other than a wholly-owned  subsidiary of RB Asset,  and
            shall  not  be the  continuing  or  surviving  corporation  of  such
            consolidation or merger or (y) shall permit any person, other than a
            wholly-owned  subsidiary of RB Asset,  to consolidate  with or merge
            into RB Asset  and RB Asset  shall be the  continuing  or  surviving
            corporation,  but, in  connection  with such  merger,  the shares of
            Voting Stock  outstanding  immediately prior to the consolidation or
            merger  shall  be  changed  into or  exchanged  for  stock  or other
            securities  of any other  person or cash or any  other  property  or
            shall  represent  less  than  50%  of the  shares  of  Voting  Stock
            immediately after giving effect to the consolidation or merger;

provided  that in the  case of each of  clause  (i) and (ii)  above a Change  of
Control  shall not be deemed to occur in the event (i) that Alvin  Dworman,  two
partnerships,  the  partners  of which are  trusts  for the  benefit  of certain
descendants  of Nicholas J.  Pritzker,  deceased or Odyssey  Partners,  L.P.,  a
Delaware  limited  partnership,   or  their  respective   affiliates,   acquire,
individually or in the aggregate,  more than 50% of the Voting Stock of RB Asset
or (ii) RB Asset  reorganizes into the holding company form of organization in a
transaction  which does not result in a  material  change in the  holders of the
Voting Stock, other than by means of dissenting shares.

            "Note Issuer" means,  in the case of clause (i) of the definition of
"Change in Control," RB Asset,  and in the case of clause (ii) of the definition
of "Change  in  Control,"  (a) the  continuing  or  surviving  corporation  of a
consolidation  merger  with  RB  Asset  (if  other  than RB  Asset)  and (b) the
corporation  consolidating or merging into RB Asset in a consolidation or merger
in which RB Asset is the continuing or surviving  person and in connection  with
which  the  shares  of  Voting  Stock  outstanding   immediately  prior  to  the
consolidation  or  merger  are  changed  into or  exchanged  for  stock or other
securities of any other person or cash or any other property or shall  represent
less than 50% of the shares of Voting Stock  immediately  after giving effect to
the consolidation or merger.

            The Note  Issuer may elect to  consummate  the Note  Exchange at any
time  following a Change of Control  and prior to July 1, 2014.  The Note Issuer
shall elect to consummate  the Note Exchange by mailing to each holder of record
of the RB Asset Series A Preferred  Stock (a "Holder") a notice of exchange (the
"Note Exchange  Notice") at such Holder's  address as it appears on the books of
RB Asset.  The Note  Exchange  Notice shall  specify (i) a date not less than 30
days nor more than 60 days  following  the date of the Note  Exchange  Notice on
which the Note Exchange is to be consummated  (the "Note Exchange  Date"),  (ii)
the procedures for exchanging  certificates  representing  the RB Asset Series A
Preferred Stock for certificates  representing the Notes and (iii) the number of
shares of RB Asset Series A Preferred  Stock to be exchanged and, if applicable,
each Holder's pro rata portion of shares to be exchanged.

            In the event  that the Note  Exchange  shall be for less than all of
the outstanding  shares of RB Asset Series A Preferred  Stock, the Note Exchange
shall be  effected  pro rata among all  Holders,  unless the  Holders  otherwise
agree, and, in addition to certificates  evidencing the Notes, all Holders shall
receive a certificate evidencing the shares of RB Asset Series A Preferred Stock
not so exchanged.

            As of 5:00 p.m.,  New York City time, on the Note Exchange Date, the
shares of RB Asset Series A Preferred Stock to be exchanged pursuant to the Note
Exchange Notice shall no longer be deemed to be outstanding and shall be retired
and all rights with respect to such shares, including,  without limitation,  the
rights,  if any,  to receive  dividends  and to receive  notices  and to vote or
consent  (except for the right of the Holders to receive the Notes to which such
Holder is entitled pursuant to the Note Exchange) shall forthwith cease.

            Upon any  exchange of shares of RB Asset  Series A  Preferred  Stock
into Notes, the Note Issuer will pay any documentary,  stamp or similar issue or
transfer  taxes which may be due with  respect to the  transfer  and exchange of
such exchanged shares, if any; provided,  however,  that if the Notes into which
the shares of RB Asset Series A

693046.4
                                       64

<PAGE>



Preferred  Stock are  exchangeable  are to be  issued in the name of any  person
other than the Holder of the shares of RB Asset  Series A Preferred  Stock to be
so  exchanged,  the amount of any transfer  taxes  (whether  imposed on the Note
Issuer,  the holder or such other person)  payable on account of the transfer to
such person will be payable by the Holder.

            A Note Exchange shall comply with all  applicable  federal and state
securities and blue sky laws and the  provisions of the RB Asset  Certificate of
Designation  dealing  therewith  may be modified by the Note Issuer  without the
approval  of the holders of the RB Asset  Series A  Preferred  Stock in order to
effect such compliance.

            It will be a condition to the Note Exchange that: (i) the Notes have
been  registered  under the 1933 Act,  unless an exemption from  registration is
available,  (ii) the Indenture  pursuant to which the Notes are to be issued has
been  executed and  delivered by the Note  Issuer,  (iii) the trustee  appointed
pursuant to the Indenture  shall have received an opinion (in the form specified
in the  Indenture) to the effect that the Notes will,  when issued in accordance
with the  terms of the  Indenture,  be legal,  valid,  binding  and  enforceable
obligations of the Note Issuer and (iv) immediately after the Note Exchange,  no
default or event of default will exist under the Indenture.

Restrictions on Dividends and Redemptions.

            RB  Asset's  ability to declare  and pay  dividends  on the RB Asset
Series A Preferred  Stock and to redeem the RB Asset Series A Preferred Stock is
subject to a number of restrictions. There can be no assurance that any dividend
on the RB Asset  Series A Preferred  Stock will be  declared  or, if so, in what
amount.  Further, there can be no assurance that dividends,  once declared, will
continue for any future Dividend Periods.  The declaration and payment of future
dividends on, and any redemption of, the RB Asset Series A Preferred  Stock will
be subject to business  conditions,  the earnings and financial  condition of RB
Asset and the judgment of the Board. Dividends and redemptions are also affected
by dividend  restrictions and limitations  imposed by the Marine Senior Loan and
the  General  Corporation  Law of the State of  Delaware.  See "RISK  FACTORS --
Uncertainty as to Dividend  Payments to Holders of RB Asset  Preferred Stock and
RB Asset Common Stock."



693046.4
                                       65

<PAGE>



                              DESCRIPTION OF NOTES

            The Notes are to be issued  under  the  Indenture  between  the Note
Issuer and a trustee to be  appointed  by it pursuant to the terms  thereof (the
"Trustee").  The Indenture  cannot be executed prior to consummation of a Change
of Control. The following summary of certain provisions of the form of Indenture
does not  purport to be  complete  and is subject  to, and is  qualified  in its
entirety by reference to, the full text of the form of Indenture,  including the
definition  of certain  terms in the  Indenture.  See  "Available  Information."
Wherever particular provisions and definitions of the Indenture are referred to,
such  provisions and  definitions  are  incorporated by reference as part of the
statements  made,  and the  statements  are qualified in their entirety by those
references. Section references are to applicable sections of the Indenture.

            The form of  Indenture  is  subject  to  necessary  and  appropriate
changes prior to the Note Exchange, provided that such changes do not materially
and  adversely  affect the rights and  interests of holders of RB Asset Series A
Preferred Stock. Such changes may include, among other things, changes necessary
to qualify the Indenture  pursuant to the Trust Indenture Act, and other changes
as  may  be  necessary  based  on  the  identity  of the  Note  Issuer  and  the
circumstances  of the  issuance  of the  Notes.  In the  event  that  any of the
foregoing or other changes would result in a material and adverse  effect on the
rights and  interests of holders of the RB Asset Series A Preferred  Stock,  the
approval of the holders of at least 662/3% of the outstanding shares of RB Asset
Series A  Preferred  Stock will be required  in order to make such  change.  The
inability to obtain such  approval  could  result in the Note Issuer  failing to
issue the Notes.

General

            The Notes  will be  limited  in  aggregate  principal  amount to the
aggregate  liquidation  preference  of the then  outstanding  shares of RB Asset
Series A Preferred Stock (maximum of approximately $35,000,000).  The Notes will
mature on July 1, 2014. The Notes will be unsecured subordinated  obligations of
the  Note  Issuer  and  will  be  issued  in  fully   registered  form  only  in
denominations of $1,000 and integral multiples thereof.

            The  Notes  will  bear  interest  from  the  date of  their  initial
issuance, at the rate of 15% per annum, payable quarterly in arrears on the 15th
day of  January,  April,  July  and  October  of each  year  following  the Note
Exchange, or if such day is not a Business Day ("Interest Payment Date"), on the
next Business  Day, to the holders of record,  with certain  exceptions,  at the
close of business on the last day  (whether or not a Business  Day) of the month
in which an  Interest  Payment  Date occurs  (each,  a "Regular  Record  Date").
Interest will be computed on the basis of a 360- day year of 12 30-day months.


693046.4
                                       66

<PAGE>



Redemption

            The Notes may not be redeemed  by the Note  Issuer  prior to July 1,
2004. The Notes will be redeemable at the option of the Note Issuer, in whole or
in  part,  at any  time or from  time to time on or  after  July 1,  2004 at the
redemption  prices  (expressed in percentages of $1,000 of principal  amount) of
Notes set forth below, plus in each case an amount equal to accrued interest, if
any, to (and including) the redemption date.


                                                                      Redemption
                                                                      Price Per 
If redeemed during the                                                $1,000 of
  twelve-month period                                                 Principal
  beginning July 1,                                                    Amount
  -----------------                                                    ------
2004.........................................................         $ 1,100
2005.........................................................           1,090
2006.........................................................           1,080
2007.........................................................           1,070
2008.........................................................           1,060
2009.........................................................           1,050
2010.........................................................           1,040
2011.........................................................           1,030
2012.........................................................           1,020
2013.........................................................           1,010
2014 and thereafter..........................................           1,000

            If at any time  less  than all of the  outstanding  Notes  are to be
redeemed,  selection of Notes for redemption will be made by the Trustee by lot.
Notes may be redeemed in part in integral  multiples of $1,000 provided that the
remaining  principal  amount of any Note redeemed in part shall not be less than
$1,000.  Notice of  redemption  will be  mailed  to each  holder of a Note to be
redeemed at his  address as set forth in the Note  register at least 30 days but
not more  than 60 days  before  the  redemption  date.  On and after the date of
redemption interest will cease to accrue on Notes or portions thereof called for
redemption. (Sections 10.02 and 10.03)

Subordination

            The  Indenture  will provide that the Notes will be  subordinate  in
right of payment to Senior Debt (as hereinafter defined). No amounts may be paid
to the  holders of the Notes  (until  all Senior  Debt has been paid in full) if
there  occurs  an  acceleration  of  maturity  of the  Notes  or an  insolvency,
bankruptcy,  reorganization  or similar  proceeding  or a  liquidation  or other
winding up of the Notes.  No payment on  account of  principal  or  interest  in
respect of the Notes may be made if at the time of such payment there shall have
occurred and be continuing  beyond any applicable grace period, a default in any
payment with respect to any Senior Debt,  or there shall have  occurred an event
of default with  respect to any Senior Debt  permitting  the holders  thereof to
accelerate the maturity thereof, unless and until the earlier of the date (a) on
which such  default  in payment or event of default  has been cured or waived or
shall  have  ceased to exist and (b) which is 180 days after the  occurrence  of
such  default,  unless  extended in the event of an uncured  event of default on
Senior Debt.

            By reason  of such  subordination,  in the  event of an  insolvency,
bankruptcy,  reorganization  or similar  proceeding  or a  liquidation  or other
winding up of the Note Issuer,  holders of the Notes may recover less,  ratably,
than other  creditors  of the Note  Issuer,  including  holders of Senior  Debt.
(Article 9)

            Senior Debt will be defined as the principal of and premium, if any,
and  interest  on  all  claims  against  the  Note  Issuer,  including,  without
limitation, commercial paper, repurchase agreements, secured debt and RB Asset's
other

693046.4
                                       67

<PAGE>



obligations  to its general and secured  creditors,  whether  outstanding on the
date of the Indenture or thereafter created,  incurred, assumed or guaranteed by
the Note Issuer, and all renewals,  extensions or refunding thereof. Senior Debt
will not include the Notes, any indebtedness  ranking on a parity with or junior
to the  Notes or  indebtedness  for money  borrowed  by the Note  Issuer  from a
subsidiary or affiliate.

            The  Indenture  will  contain no  restrictions  upon the creation of
Senior Debt but will  prohibit  the creation of  liabilities  that are junior in
right of payment to Senior Debt and senior in right of payment to the Notes.

            The  Indenture  will  permit,  without  limitation,  the creation of
liabilities  ranking on a parity  with,  or junior in right of  payment  to, the
Notes. (Section 3.12)

Limitations on Dividends

            The Note Issuer will agree in the  Indenture  that so long as any of
the Notes are outstanding, it will not declare or pay or set apart any funds for
the payment of dividends  on, or make any other  distribution  in respect of, or
make or permit any subsidiary or affiliate to make any payment on account of the
purchase,  redemption or other  acquisition  or retirement of, any shares of the
Note  Issuer's  capital  stock (other than  dividends or  distributions  payable
solely in shares of its capital  stock) if (at the time of such action and after
giving effect, as if paid, to the proposed dividend,  distribution or payment) a
Default or an Event of Default shall have occurred and be  continuing.  (Section
3.02)

Certain Covenants

            In addition to the  limitations on dividends  described  above,  the
Indenture will contain certain other  covenants of the Note Issuer.  Among other
things, the Note Issuer will covenant (i) to punctually pay the principal of and
interest on the Notes on the dates and in the manner provided in the Notes; (ii)
that neither the Note Issuer nor any Subsidiary will engage in transactions with
any  Affiliate,  except  that the Note  Issuer or  Subsidiary  may (x) make such
payments  and  investments  and  enter  into  such  transactions  on  terms  and
conditions at least as favorable to the Note Issuer or such  Subsidiary,  as the
case may be, as those  that  could be  obtained  in a  comparable  arm's  length
transaction  with a person who is not an Affiliate (as  determined in good faith
by the Board of  Directors  of the Note  Issuer,  whose  determination  shall be
conclusive)  and (y)  make  payments  or  provide  compensation  (including  the
extension of credit in  accordance  with the  requirements  of  applicable  laws
and-regulations)  for  services  rendered  by any  Affiliate  who is an officer,
director or employee  of the Note  Issuer or any  Subsidiary;  (iii) to (x) file
with the  Trustee  within  five days  after it files  them with the  Commission,
copies of all annual,  quarterly and other reports filed by the Note Issuer with
the Commission pursuant to Section 13 of the Exchange Act or, if the Note Issuer
is not subject to the  requirements of such section,  certain other  information
based  on  certain  of  such  requirements  and (y) as  long  as any  Notes  are
outstanding, mail to each Note holder copies of the annual and quarterly reports
that it is required to file with the Trustee (or  summaries  thereof)  within 30
days after such filing is required to be made;  (iv) to keep,  and to cause each
Subsidiary  to keep,  all Property  useful in its business in good working order
and  condition and to maintain and to cause each  Subsidiary  to maintain,  with
financially  sound  and  reputable  insurance  companies,  insurance  on all its
Property  in at least such  amounts as are usually  insured  against in the same
general area by companies of established  repute engaged in a similar  business;
(v) to keep,  and to cause each  Subsidiary to keep,  proper books of record and
account  and to cause its books of record and  account  and those of each of its
Subsidiaries to be examined on a consolidated  basis by a nationally  recognized
firm of independent  public  accountants  not less  frequently than annually for
purposes of preparing audited consolidated  financial  statements;  (vi) that it
and its Subsidiaries will comply with applicable laws, rules and regulations and
renew any license, permit and other authorizations necessary to the ownership or
operation  of their  Properties  or to the conduct of their  businesses,  if the
failure  to so  comply,  obtain,  preserve  and renew  adversely  affects in any
material respect the Note Issuer's consolidated business,  prospects,  earnings,
Properties or condition;  (vii) to pay and to cause each Subsidiary to pay prior
to delinquency  (x) all taxes,  assessments and  governmental  charges or levies
imposed upon it or its  Property  and (y) all claims or demands of  materialmen,
mechanics, carriers, warehousemen, landlords and other persons which, if unpaid,
might result in the creation of a lien upon its Property,  provided that,  among
other things, the Note Issuer or a Subsidiary is not contesting any such items 

693046.4
                                       68

<PAGE>



in good faith by appropriate proceedings;  (viii) to take certain actions in the
event that it elects to act as paying  agent for the Notes;  and (ix) to deliver
to the  Trustee  on an  annual  basis  an  Officer's  Certificate  dealing  with
compliance with its obligations under the Indenture, including the covenants set
forth therein. (Article 3)

Mergers, Consolidations, Etc.

            The   Indenture   will  provide  that  the  Note  Issuer  shall  not
consolidate or merge with or transfer all or  substantially  all of its Property
to any  person  unless  (i) the  corporation  formed  by or  surviving  any such
consolidation  or merger,  or the person to which such transfer,  sale, lease or
conveyance  shall  have  been  made,  unconditionally  assumes  by  supplemental
indenture  all the  obligations  of the Note  Issuer  under  the  Notes  and the
Indenture,  including  but not  limited to the due and  punctual  payment of the
principal  of and interest on all the  Securities;  (ii)  immediately  after the
transaction,  the Consolidated  Tangible Capital of the corporation formed by or
surviving such  consolidation  or merger,  or the person to which such transfer,
sale,  lease or conveyance has been made,  shall not be a negative  amount;  and
(iii)  immediately  after the transaction no Default or Event of Default exists.
(Article 4)

Modification of the Indenture; Waiver of Covenants

            With the consent of holders of not less than a majority in aggregate
principal amount of the then outstanding  Notes, the Note Issuer and the Trustee
may  execute  one  or  more  supplemental  indentures  adding  to,  revising  or
eliminating  any provision of the Indenture,  except that without the consent of
the holder of each Note so affected,  no such  supplemental  indenture shall (i)
reduce the amount of Notes whose  holders  must  consent to an  amendment;  (ii)
reduce  the rate of or  change  the time for or in any way  affect  the terms of
payment of interest,  including default interest,  on any Note; (iii) reduce the
principal or change the fixed  maturity of any Note, or change the date on which
any Note may be subject to redemption,  or reduce the redemption price therefor,
(iv) make any Note payable in money other than U.S. dollars; (v) make any change
in the  provisions  of the  Indenture  relating to waiver of default,  rights of
holders to receive payments or the circumstances  under which the consent of all
of the holders of the Notes must be received in order to amend the Indenture; or
(vi)  make  any  change  in  the   provisions  of  the  Indenture   relating  to
subordination  in a manner  adversely  affecting the rights of any holder of the
Notes. Certain  modifications to the Indenture may be made without notice to, or
consent of, the holders of the Notes. (Sections 8.01 and 8.02)

Events of Default

            An Event of Default will be defined in the Indenture to include: (i)
failure by the Note Issuer to pay interest on any Note when due and payable,  if
such failure  continues for a period of 30 days; (ii) failure by the Note Issuer
to pay the  principal  of any Note  when due and  payable  at  maturity  or upon
redemption,  acceleration  or  otherwise;  (iii)  failure by the Note  Issuer to
comply with any other  agreement or covenant  contained in the Indenture if such
failure continues for a period of 30 days after notice to the Note Issuer by the
Trustee or to the Note  Issuer and the Trustee by the holders of at least 25% in
principal amount of the Notes then outstanding;  (iv) if a default (other than a
default on certain nonrecourse  indebtedness) occurs under any instrument or any
other  obligation  representing  indebtedness  of the Note  Issuer or any of its
subsidiaries if as a result of such default the  indebtedness may be accelerated
and the aggregate  principal amount of such defaulted  indebtedness  exceeds $10
million;  (v)  occurrence  of  certain  events  of  bankruptcy,   insolvency  or
reorganization  of the Note Issuer and (vi)  existence of judgments  against the
Note Issuer or a subsidiary in excess of $10 million  which remain  undischarged
60 days after all rights to review such  judgment  have been  exhausted  or have
expired.

            The Note Issuer will covenant in the Indenture to file annually with
the Trustee a statement  regarding  compliance by the Note Issuer with the terms
of the  Indenture  and  specifying  any  defaults  of which the signers may have
knowledge. (Section 3.10)

            If an Event of Default occurs and is continuing,  the Trustee or the
holders of not less than 25% in principal  amount of the Notes then  outstanding
may  declare  all the Notes to be  immediately  due and payable by notice to the
Note  Issuer  (and to the  Trustee  if  given  by the  holders).  Under  certain
circumstances,  the holders of a majority in principal  amount of the Notes then
outstanding may rescind such a declaration. (Section 5.02)

693046.4
                                       69

<PAGE>



           COMPARISON OF RIGHTS OF HOLDERS OF RIVER BANK CAPITAL STOCK
                           AND RB ASSET CAPITAL STOCK


            Upon  the  consummation  of  the  transactions  contemplated  in the
Reorganization, the stockholders of River Bank will become stockholders of River
Asset Sub (to be renamed RB Asset,  Inc.).  Currently,  the rights of River Bank
stockholders  are  governed  by the River  Bank  Organization  Certificate,  its
amended and restated  by-laws (the "River Bank  By-laws"),  the New York Banking
Law and the General  Regulations  of the Banking  Board of the State of New York
(the "New York Banking Board Regulations").  The rights of RB Asset stockholders
will be governed by the RB Asset Certificate, the RB Asset By-laws and the DGCL.

   
            The  following  is a summary of certain  similarities  and  material
differences  between  the  rights  of  River  Bank  stockholders  and  RB  Asset
stockholders  under the foregoing  governing  documents and applicable  law. The
identification of specific similarities and differences is not meant to indicate
that other  equally or more  significant  similarities  and  differences  do not
exist.  The  descriptions of such  similarities and differences are qualified by
reference to the New York Banking  Law,  the DGCL and the  respective  corporate
documents of River Bank and RB Asset.
    

            Special  Meetings of  Stockholders.  Under the DGCL and the New York
Banking  Law, a special  meeting of  stockholders  may be called by the board of
directors  or by any other  person  authorized  to do so in the  certificate  of
incorporation (or organization  certificate) or the by-laws. Both the River Bank
By-laws and the RB Asset By-laws  permit a special  meeting to be called for any
purpose or purposes by (i) the chairman of the board, (ii) the president,  (iii)
the board of directors, or (iv) by the president or the secretary at the written
request of the holders of record of not less than a majority of the  outstanding
shares of capital stock entitled to vote in an election of directors.

            Amendment  of By-laws.  Under the DGCL and the New York Banking Law,
by-laws may be amended by stockholders  entitled to vote;  provided,  however, a
corporation  may confer the power to amend by-laws upon the directors.  The fact
that such power has been so  conferred  upon the  directors  does not divest the
stockholders of their power to amend the by-laws.  The RB Asset  Certificate and
the RB Asset By-laws state that they may be amended or repealed,  or new By-laws
may be adopted,  by the affirmative vote of a majority of the outstanding  stock
entitled to vote in an election  of  directors  or by a majority of the RB Asset
Board.  This stockholder  right to amend or repeal the RB Asset By-laws includes
by-laws made by the RB Asset Board, and to adopt by-laws which, if so expressed,
may be amended or repealed only by stockholders  entitled to vote in an election
of directors.  The River Bank Certificate and River Bank By-laws contain similar
provisions.

            Amendment of RB Asset and River Bank Certificates. Under the DGCL, a
company's  certificate of incorporation may be amended only if such amendment is
approved by the board of directors  and by a majority of the  outstanding  stock
entitled to vote  thereon.  Under the New York Banking  Law, the  amendment of a
company's  organization  certificate  may  occur  upon a  majority  vote  of the
stockholders.  In  addition,  under the DGCL and the New York  Banking Law, if a
corporation  has more than one class or  series  of stock  outstanding,  certain
amendments  that would affect the rights of any such class or series require the
vote of a majority of the shares of such class or series.

            Actions by Written Consent of Stockholders.  Under the DGCL,  unless
otherwise provided in the certificate of incorporation,  any action which may be
taken at a meeting of  stockholders  may be taken  without a meeting and without
prior notice if written consents setting forth the action so taken are signed by
the holders of  outstanding  stock  having not less than the  minimum  number of
votes that would be  necessary  to authorize or take such action at a meeting at
which all stock  entitled to vote thereon  were present and voted.  The RB Asset
Certificate does not provide otherwise.


            The New York Banking Law also  provides for written  consent  except
that such  written  consent  must be signed by the  holders  of all  outstanding
shares entitled to vote on such action; provided, however, that the organization

693046.4
                                       70

<PAGE>



certificate of a bank may allow for such written consent by less than all of the
holders  entitled to vote.  The River Bank  Certificate  does not contain such a
provision.

            Voting  Rights.  Both the DGCL and the New York  Banking Law provide
that  stockholders are entitled to one vote for each share of capital stock held
by such  stockholders.  Both the RB Asset  By-laws  and the  River  Bank  Bylaws
provide for one vote per share of record for the election of  directors  and all
other purposes.  Under the DGCL and the New York Banking Law,  cumulative voting
in the election of directors is not available unless  specifically  provided for
in the certificate of incorporation or in the organization certificate. There is
no provision for cumulative  voting in the RB Asset  Certificate or in the River
Bank Organization  Certificate;  thus the election of directors is determined by
plurality vote.

            Size of the Board of Directors.  The DGCL provides that the board of
directors of a Delaware  corporation  shall consist of one or more members.  The
number  of  directors  may be  fixed  by,  or in the  manner  provided  in,  the
corporation's  by-laws unless the certificate of incorporation  fixes the number
of  directors.  The New York Banking Law  provides  that the number of directors
constituting  the entire  board of directors of  stock-form  savings  banks with
capital  stock,  surplus fund and undivided  profits of five million  dollars or
more may not have less than seven directors or more than thirty  directors.  The
RB Asset  Certificate  and the RB Asset  By-laws  require  that  the  number  of
directors  shall be not less than  seven nor more than  twenty,  subject  to the
rights,  if any, of holders of any RB Asset Preferred Stock to elect  additional
directors.  The River Bank  By-laws set the number of  directors  for River Bank
between a minimum of seven and a maximum of twenty.

            Classification of Board of Directors. The DGCL permits, but does not
require, a classified board of directors,  divided into as many as three classes
with  staggered  terms under which  one-half or one-third of the  directors  are
elected for terms of two or three years, respectively.  The New York Banking Law
also permits, but does not require, a classified board of directors divided into
three classes with  staggered  terms under which  one-third of the directors are
elected  for  terms  of three  years.  The RB  Asset  Certificate,  the RB Asset
By-laws,  as well as the River Bank By-laws require that their respective boards
be divided  into three  classes.  Both the RB Asset  By-laws  and the River Bank
By-laws require that each class consists, as nearly as possible, of one-third of
the total number of  directors  constituting  the entire board of directors  and
that the terms of directors be staggered,  with directors  elected for a term of
three years.

            Removal of  Directors.  Under the DGCL, a director of a  corporation
with a classified  board of directors may be removed only for cause,  unless the
certificate of  incorporation  otherwise  provides.  A director of a corporation
that does not have a classified  board of directors or cumulative  voting may be
removed with the approval of a majority of the  outstanding  shares  entitled to
vote with or without cause. The RB Asset By-laws provide that the RB Asset Board
or any individual  director may be removed from office at any time with cause by
the  affirmative  vote of the holders of the majority of the voting power of all
outstanding stock entitled to vote thereon.

            Under the New York Banking Law, if the  organization  certificate or
the  by-laws so provide,  directors  may be removed  with or without  cause by a
majority  vote of the  stockholders.  The River Bank  By-laws  provide  that any
director may be removed from the River Bank Board with or without cause,  by the
holders of a majority of the shares of outstanding stock. In addition, under the
DGCL and the New York  Banking  Law,  if  holders  of the shares of any class or
series,  voting as a class,  are  entitled to elect one or more  directors,  any
director so elected may be removed only by the applicable vote of the holders of
the shares of that class or series, voting as a class.

            Filling  Vacancies  in the  Board  of  Directors.  Under  the  DGCL,
vacancies  may be filled by a majority  of the  directors  then in office  (even
though  less than a quorum)  unless  otherwise  provided in the  certificate  of
incorporation or by-laws. In addition, the DGCL provides that if, at the time of
filling  any  vacancy,  the  directors  then in  office  constitute  less than a
majority of the board (as constituted  immediately  prior to any such increase),
the Delaware Court of Chancery may, upon application of any holder or holders of
at least ten percent of the total  number of the  outstanding  stock  having the
right to vote for directors,  summarily order a special election be held to fill
any such

693046.4
                                       71

<PAGE>



vacancy or to replace directors chosen by the board to fill such vacancies.  The
RB Asset By-laws provide,  subject to the rights of the holders of any series of
RB Asset Preferred  Stock  outstanding,  that any vacancies  occurring on the RB
Asset  Board,  including  newly  created  directorships,  may be  filled  by the
affirmative vote of the majority of the directors then in office.

            Under  the New York  Banking  Law all  vacancies  in the  office  of
director,  including newly created  directorships  resulting from an increase in
the number of directors will be filled by election by the stockholders; however,
vacancies  not  exceeding  one-third  of the  entire  board may be filled by the
affirmative  vote  of a  majority  of the  directors  then  in  office,  and the
directors so elected will hold office for the balance of the unexpired  term. If
the number of directors  required is nine or more,  two vacancies  may, with the
consent of the Superintendent,  be left unfilled until the next annual election,
and when the number of directors  required is more than five and less than nine,
one vacancy may, with the  Superintendent's  consent, be left unfilled until the
next annual election. The River Bank By-laws do not provide otherwise.

            Payment of Dividends.  The DGCL permits a corporation to declare and
pay  dividends out of statutory  surplus or, if there is no surplus,  out of net
profits for the fiscal  years in which the  dividend is declared  and/or for the
preceding  fiscal  year as long as the  amount  of  capital  of the  corporation
following  the  declaration  and  payment of the  dividend  is not less than the
aggregate amount of capital  represented by the issued and outstanding  stock of
all classes having a preference upon the  distribution  of assets.  In addition,
the DGCL  generally  provides  that a corporation  may redeem or repurchase  its
shares only if such redemption or repurchase would not impair the capital of the
corporation.  The RB Asset By-laws  provide for the  declaration of dividends in
accordance with the DGCL,  subject to the provisions of the RB Asset Certificate
relating to RB Asset Series A Preferred Stock. The RB Asset By-laws also provide
that the RB Asset  board may set aside as a reserve any funds the RB Asset board
believes necessary prior to the payment of dividends.

            The New York Banking Law generally  provides that a corporation  may
declare  and pay  dividends  or make other  distributions  in cash or  property,
including the shares or bonds of other corporations,  on its outstanding shares,
out of net profits or surplus,  except  when there is an  impairment  of capital
stock, or when the declaration, payment or distribution would be contrary to any
restrictions  contained  in  the  organization   certificate.   The  River  Bank
Certificate provides that no dividends, whether in cash, stock or other property
(except a dividend  payable in River Bank Common Stock to River  Bank),  will be
paid or declared,  nor any distribution made on the River Bank Common Stock, nor
shall any shares of River Bank Common Stock be  purchased,  retired or otherwise
acquired by River Bank, if after such action, the capital of River Bank would be
less than the  minimum  regulatory  capital  requirement  set by the  applicable
regulatory  agencies.  River Bank is currently subject to regulation by the FDIC
under the Federal  Deposit  Insurance Act (the "FDIA") and other federal banking
laws.  Under  the  FDIA,  River  Bank is  prohibited  from  declaring  or paying
dividends or making any other capital  distribution if, after such distribution,
the Bank would fail to meet its regulatory capital  requirements.  The FDIC also
has the  authority  to  prohibit  River Bank from paying  dividends  if the FDIC
determines that such payment constitutes an unsafe or unsound banking practice.

            Appraisal  Rights.  Under the DGCL, a  stockholder  of a corporation
participating  in  certain  major  corporate  transactions  may,  under  varying
circumstances,  be entitled to appraisal  (or  dissenters')  rights  pursuant to
which such  stockholder  may receive cash in the amount of the fair market value
of his or her  shares in lieu of the  consideration  he or she  would  otherwise
receive in the  transaction.  Under the DGCL,  such rights are not available (a)
with respect to the sale, lease or exchange of all or  substantially  all of the
assets of a  corporation,  (b) with  respect to a merger or  consolidation  by a
corporation,  the  shares of which are either  listed on a  national  securities
exchange or designated as a national  market system  security on an  interdealer
quotation  system by the NASD,  or are held of record by more than 2,000 holders
if such stockholders receive only shares of the surviving  corporation or shares
of any other  corporation  which are  either  listed  on a  national  securities
exchange or designated as a national  market system  security on an  interdealer
quotation system by the National Association of Securities Dealers, Inc. or held
of record by more than 2,000 holders, plus cash in lieu of fractional shares, or
(c) to  stockholders  of a  corporation  surviving  a  merger  if no vote of the
stockholders  of the  surviving  corporation  is  required to approve the merger
because the merger agreement

693046.4
                                       72

<PAGE>



does not amend the  existing  certificate  of  incorporation,  each share of the
surviving   corporation   outstanding  prior  to  the  merger  is  an  identical
outstanding or treasury  share after the merger,  and the number of shares to be
issued  in the  merger  does  not  exceed  20% of the  shares  of the  surviving
corporation  outstanding  immediately  prior to the merger and if certain  other
conditions are met.

            Under the New York Banking Law, the following  stockholders have the
right to exercise  dissenters'  rights to obtain payment for the "fair value" of
their shares (excluding any appreciation or depreciation  directly or indirectly
induced by such corporate  action or its proposal):  (a) in the case of a merger
pursuant to a plan  submitted  to  stockholders,  any  stockholder  of a merging
corporation  entitled to vote on such merger and does not assent thereto; (b) in
the case of a plan of  acquisition  of assets  submitted  to  stockholders,  any
stockholder of the selling  corporation  entitled to vote on such acquisition of
assets  and  does not  assent  thereto;  and (c) in the  case of a sale,  lease,
exchange or other  disposition  not made in the regular  course of business  and
involving  all  or  substantially  all of the  corporation's  property,  rights,
privileges and franchises,  or an integral part thereof essential to the conduct
of the business of the corporation,  any stockholder,  entitled to vote thereon,
of the corporation  making such sale,  lease,  exchange or other disposition who
does not assent  thereto,  except in the case of a  transaction  wholly for cash
where  the   stockholders'   authorization   thereof  is  conditioned  upon  the
distribution of all the net proceeds of such  transaction to the stockholders in
accordance  with their  respective  interests  within one year after the date of
such  transaction and upon the dissolution of the company.  In order to exercise
such rights, a stockholder  must comply with all of the procedural  requirements
of  Section  6022 of the  New  York  Banking  Law  including  filing  a  written
objection.  The "fair  value"  of  dissenters'  shares  would be  determined  in
judicial  proceedings.  Failure to take any of the steps  required under Section
6022 may result in a loss of such dissenters' rights.

            Inspection of Books and Records. Under the DGCL, any stockholder may
inspect,  for any  proper  purpose,  a  company's  stock  ledger,  a list of its
stockholders  and any other  books and  records  and to make  copies or extracts
therefrom. Under the New York Banking Law, any person who has been a stockholder
of record of a  corporation  for at least six months  immediately  preceding his
demand,  or any  person  holding  at  least  five  percent  of any  class of the
outstanding  shares,  upon at least five days'  written  demand has the right to
examine the minutes of the  proceedings of the  corporation's  stockholders  and
record of stockholders and to make extracts therefrom.

            Limitation of Liability of Directors.  The DGCL permits corporations
to adopt a provision in their  certificate of  incorporation  eliminating,  with
certain  exceptions,  the personal liability of a director to the corporation or
its  stockholders  for monetary  damages for breach of the director's  fiduciary
duty as a director. Under the DGCL, RB Asset may not eliminate or limit director
monetary  liability  for (a) breaches of the  director's  duty of loyalty to the
corporation  or its  stockholders;  (b) acts or  omissions  not in good faith or
involving  intentional  misconduct  or a knowing  violation of law; (c) unlawful
dividends, stock repurchases or redemptions;  or (d) transactions from which the
director  received an improper  personal  benefit.  Such limitation of liability
provision  also may not  limit a  director's  liability  for  violation  of,  or
otherwise  relieve  directors from the necessity of complying  with,  federal or
state securities  laws, or affect the availability of nonmonetary  remedies such
as injunctive  relief or  rescission.  The RB Asset  Certificate  eliminates the
liability  of the RB Asset board to the  fullest  extent  permissible  under the
DGCL. There is no similar provision under the New York Banking Law.

            Loans to Directors, Officers and Employees. Under the DGCL, RB Asset
may make  loans to,  guarantee  the  obligations  of, or  otherwise  assist  its
officers or other employees (including any officer or employee who is a director
of the  corporation)  when such action,  in the judgment of the  directors,  may
reasonably  be expected to benefit RB Asset.  RB Asset's  board of directors has
adopted a policy  prohibiting  such loans or guarantees to or for the benefit of
employees,  officers and directors of RB Asset. The DGCL also provides that such
assistance may be with or without  interest and may be unsecured,  or secured in
such a manner as the RB Asset board shall approve.

            Under the New York Banking Board  Regulations  a stock-form  savings
bank may not make a loan to an officer or  director  unless the loan (i) is made
on terms, including interest rate and collateral, that are not more favorable to
the officer or director than those  customarily  offered by the  institution  to
persons who are not officers or directors and

693046.4
                                       73

<PAGE>



who are not employed by the institution, and (ii) does not involve more than the
normal risk of repayment or present other  unfavorable  features.  Generally the
amount of a loan, when  aggregated with the unpaid  principal of all other loans
to an  officer  or  director,  may not  exceed  $25,000  or five  percent of the
institution's  capital stock,  surplus fund and undivided profits unless (a) the
loan has been approved in advance by a majority of the entire board of directors
of  the   institution;   and  (b)  the  interested   party  has  abstained  from
participating  directly  or  indirectly  in the  voting.  Federal  statutes  and
regulations  also  impose  restrictions  on  extensions  of credit by an insured
depository  institution to that  institution's  directors and executive officers
and their related interests.

            Interested Director and Officer Transactions. The DGCL provides that
contracts or transactions between a corporation and one or more of its directors
or officers or between a  corporation  and any other entity in which one or more
of its  directors  or  officers  are  directors  or officers or have a financial
interest,  are not void or voidable  because of such  interest  or because  such
director  or officer is present at a meeting of the board  which  authorizes  or
approves the contract or transaction,  provided that certain conditions, such as
obtaining the required  approval and fulfilling the  requirements  of good faith
and full disclosure, are met. Under the DGCL, either (a) the stockholders or the
board of directors  must approve any such contract or  transaction in good faith
after full  disclosure of the material facts, or (b) the contract or transaction
must have been "fair" as to the  corporation at the time it was approved.  Under
the DGCL,  if board  approval is sought,  the  contract or  transaction  must be
approved  by  a  majority  of  the  disinterested  directors  (even  though  the
disinterested directors are less than a quorum).

            The New York  Banking  Board  Regulations  generally  provide that a
business transaction (as defined below) by, between or on behalf of a stock-form
savings bank and, (i) any director,  trustee or officer or (ii) a person related
to any  director,  trustee  or  officer  or  (iii)  any  other  person  where  a
transaction made in contemplation of such person becoming a director, trustee or
officer  of  the   institution,   is  an  insider   transaction   (an   "Insider
Transaction").  Generally,  any Insider  Transaction which, either alone or when
aggregated involves assets or services having a fair market value or payments in
excess of certain monetary amounts must be specifically reviewed and approved by
the  bank's  board  of  directors  or  board of  trustees.  The  term  "business
transaction" can include, but is not limited to (i) loans or other extensions of
credit;  (ii) purchase of assets or services or  agreements  to purchase  assets
from the bank; (iii) sales of assets or services or agreements to sell assets to
the bank; (iv) use of the bank's facilities,  its real or personal property,  or
its personnel; (v) leases of real or personal property to or from the bank; (vi)
payment of commissions and fees by the bank, including brokerage commissions and
management,  consultant,  architectural,  legal and  appraisal  fees;  and (vii)
payments on time  deposits or other  obligations  of the bank by the bank if the
payments  would result in a yield which is more  favorable than for a comparable
transaction  made in the  ordinary  course of  business  to  persons  not deemed
insiders of the bank. The River Bank By-laws provide, more generally, that River
Bank will not enter into any contract or other  transaction  between  River Bank
and one or more of its  directors or officers,  or between  itself and any other
entity in which one or more of its directors or officers are directors, officers
or are  financially  interested,  if such contract or  transaction  (i) violates
applicable  federal and/or state laws,  rules or regulations or (ii) contravenes
any policy or procedure established by River Bank.

            Indemnification.  The  DGCL  and the New York  Banking  Law  contain
similar  provisions  with regard to  indemnification.  Both the DGCL and the New
York Banking Law generally permit  indemnification  of expenses  incurred in the
defense or settlement of a derivative or third-party action, provided there is a
determination by a disinterested  quorum of the directors,  by independent legal
counsel or by the stockholders, that the person seeking indemnification acted in
good faith and in a manner  reasonably  believed  to be in or not opposed to the
best interests of the  corporation  and, with respect to a criminal  proceeding,
which such  person had no  reasonable  cause to believe  his or her  conduct was
unlawful.  The DGCL states further that no indemnification  may be made, without
court  approval,  in respect of any  derivative  action in which such  person is
adjudged  liable  to the  corporation.  The DGCL and New York  Banking  Law also
require  indemnification  of expenses when the individual being  indemnified has
successfully defended the action on the merits or otherwise.

            Stockholder Approval of Certain Business  Combinations.  Section 203
of the DGCL  prohibits a corporation  from engaging in a "business  combination"
with an "interested  stockholder"  for three years  following the date that such

693046.4
                                       74

<PAGE>



person becomes an interested stockholder. With certain exceptions, an interested
stockholder  is a  person  or  entity  who or  which  owns  15% or  more  of the
corporation's  outstanding  voting stock  (including any rights to acquire stock
pursuant to an option, warrant, agreement, arrangement or understanding, or upon
the exercise of conversion or exchange  rights,  and stock with respect to which
the person has voting  rights  only),  or is an  affiliate  or  associate of the
corporation  and was the owner of 15% or more of such  voting  stock at any time
within the previous three years.

            For  purposes of Section  203, the term  "business  combination"  is
defined  broadly to include  mergers of the  corporation or a subsidiary with or
caused  by the  interested  stockholder;  sales  or  other  dispositions  of the
interested  stockholder  (except  proportionately  with the corporation's  other
stockholders)  of assets of the corporation or a subsidiary equal to ten percent
or more of the aggregate market value of the corporation's  consolidated  assets
or its  outstanding  stock;  the  issuance or transfer by the  corporation  or a
subsidiary of stock of the  corporation  or such  subsidiary  to the  interested
stockholder  (except for certain  transfers in a conversion or exchange or a pro
rata  distribution  or certain other  transactions,  none of which increases the
interested  stockholder's  proportionate ownership of any class or series of the
corporation's  or  such  subsidiary's  stock);  or  receipt  by  the  interested
stockholder (except  proportionately as a stockholder),  directly or indirectly,
of any loans, advances, guarantees, pledges or other financial benefits provided
by or through the corporation or a subsidiary.

            The  three-year  moratorium  imposed  on  business  combinations  by
Section  203 does not apply if: (i) prior to the date at which such  stockholder
becomes an interested  stockholder  the board of directors  approves  either the
business combination or the transaction which resulted in the person becoming an
interested  stockholder;  (ii)  the  interested  stockholder  owns  85%  of  the
corporation's  voting stock upon  consummation of the transaction which made him
or  her  an  interested   stockholder  (excluding  from  the  number  of  shares
outstanding  those shares owned by directors who are also officers of the target
corporation  and  shares  held by  employee  stock  plans  which  do not  permit
employees  to decide  confidentially  whether  to  accept a tender  or  exchange
offer);  or  (iii) on or  after  the date  such  person  becomes  an  interested
stockholder, the board approves the business combination and it is also approved
at a  stockholder  meeting  by  662/3%  of the  voting  stock  not  owned by the
interested  stockholder.  Section 203 does not apply if the business combination
is proposed  prior to the  consummation  or abandonment of and subsequent to the
earlier of the public announcement or a 20-day notice required under Section 203
of the  proposed  transaction  which (i)  constitutes  certain  (a)  mergers  or
consolidations,  (b)  sales or other  transfers  of assets  having an  aggregate
market  value equal to 50% or more of the  aggregate  market value of all of the
assets of the  corporation  determined on a consolidated  basis or the aggregate
market value of all the outstanding  stock of the  corporation,  or (c) proposed
tender or exchange offer for 50% or more of the corporation's outstanding voting
stock; (ii) is with or by a person who was either not an interested  stockholder
during the last three  years or who became an  interested  stockholder  with the
approval of the corporation's  board of directors;  and (iii) is approved or not
opposed by a majority of the board members  elected prior to any person becoming
an  interested  stockholder  during the  previous  three years (or their  chosen
successors).

            The New York  Banking  Board  Regulations  provide  that a  business
transaction (as defined above) by, between or on behalf of a stock-form  savings
bank and, (i) a person who has direct or indirect control over the voting rights
of 10 percent of the shares of any class of voting stock of a stock form savings
bank or otherwise controls the management or policies of such an institution (an
"Interested Party") or (ii) a person related to an Interested Party or (iii) any
other person where a transaction  made in  contemplation of such person becoming
an  Interested  Party must,  generally,  either alone or when  aggregated  (when
involving assets or services having a fair market value or payments in excess of
certain amounts),  be specifically  reviewed and approved by the bank's board of
directors  or board of  trustees.  The term  "business  transaction"  is broadly
defined in the New York Banking Board  Regulations  and would include a business
combination as defined in the DGCL.

            Stockholder  Voting on Mergers  and Similar  Transactions.  The DGCL
generally requires that a majority of the stockholders of both the acquiring and
target  corporations  approve  statutory  mergers.  The DGCL does not  require a
stockholder  vote  of  the  surviving   corporation  in  a  merger  (unless  the
corporation  provides  otherwise in its certificate of incorporation) if (a) the
merger agreement does not amend the existing  certificate of incorporation,  (b)
each share of stock of the surviving  corporation  outstanding before the merger
is an  identical  outstanding  or treasury  share after the merger,  and (c) the
number of shares to be issued by the  surviving  corporation  in the merger does
not exceed 20%

693046.4
                                       75

<PAGE>



of the  shares  outstanding  immediately  prior to the  merger.  The  DGCL  also
generally  requires that a sale of all or  substantially  all of the assets of a
corporation  be approved by a majority of the voting  shares of the  corporation
transferring such assets.

            The New York Banking Law generally requires that at least two-thirds
(662/3%)  of the  stockholders  of both the  acquiring  and target  corporations
approve  statutory  mergers.  The New  York  Banking  Law  does  not  require  a
stockholder  vote of the  surviving  corporation  in a merger  if, (a) the total
assets of the target  corporation or  corporations  do not exceed ten percent of
the total assets of the acquiring  corporation  and, (b) the plan of merger does
not change the name or the  authorized  shares of capital stock of the acquiring
corporation  or make or  require  any other  change or  amendment  for which the
approval  or consent  of  stockholders  of the  acquiring  corporation  would be
required.

            Stockholder Derivative Suit. Under the DGCL and the New York Banking
Law, a person may only bring a derivative action on behalf of the corporation if
the person was a stockholder of the  corporation at the time of the  transaction
in question or his or her stock thereafter devolved upon him or her by operation
of law.

            Dissolution.  Under the DGCL, if a  dissolution  is initiated by the
board of  directors  it may be  approved  by the  holders of a  majority  of the
corporation's shares. If the board of directors does not approve the proposal to
dissolve,  it must be  consented to in writing by all  stockholders  entitled to
vote thereon. In the event of a board- initiated dissolution,  the DGCL allows a
Delaware  corporation  to include in its  certificate of  incorporation  a super
majority  voting  requirement  in  connection  with  dissolutions.   RB  Asset's
Certificate  contains no such super majority voting  requirement  with regard to
dissolution;  thus a majority of the outstanding shares entitled to vote, voting
at a meeting  at which a quorum is  present,  would be  sufficient  to approve a
dissolution of RB Asset that had previously been approved by the RB Asset Board.

            Under the New York Banking Law a voluntary  dissolution of a banking
organization  must be approved by the vote of the holders of at last  two-thirds
(662/3%) of the entire capital stock of such corporation.  A copy of the minutes
of the stockholders  meeting must be filed with the Superintendent of Banks (the
"Superintendent")  within  five days after the date of the meeting  and,  within
three months after such stockholder  meeting,  an application may be made to the
New York State Supreme  Court,  after due notice to the  Superintendent,  for an
order declaring the business of such corporation closed.

693046.4
                                       76

<PAGE>



                        FEDERAL INCOME TAX CONSIDERATIONS

            The following  discussion  summarizes the principal material federal
income tax considerations of the Reorganization that are generally applicable to
holders of River Bank  Common  Stock and River Bank  Series A  Preferred  Stock,
River Bank, RB Asset and River Distribution Sub. It does not describe the actual
tax effect any of such matters  will have on a  particular  taxpayer in light of
such  taxpayer's  tax status and other  income,  deductions,  and credits.  This
section is addressed to the holders of River Bank Capital Stock entitled to vote
on the  Reorganization.  This section does not discuss all the tax  consequences
that may be  relevant to a holder of River Bank  Capital  Stock in light of such
holder's  particular  circumstances or to holders subject to special rules, such
as foreign persons,  financial institutions,  tax-exempt organizations,  persons
subject  to  the  alternative  minimum  tax,  insurance  companies,  dealers  in
securities,  or persons who have hedged their  investment  in River Bank Capital
Stock.  This section also does not discuss all the tax consequences  that may be
relevant to a holder of River Bank  Capital  Stock who has at any time owned (or
has at any  time  been  considered  to own by  reason  of  applicable  rules  of
constructive  ownership) more than 5% in value of the  outstanding  stock of the
Bank or who has at any time  owned  stock  which  was  considered  by  reason of
applicable  rules of constructive  ownership to be owned by another  shareholder
who then owned (or was  considered  by reason of such rules to own) more than 5%
in value of the outstanding stock of the Bank.

   
            Except as otherwise  indicated,  conclusions of tax  treatment,  tax
effect,  or tax consequences set forth in this section are based on the Internal
Revenue Code (the "Code"),  Regulations of the United States Treasury Department
thereunder,  Internal  Revenue  Service  ("IRS" or the "Service")  Rulings,  and
judicial  and  administrative  decisions  in effect as of the date of this Proxy
Statement/Prospectus,  all of which are subject to change at any time,  possibly
with retroactive  effect.  Such conclusions have no binding effect on the IRS or
the courts.  Roberts & Holland  LLP,  special  tax  counsel to River  Bank,  has
provided an  opinion,  in the form  attached  as an exhibit to the  Registration
Statement,  that the series of transactions described herein should constitute a
"reorganization"  under section 368 of the Code,  that no gain or loss should be
recognized to the holders of River Bank Capital  Stock in connection  therewith,
and that the  discussion  below,  under the  heading  "Tax  Consequences  of the
Reorganization," is a fair and accurate description of their opinion.
    

            This discussion assumes that each holder's River Bank Capital Stock,
RB Asset  Common  Stock,  and RB Asset  Series A  Preferred  Stock is a "capital
asset"  (generally,  property held for investment) within the meaning of Section
1221 of the Code. The following conclusions assume that the holders of the River
Bank Capital Stock will approve the Reorganization.

            This  section  is not  intended  as a  substitute  for  careful  tax
planning.  HOLDERS OF RIVER BANK  CAPITAL  STOCK  SHOULD  CONSULT  THEIR OWN TAX
ADVISORS WITH REGARD TO THE  APPLICATION OF THE FEDERAL INCOME TAX LAWS TO THEIR
PARTICULAR SITUATIONS, AS WELL AS ANY TAX CONSEQUENCES ARISING UNDER THE LAWS OF
ANY  STATE,  LOCAL,  OR  FOREIGN  TAXING  JURISDICTION,  BEFORE  VOTING  ON  THE
REORGANIZATION  OR  DECIDING  WHETHER  AND WHEN TO DISPOSE  OF THEIR  RIVER BANK
CAPITAL STOCK, RB ASSET COMMON STOCK OR RB ASSET SERIES A PREFERRED STOCK.

Tax Consequences of the Reorganization

   
            Roberts  &  Holland   LLP  has   provided   an   opinion   that  the
Reorganization should constitute a tax-free  "reorganization" for Federal income
tax purposes, within the meaning of section 368 of the Code, and that no gain or
loss should accordingly be recognized in connection  therewith to the holders of
River Bank Capital Stock.  The preceding  sentence does not address  taxation to
holders of the River Bank Series A Preferred Stock of the dividend declared, but
not paid,  for the quarter  ended June 30, 1996;  those holders  should  consult
their own tax advisers concerning the tax treatment of such dividends.

            The  ability  of  the   Reorganization  to  qualify  as  a  tax-free
reorganization  turns on certain  unresolved and complex issues of tax law as to
which there are no clearly established legal precedents (including the requisite
    

693046.4
                                       77

<PAGE>



   
"continuity of business  enterprise") and for which the Bank has not requested a
ruling  from the IRS.  The  foregoing  uncertainty  as to the  treatment  of the
Reorganization  results  from  unique  banking  regulatory  constraints,  which,
counsel  to the  Bank  advised  Roberts  &  Holland  LLP  precluded  the  timely
implementation  of a transaction  structure that could have been tax-free to the
holders  of River  Bank  Capital  Stock  without  regard to  whether  all of the
requirements of a "reorganization"  under section 368 of the Code were met. As a
result, the IRS or a court could determine that the proposed transactions do not
constitute  a tax-free  reorganization.  If such a  determination  were made and
sustained,  certain of the tax consequences described herein would not apply. In
particular, the Bank's stockholders would be required to recognize gain upon the
deemed  exchanges of River Bank  Capital  Stock for RB Asset Common Stock and RB
Asset  Series A Preferred  Stock to the extent that the fair market value of any
RB Asset  Capital  Stock  received  exceeded the basis of the River Bank Capital
Stock deemed  exchanged  therefor.  Recognition of loss on such deemed exchanges
might not be allowed until the  stockholders  dispose of some or all of their RB
Asset Capital Stock.
    

   
Certain Additional Consequences of the Reorganization

            Assuming   that   the   Reorganization   does   constitute   such  a
"reorganization," the following additional consequences should pertain:
    

                        1. The  transaction  would be treated for Federal income
                        tax  purposes  as  though  River  Bank  had  transferred
                        substantially  all of its assets to RB Asset in exchange
                        for RB Asset Capital Stock followed by a distribution of
                        the  RB  Asset  Capital  Stock  by  River  Bank  to  its
                        stockholders  in exchange  for their River Bank  Capital
                        Stock in constructive liquidation of River Bank.

   
                        2. The  basis of any RB Asset  Common  Stock or RB Asset
                        Series A Preferred Stock will be the same as that of the
                        River Bank Common Stock or River Bank Series A Preferred
                        Stock,  respectively,   deemed  exchanged  therefor.  In
                        determining  the  period  for which a holder of RB Asset
                        Common  Stock or RB  Series A  Preferred  Stock has held
                        such stock received in the Reorganization, there will be
                        included the period for which such holder held the River
                        Bank Common Stock or River Bank Series A Preferred Stock
                        deemed  exchanged  therefor,  provided  that such holder
                        held the stock deemed  exchanged as a capital asset. The
                        foregoing conclusions do not address taxation to holders
                        of the  River  Bank  Series  A  Preferred  Stock  of the
                        dividend  declared,  but not paid, for the quarter ended
                        June 30, 1996;  those holders  should  consult their own
                        tax  advisers  concerning  the  tax  treatment  of  such
                        dividends.

                        3. No gain or loss will be  recognized  to River Bank on
                        its   disposition   or   distribution   of  property  in
                        connection  with the  Reorganization.  The  basis of the
                        property of River Bank  acquired by RB Asset will be the
                        same as it was in the hands of River Bank. RB Asset will
                        succeed to and take into account  various tax attributes
                        of River Bank (including net operating loss  carryovers,
                        to the extent not used to offset income or gain of River
                        Bank, and accumulated earnings and profits).

            If  the  IRS  or  a  court  were  to  determine  that  the  proposed
transactions  do not  constitute a tax-free  reorganization,  certain of the tax
consequences  described above would not apply.  The holding period of the Bank's
stockholders  with  respect  to RB Asset  Common  Stock  and RB  Asset  Series A
Preferred Stock would begin on the date of the deemed exchanges, for such stock,
of River Bank Capital Stock.  Moreover,  the Bank would be required to recognize
gain on its  disposition  and  distribution  of property in connection  with the
Reorganization and any loss on such disposition and distribution may be required
to be  deferred  until RB Asset  were to sell the assets to an  unrelated  third
party;  and, to the extent the Bank's tax attributes were not used to offset any
gain, RB Asset would not succeed to them.
    


693046.4
                                       78

<PAGE>



Tax Consequences of Holding RB Asset Common Stock and RB Asset Preferred Stock

            Dividend  Payments.  Dividend  distributions  paid  on the RB  Asset
Common Stock or the RB Asset Series A Preferred  Stock should be  includible  as
ordinary  income to a holder to the extent of RB Asset's  current or accumulated
earnings  and profits as  determined  for Federal  income tax  purposes.  To the
extent a  dividend  distribution  exceeds  RB Asset's  current  and  accumulated
earnings and profits,  such  distribution  will be treated  first as a return of
capital,  reducing the holders' tax basis in the RB Asset Common Stock or the RB
Asset Series A Preferred Stock, and then as a capital gain. The availability and
amount of any such  earnings  and  profits  will  depend in part upon the future
operations and profitability of RB Asset.

            Under  section  243 of the Code,  dividends  received by a corporate
holder on the RB Asset Common Stock or the RB Asset Series A Preferred Stock may
be eligible for the 70% dividends-received deduction to the extent they are paid
out of current or accumulated  earnings and profits.  The  applicability  of the
dividends-received deduction is subject to certain limitations, however, such as
those set forth in sections 246 and 246A of the Code. Section 246(c) of the Code
disallows  the  dividends-received  deduction  in its entirety if the stock with
respect to which the  dividend is paid does not satisfy  the  requisite  holding
period.  Generally, the shareholder must hold common stock for more than 45 days
during the 90-day  period  beginning on the date that is 45 days before the date
on which the stock  becomes  ex-dividend  with respect to the  dividend.  Longer
holding periods may apply to certain dividends on preferred stock. Under section
246(c)(4),  a taxpayer's  holding period for these purposes is suspended  during
any period in which the taxpayer has an option to sell,  is under a  contractual
obligation to sell,  has made (but not closed) a short sale of or is the grantor
of an  option  to  buy  substantially  identical  stock  or  securities,  or has
diminished  its risk of loss by holding one or more  positions  with  respect to
substantially  similar or related  property.  The U.S.  Treasury  Department has
issued  regulations  that provide when a taxpayer must reduce its holding period
of stock for purposes of the  dividends-received  deduction because the taxpayer
has diminished its risk of loss by holding one or more positions with respect to
substantially similar or related property.  Section 246A of the Code reduces the
dividends-received  deduction  to the extent the RB Asset Common Stock or the RB
Asset Series A Preferred Stock is "debt-financed"  within the meaning of section
246A.  Corporate  holders  of RB Asset  Common  Stock  or the RB Asset  Series A
Preferred Stock also should consider the application of section 1059 of the Code
as  well  as  the  possible  reduction  or  elimination  of the  benefit  of the
dividends-received  deduction  due  to the  corporate  alternative  minimum  tax
provisions of the Code.  Section 1059 provides that the basis of stock held by a
corporation  must be reduced  by the  non-taxed  portion  of any  "extraordinary
dividend"  received by the corporation unless the corporation has held the stock
for more  than two years  before  the date on which the  dividend  is  declared,
agreed to, or  announced -- whichever  is  earliest.  If the  non-taxed  portion
exceeds such basis,  gain may be recognized at the time of  distribution  to the
extent of such  excess.  Generally,  a dividend  is deemed  "extraordinary"  for
purposes  of section  1059 when it  exceeds  10% (5%,  in the case of  preferred
stock) of a corporate  taxpayer's  adjusted basis in a share of stock. For these
purposes,  dividends with an ex-dividend date within the same 85-day period will
be aggregated and certain  transactions  may trigger the  application of section
1059 without  regard to the size of the  dividend or the holding  period for the
shares.

            Sale or Exchange of the RB Asset Common Stock or the RB Asset Series
A Preferred Stock.  Upon the sale or exchange of shares of RB Asset Common Stock
or RB Asset Series A Preferred  Stock, a holder generally will recognize gain or
loss equal to the  difference  between the amount  realized and the holder's tax
basis in the RB Asset Common Stock or the RB Asset Series A Preferred  Stock, as
the case may be. Such gain or loss will  generally be capital  gain or loss.  If
the deemed exchange for RB Asset Series A Preferred Stock has  substantially the
same  effect as the receipt of a stock  dividend,  then to that  extent,  the RB
Asset  Series A Preferred  Stock may  constitute  "section  306 stock" under the
Code.  Sales of part of a holder's  position in section 306 stock may be treated
partially as ordinary income,  and losses are deferred until any remaining stock
of the company is disposed of.

Certain Tax Attributes

            As of December 31, 1997,  the Bank had recorded a gross deferred tax
liability  of  approximately   $20.0  million  in  its  consolidated   financial
statements.  Also,  as of  December  31,  1997,  the Bank had  recorded  a gross
deferred tax asset of  approximately  $66.4 million,  primarily  attributable to
NOLs of approximately $38.1 million, reserves for loan

693046.4
                                       79

<PAGE>



losses and real estate valuation  allowances of approximately  $10.1 million and
general business tax credits of approximately  $7.4 million.  RB Asset's ability
to realize the excess of the gross  deferred  tax asset over the gross  deferred
tax  liability  is  dependent  upon its  ability to earn  taxable  income in the
future.  As a result of recent  losses,  this  realization  is  uncertain  and a
valuation allowance has been established to reduce the deferred tax asset to the
amount  that  management  of the Bank  believes  will  more  likely  than not be
realized.  Accordingly,  neither a net overall liability nor a net overall asset
was  reflected  in  the  Bank's  consolidated  financial  statements.   The  tax
attributes  associated  with the deferred  tax assets have not been  reviewed or
approved by the IRS. As described further below, the Equity Offering and related
transactions may have adversely  affected the ability of the Bank to realize its
deferred  tax  assets,  with the effect  that the Bank might have an overall net
deferred tax liability and concomitant reduction to its stockholders' equity. As
a result of the  Equity  Offering,  the Bank  could be  subject  to  substantial
increased out-of-pocket tax expenditures.

            Section 382 of the Code  generally  provides  that if a  corporation
undergoes  an  "ownership  change,"  the  amount  of  taxable  income  that  the
corporation  may offset  after the date of the  ownership  change  (the  "Change
Date") by NOLs (and certain built-in losses, as described below) existing on the
Change  Date will be subject to an annual  limitation.  In  general,  the annual
limitation is equal to the product  obtained by multiplying  (i) the fair market
value of the  corporation's  equity  immediately  prior to the Change Date (with
certain adjustments, including an exclusion of capital contributions made during
the two years preceding the Change Date), by (ii) the long-term  tax-exempt bond
rate  determined for the month in which the Change Date occurs,  as published by
the IRS. For "ownership changes" occurring during June 1994, that rate is 6.01%.
If an "ownership change" of the Bank took place during June 1994, the Bank might
be permitted to use no more than approximately  $865,000 of its NOLs annually to
offset taxable income  realized  after the Change Date,  including  income which
will be realized in  connection  with the Branch Sale.  Accordingly,  the Bank's
ability to use its deferred tax assets may be reduced  materially,  resulting in
the  recognition of additional tax expense and a reduction to its  stockholders'
equity and the Bank's liquidity.

            Built-in losses, measured by the excess, if any, of the tax basis of
each asset of the  corporation  over its fair market value,  also may be limited
under  Section  382, if, as is believed to be the case with respect to the Bank,
the  corporation  had a net unrealized  built-in loss in excess of the lesser of
$10.0 million or 15% of the fair market value of its assets, and if the built-in
losses  are  recognized  within  five  years  after  the  Change  Date.  Certain
deductions that have accrued economically on the Change Date and would otherwise
have been taken  after the Change Date  (possibly  including  suspended  passive
activity losses) may also be treated as built-in losses.

            In  general,   an  "ownership  change"  occurs  with  respect  to  a
corporation if any of its  stockholders  who own,  directly or indirectly,  five
percent  or more of the  stock  of the  corporation  ("5-percent  stockholders")
increase  their  aggregate  percentage  ownership  of such stock by more than 50
percentage   points  over  the  lowest   percentage  of  stock  owned  by  those
stockholders at any time during a three-year testing period. In applying Section
382,  newly-issued stock generally is considered to have been acquired by one or
more 5-percent stockholders, even if none of the persons acquiring that stock in
fact owns (or owned) at least five percent of the issuer's stock.

            Based on current  ownership  information  available to the Bank, the
Bank is of the view that no  ownership  change of the Bank  occurred  within the
three years preceding and three years succeeding the Equity  Offering.  The Bank
expects that the Equity Offering,  when combined with prior changes in ownership
of stock of the Bank and other contemplated  transactions affecting ownership of
the capital stock of the Bank occurring in connection with the Equity  Offering,
did not result in an ownership change of the Bank.  However,  the application of
Section 382 is in many  respects  uncertain.  In assessing  the effects of prior
transactions  and of the Equity  Offering  under  Section 382, the Bank has made
certain  legal  judgments  and  certain  factual  assumptions.  The Bank has not
requested or received  any rulings from the IRS with respect to the  application
of Section 382 to the Equity  Offering  and the IRS could  challenge  the Bank's
determinations.

            Although  it may not have  caused an  ownership  change,  the Equity
Offering caused a significant  increase in the percentage  ownership of stock of
the  Bank by one or more  new  5-percent  stockholders.  Specifically,  the Bank
believes that the Equity Offering resulted in 5-percent stockholders  increasing
their ownership for purposes of Section

693046.4
                                       80

<PAGE>



382 of the Code by approximately  49 percentage  points.  Therefore,  the Equity
Offering  significantly  increased the likelihood that  relatively  small future
issuances of, or transactions  in or affecting the direct or indirect  ownership
of, shares of Common Stock might result in an ownership change.

            As part of its efforts to avoid any limitation  under Section 382 of
the Code on the use of its NOLs and other tax  attributes,  each of Mr. Dworman,
Odyssey  Partners,   L.P.  and  East  River  Partnership  B  agreed  to  certain
restrictions  on the transfer of the Common Stock and any other  security of the
Bank which is deemed to be "stock"  for  purposes of Section 382 of the Code and
regulations promulgated thereunder for a five-year period following consummation
of the Equity Offering.  These  restrictions on transfer are intended to reduce,
but do not  eliminate,  the  possibility  that  there may be a future  ownership
change affecting the ability of the Bank to use its then-existing  losses,  loss
carryovers and built-in losses. Mr. Dworman,  as the largest  stockholder of the
Bank following the Equity Offering,  may continue to exert substantial influence
over decisions made by the River Bank Board,  including its decisions whether to
approve a  transfer  of stock of the Bank  that  could  result  in an  ownership
change, with the above-described consequences.

            Section  269(a)(1) of the Code  generally  provides  that, if one or
more persons acquire  control of a corporation and the principal  purpose of the
acquisition is to evade or avoid federal income tax by securing the benefit of a
deduction,  credit or other  allowance  which those  persons or the  corporation
would  not  otherwise  enjoy,  then  the  IRS  may  disallow  the  corporation's
deductions,  credits or other  allowances.  For this  purpose,  "control"  means
ownership  of stock  possessing  either at least 50% of the  voting  power or at
least  50% of the  total  value of all  classes  of  stock  of the  corporation.
Although the Bank's Equity  Offering  resulted in one or more persons  acquiring
control of the Bank,  the Bank  understands  that the  principal  purpose of the
investors for  participating  in the Equity Offering was not to avail themselves
of any tax  benefits  of the Bank.  It is  possible,  however,  that the IRS may
challenge this view. If any such challenge were successful,  the Bank could lose
its future ability to use its losses,  loss  carryovers  and built-in  losses to
offset its future income.

693046.4
                                       81

<PAGE>



                                     EXPERTS

            The consolidated  statements of financial condition of River Bank as
of June  30,  1997  and  the  related  consolidated  statements  of  operations,
stockholders'  equity and cash  flows for each of the three  years in the period
ended June 30, 1997,  included in this Proxy Statement as part of Annex B, which
is referred to and made a part of this  Prospectus and  Registration  Statement,
have been audited by Ernst & Young LLP,  independent  auditors,  as set forth in
their report  appearing in Annex B and is included in reliance  upon such report
given upon the authority of such firm as experts in accounting and auditing.

                                  LEGAL MATTERS

            The validity of the shares River  Distribution  capital  stock to be
distributed in connection  with the  Distribution  and the shares of River Asset
Sub capital stock to be issued in connection with the Merger will be passed upon
for River Distribution Sub and River Asset Sub by Battle Fowler LLP.



693046.4
                                       82

<PAGE>

                                                                         ANNEX A

                         CERTIFICATE OF AMENDMENT OF THE
                           CERTIFICATE OF DESIGNATIONS
                                       OF
                           15% NONCUMULATIVE PERPETUAL
                            PREFERRED STOCK, SERIES A

                                       of

                               RIVER BANK AMERICA

                            Under Section 8005 of the
                      Banking Law of the State of New York


         We, Jerome R. McDougal, Jr. and Robin Chandler Duke, being the
President and Secretary, respectively, of River Bank America, a New York
chartered stock savings bank (the "Corporation"), in accordance with the
provisions of Section 8005 of the Banking Law of the State of New York, do
hereby certify as follows:

         1. The name of the Corporation is River Bank America. The Corporation
was originally formed under the name "East River Savings Institution" and
previously was known as "East River Savings Bank."

         2. The Corporation was created by Special Act of the Legislature of the
State of New York, passed April 11, 1848, known as Chapter 256 of the Laws of
1848. Under Banking Law Section 1001(5), such Act was the Organization
Certificate of the Corporation. Such Organization Certificate was restated as of
June 28, 1994 pursuant to Section 8007 of the Banking Law of the State of New
York (as amended, the "Restated Organization Certificate"). Under Banking Law
Section 8007(5), such Restated Organization Certificate is the Organization
Certificate of the Corporation.

         3. On October 6, 1997, pursuant to Section 5002(4) of the Banking Law
and the authority conferred upon the Board of Directors of the Corporation by
the Restated Organization Certificate, the Board of Directors of the Corporation
authorized the 15% Noncumulative Perpetual Preferred Stock, Series A, of the
Corporation by resolution set forth in the Certificate of Designations of 15%
Noncumulative Perpetual Preferred Stock, Series A (the "Certificate of
Designations").

         4. The amendments of the Certificate of Designations effected by this
certificate of amendment are as follows: to provide that a reorganization
contemplated by Section 7(C)(ii)(d) of the Certificate of Designations may be
consummated notwithstanding anything to the contrary in Section 3 of the
Certificate of Designations.


627654.1

<PAGE>


         5. To accomplish the foregoing amendments, Section 7(C)(ii)(d) of the
Certificate of Designations is amended by adding the following to the end of
such Section:

         The Corporation may distribute to the holders of (a) the Series A
         Preferred Stock in exchange therefor the same number of shares of the
         resulting, surviving or acquiring corporation or the parent
         corporation, as the case may be, with substantially the same powers,
         preferences, privileges and rights, including, without limitation,
         substantially equivalent voting and conversion rights, of the
         resulting, surviving, or acquiring corporation, or such corporation's
         parent corporation, and (b) the Common Stock in exchange therefor the
         same number of common shares of the resulting, surviving or acquiring
         corporation or the parent corporation, as the case may be, with
         substantially the same powers, preferences, privileges and rights,
         including, without limitation, substantially equivalent voting and
         conversion rights, of the resulting, surviving, or acquiring
         corporation, or such corporation's parent corporation as contemplated
         by this Section 7(C)(ii)(d) notwithstanding anything to the contrary in
         Section 3 hereof.

         6. This Certificate of Amendment of the Certificate of Designations of
15% Noncumulative Perpetual Preferred Stock, Series A of the Corporation was
authorized by the affirmative vote of more than a majority of the board of
directors and the affirmative vote of more than a majority of the holders of all
outstanding shares of Common Stock of the Corporation.

         IN WITNESS WHEREOF, we have made, signed and acknowledged this
certificate in duplicate this ___ day of __________, 1998.



                                                     Jerome R. McDougal, Jr.
                                                     President



                                                     Robin Chandler Duke
                                                     Secretary

                                      -2-

627654.1

<PAGE>

                                                                         ANNEX B


                      FEDERAL DEPOSIT INSURANCE CORPORATION
                                Washington, D.C.

   
                               AMENDMENT NO. 2 TO
    

                                    FORM F-2

Annual Report Pursuant to Section 13 of the Securities Exchange Act of 1934

For the fiscal year ended June 30, 1997

FDIC Insurance Certificate Number   15645


                               RIVER BANK AMERICA
                             (Exact name of bank as
                            specified in its charter)


STATE OF NEW YORK                                                    13-5041680
- --------------------------------------------------------------------------------
 (State or other jurisdiction                                   (I.R.S. Employer
of incorporation or organization)                            Identification No.)


645 Fifth Avenue  Eighth Floor, New York, New York                        10022
- --------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip Code)

Bank's telephone number, including area code:   (212)  848-0201

<TABLE>
<S>                                                             <C>
Securities registered pursuant to Section 12(b) of the Act:     None
Securities registered pursuant to Section 12(g) of the Act:     Common Stock, par value $1.00 per share
                                                                15% Noncumulative Perpetual Preferred Stock, Series A
                                                                -----------------------------------------------------
                                                                (Title of Classes)
</TABLE>

Indicate by check mark if disclosure of delinquent filers pursuant to Item 10 is
not  contained  herein,  and will not be  contained,  to the best of the  Bank's
knowledge,  in a definitive  proxy or  information  statements  incorporated  by
reference in Part III of this Form F-2 or any amendment of this Form F-2. [ ]

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

As of July 31,  1997,  the  aggregate  market value of the  7,100,000  shares of
Common Stock of the  Registrant  issued and  outstanding,  excluding  the 10,150
shares held by all directors and principal officers as a group, was $45,197,794,
and,  excluding  the  aggregate of 2,778,550  shares held by all  directors  and
principal  officers and by Mr. Alvin  Dworman,  the largest single holder of the
Bank's Common  Stock,  was  $27,549,244.  This figure is based on the last sales
price of $6.375  per share of the  Bank's  Common  Stock on or prior to July 29,
1997.

The number of shares outstanding of the Registrant's Common Stock as of July 31,
1997 was 7,100,000.

624833.12
                                       -1-

<PAGE>



                                     PART I
ITEM 1
                                    BUSINESS

General

River Bank America (the "Bank") is a New York State-chartered stock savings bank
which was  founded in 1848.  In 1925,  the Bank  adopted  the name  "East  River
Savings Bank" which it continued to use in its retail business  through June 28,
1996. In 1988,  the Bank adopted the name "River Bank  America."  This report is
for the fiscal year ended June 30, 1997.

On June 28, 1996,  the Bank  consummated  the  transactions  (the "Branch Sale")
contemplated by the Purchase of Assets and Liability  Assumption  Agreement (the
"Branch  Agreement") by and between the Bank and Marine Midland Bank ("Marine").
Pursuant to the terms of the Branch Agreement,  Marine assumed $1,159,616,300 of
deposit  liabilities  (the  "Assumed  Deposits")  and  acquired  assets  with an
aggregate  carrying value of  $1,066,616,300  (the  "Transferred  Assets").  The
Transferred  Assets  consisted  primarily  of  loans  secured  by  real  estate,
mortgage-backed and investment securities,  and 11 Bank branch offices. Included
in the  Transferred  Assets was  approximately  $32.4 million amount of loans in
which the Bank was granted subordinated  participation interests.  Also included
in the Transferred Assets were the proceeds of dispositions from five individual
asset sale transactions  with third parties,  aggregating $60.4 million composed
of  real  estate  assets,   loans  and  other   receivables   (the  "Asset  Sale
Transactions").  The Asset Sale  Transactions were structured to include ongoing
recourse  to, and  participation  by, the Bank with  respect to the assets sold,
based upon the net proceeds realized on disposition of assets by the purchasers.
See "Asset Sale Transactions" and Notes 11 and 17 to the Consolidated  Financial
Statements.   The  Assumed   Deposits   exceeded  the   Transferred   Assets  by
approximately $93.0 million, which amount represents the premium received by the
Bank in the Branch Sale.  Marine also  purchased the Bank's branch office realty
at 96th Street in Manhattan for $1.3 million.

At June  30,  1996,  the Bank  retained  $285.5  million  in  assets,  including
primarily  real  estate  assets and  non-performing  loans;  the  balance of the
retained  assets  consisted  of  performing  loans  (including  loans  sold with
recourse, subordinated participations, junior subordinated participations, loans
to facilitate  the sale of real estate owned and mortgage and other loans) and a
modest amount of cash and  investment  securities  (collectively,  the "Retained
Assets").  The Bank intends to continue  substantially  the same  management and
disposition  strategy for Retained  Assets  subsequent to the Branch Sale as was
previously employed by the Bank.

The  closing  of the  Branch  Sale was  conditioned  upon the  Bank's  obtaining
financing  with  terms and in an amount  reasonably  acceptable  to the Bank and
determined to be reasonably  adequate to permit consummation of the Branch Sale.
The Bank obtained from Marine a facility (the  "Facility")  consisting of eleven
independent  mortgage loans with additional  collateral,  in an aggregate amount
not to exceed  $99.1  million.  As of June 30, 1996,  Marine had extended  $89.8
million  under the  Facility to the Bank,  which has been  reduced by  repayment
activity to $66.1 million at June 30, 1997.

The Bank has received notice that approval necessary to declare or pay dividends
on the Bank's outstanding shares of 15% Noncumulative Perpetual Preferred Stock,
Series A (the "Series A  Preferred")  will not be provided at this time. In June
1996, the Bank's Board of Directors  declared a Series A Preferred  dividend for
the quarter ending June 30, 1996, payment of which was subject to the receipt of
required approvals from regulators and Marine (the Bank's principal lender). The
Bank intends to continue to seek approval for the payment of the declared Series
A Preferred  dividend.  Primarily as a result of the above,  the Bank's Board of
Directors  has taken no action as  regards a  quarterly  dividend  on the Bank's
Series A Preferred  for the  quarters  ending  June 30,  1997,  March 31,  1997,
December  31, 1996 and  September  30,  1996.  Declaration  or payment of future
dividends  on the Bank's  Series A  Preferred  Stock will also be subject to the
approval of the  Banking  Department  and the FDIC,  until the Bank is no longer
regulated  by the Banking  Department  and the FDIC,  and will be subject to the
approval of Marine for so long as the Facility remains outstanding.



                                       -2-

<PAGE>



The Bank held  certain  non-retail  deposits at June 30,  1996.  Marine  assumed
substantially  all of the Bank's retail  deposits in connection  with the Branch
Sale described above. In addition,  the Bank ceased accepting retail deposits on
the date of the Branch Sale.  During 1997,  the Bank arranged for the assumption
by other insured depository  institutions of its remaining  non-retail deposits.
At June 30, 1997,  the Bank  continued  to be  regulated by the Federal  Deposit
Insurance  Corporation  (the "FDIC") and New York State Banking  Department (the
"Banking  Department"  or the "NYSBD").  On October 31, 1996 the Bank  requested
that the FDIC  terminate  its  insurance  of  accounts  in  accordance  with the
requirements of the NYSBD's  approval of the Branch Sale. On April 14, 1997, the
Bank  received  notice  that the FDIC,  as  requested  by the Bank,  intends  to
terminate the Bank's status as an insured state  nonmember  Bank on December 31,
1997.  Upon the  issuance of such order by the FDIC,  the Bank will no longer be
subject to banking regulation by the FDIC. In connection therewith, the Bank has
received from the Banking  Department a waiver of any  applicable New York State
deposit  insurance  requirements.  At this time, the Bank remains subject to the
information requirements of the Securities Exchange Act of 1934, as amended (the
"Exchange  Act") and  continues to file periodic  reports and other  information
with the FDIC and the Banking Department.

Conditions imposed in connection with the Banking  Department's  approval of the
Branch Sale included:  (i) the Bank's  agreement to file an application with the
Banking  Department,  within one year of the  closing of the  Branch  Sale,  for
approval of a plan of  dissolution;  (ii) the Bank's  agreement to file with the
Supreme Court of the State of New York an application for a closing order within
13 months of the closing of the Branch Sale and an application for a final order
of dissolution  within five months  following the filing of an application for a
closing  order;   (iii)   increased   levels  of  minimum   regulatory   capital
requirements;  (iv) the Bank's  agreement  to  continue  to submit its  proposed
capital  transactions  to the Banking  Department  for prior  approval;  (v) the
continuation of the Bank's current periodic  reporting  obligations with respect
to its retained  assets,  as well as in connection  with its ongoing  activities
subsequent to the Branch Sale; and (vi) such other conditions and obligations as
the Banking Department may deem appropriate.

In  June  1997,  the  Bank  submitted  an  alternate  proposal  (the  "Alternate
Proposal") to the Banking Department  pursuant to which the Bank would implement
Conditions No. 1 and No. 2 of the approval of the Branch Sale  described  above.
The Bank  proposed  to adopt a plan  under  which it would  transfer  all of its
assets and  liabilities,  including all contingent  liabilities,  to a successor
corporation  ("Successor")  incorporated  under Delaware General  Corporate Law.
Successor  would  acquire all of the assets of the Bank and  continue all of the
business  of the Bank  under  the same  business  plan as  adopted  by the Bank.
Following  the transfer of its assets and  liabilities  to  Successor,  the Bank
would  surrender its banking  charter and dissolve.  The  implementation  of the
proposed  plan would result in a mere change of form from a banking  corporation
to a corporation  incorporated  under the Delaware General  Corporate Law, which
would not be subject to the jurisdiction of the Banking Department. The proposed
transfer is expected to qualify as a tax-free  reorganization under the Internal
Revenue Code and, as such,  the Bank expects that certain of its tax  attributes
will be  preserved.  Successor  will not be subject to regulation by the Banking
Department or the FDIC following  implementation  of the Alternate  Proposal and
the surrender of the Bank's banking charter.

In connection with the Alternate Proposal,  common and preferred shareholders of
River Bank America will receive shares of Successor on a  share-for-share  basis
so  that  Successor  will  be  owned  by the  same  stockholders,  in  the  same
proportions,  as currently own the Bank.  Following the surrender of its banking
charter, the Bank,  reorganized as a regular corporation,  expects to be able to
continue to pursue the orderly  management  and  disposition of its assets under
plans intended to maximize shareholder value.

Prior to June 30,  1997,  the Bank  received  the  Banking  Department's  letter
indicating their conditional  approval of the Alternate  Proposal as meeting the
Conditions  of  the  Banking  Department's  approval  of  the  Branch  Sale,  if
implemented by the Bank on a timely basis. The Banking Department's  conditional
approval of the Alternate  Proposal and related  modification of Condition No. 1
of the Approval of the Branch Sale provided that the approval of shareholders of
the  Alternate  Proposal  not later than  September  30, 1997 would be deemed to
satisfy Condition No. 1. Condition No. 2 of the Banking Department's approval of
the Branch  Sale would be deemed to be  satisfied  if the  petition  required by
Condition  No. 2 is filed by the Bank by October 15, 1997. In the event that the
Bank is  unable  to meet the dates for  completion  established  by the  Banking
Department  the Bank intends to request such  extensions  as may be necessary to
complete  implementation of the Alternate  Proposal.  No assurances can be given
that the Banking Department will provide such extensions.



                                       -3-

<PAGE>



A copy of the Alternate Proposal and the Banking  Department's letter indicating
their  conditional  approval of the  Alternate  Proposal  have been  included as
Exhibits 14 and 15 to Form F-2.

The Banking  Department  also advised the Bank that the Bank's  minimum  capital
requirement,  set at $115  million in the Banking  Department's  approval of the
Branch Sale and  subsequently  amended to $106 million in May 1997, shall remain
at  $106  million  until  the  Bank's  final  dissolution,  unless  the  Banking
Department  shall provide prior approval of the Bank's written  request to amend
the Bank's minimum capital requirement.

Further, the Banking Department's conditional approval of the Alternate Proposal
requires the Bank to seek prior  approval  for any material  sale or transfer of
assets,  or expenditures for development or renovation of any properties held by
the Bank prior to the completion of the dissolution of the Bank.

The Bank intends to proceed with the  implementation  of the Alternate  Proposal
during  the  quarter  ending  September  30,  1997  and  fully  comply  with the
conditions imposed by the Banking Department. Subsequent to the surrender of the
Bank's charter, Successor will continue to be subject to the requirements of the
Exchange Act and will be required to file periodic reports and other information
with the Securities Exchange Commission (the "SEC").

The  Bank's  principal  business  continues  to be the  management  and  orderly
disposition  of real estate assets,  mortgage  loans and investment  securities,
under a business plan  intended to maximize  shareholder  value.  Primarily as a
result of  deterioration  in the real  estate  markets  and a  general  economic
recession in the New York  metropolitan  area and, later in other areas in which
the Bank was engaged in lending activities,  particularly California, the Bank's
non-performing  assets began increasing in 1989 and continued to increase in the
aggregate  through  1992.  The  resolution  of  non-performing   assets,   which
substantially  resulted from the Bank's lending strategy of the 1980s,  required
significant  time and  attention  by the Bank's  management.  Over the past five
years, the Bank's primary loan origination focus was single-family  (one-to-four
units) and, to a lesser extent,  multi-family  (five or more units)  residential
loans secured by properties in the New York City metropolitan  area.  Subsequent
to June 28, 1996, the Bank has not originated a material amount of loans.

In  recent  years,  the  earnings  of the Bank  have  been  negatively  affected
primarily by the level of  non-performing  assets which  consist of  non-accrual
loans,  loans which are on accrual status but delinquent 90 days or more,  other
real estate owned, including in-substance foreclosures, and real estate held for
investment.  These assets were largely commercial real estate related.  The Bank
reduced the level of its non-performing assets by $457.5 million or 75.9% from a
high of $602.8  million at December 31, 1992 to $145.3  million at June 30, 1997
and  continues  to direct  its  efforts  toward  further  reducing  the level of
non-performing  assets.  While  the  Bank  was  able  to  reduce  its  level  of
non-performing  assets  significantly  during the 54 months ended June 30, 1997,
further reductions will be dependent on many factors,  some of which are outside
the control of the Bank's  management,  including but not limited to, conditions
in the relevant  real estate  markets,  prevailing  interest  rates and national
economic trends.

In March 1995, the FASB issued SFAS No. 121,  "Accounting  for the Impairment of
Long-Lived Assets to Be Disposed Of." The statement  requires  impairment losses
to be recorded  on  long-lived  assets used in  operations  when  indicators  of
impairment are present and the undiscounted cash flows estimated to be generated
by those  assets are less than the assets'  carrying  amount.  SFAS No. 121 also
addresses the accounting for long-lived  assets that are expected to be disposed
of. The SFAS No. 121 definition of long-lived  assets  includes the Bank's other
real estate owned and real estate held assets.  There was no material  effect on
the reported  operations of the Bank resulting from the  implementation  of SFAS
No.  121,  which was  adopted by the Bank  during the fiscal year ended June 30,
1997.

During  the  fiscal  year  ended  June 30,  1997,  the Bank  reported a net loss
applicable to common shares of $30.1 million.  Significant factors  contributing
to the Bank's fiscal 1997 results  include $19.7 million of write-downs of other
real estate owned and real estate held for investment,  a $3.3 million provision
for  contingent  expenses  arising  from the  Branch  Sale and $1.0  million  in
provisions  for  possible  credit  losses,  partially  offset by a $3.3  million
benefit from a reduction of state and local income taxes recorded  following the
Bank's analysis of the tax liability arising from the Branch Sale.



                                       -4-

<PAGE>



The Bank has engaged RB Management  Company,  LLC (the "Management  Company") to
manage its  operations  after the Branch Sale on a day-to-day  basis,  including
developing  and  recommending  strategies  to  the  Bank's  Board  of  Directors
regarding the disposition of assets.  The Management  Company is a newly formed,
wholly-owned  entity  controlled  by  Alvin  Dworman,  who  owns  39.0%  of  the
outstanding Common Stock of the Bank. See "Management."


Real Estate Assets

Concentrations of Real Estate Assets. The largest real estate assets included in
the Retained Assets at June 30, 1997 approximated $95.4 million or approximately
97.9% of all real estate assets included in the Retained Assets, as described in
the following table.

<TABLE>
<CAPTION>
                                    APPROXIMATE
DESCRIPTION                       CARRYING VALUE            CATEGORY              LOCATION
                               (Dollars in Millions)

<S>                             <C>                      <C>                      <C>    
Multi-family apartments         $ 55.9                   Development (1)          Philadelphia, PA
Office buildings                  14.1                   Held and Used (1)        Atlanta, GA
Co-operative apartment shares     14.8                   Inventory (1)            New York, NY
Office building                    5.4                   Held and Used (1)        Valley Stream, NY
Residential condominium units      3.3                   Inventory (2)            Staten Island, NY
Single family development          1.9                   Development (2)          Murietta, CA
                                ------
Total                           $ 95.4
                                ======
</TABLE>

(1) These assets are categorized for financial reporting purposes as Real Estate
    Held for  investment as of June 30, 1997.  

(2) These assets are categorized for financial reporting purposes as Real Estate
    Owned as of June 30, 1997.

The real estate  assets  included in the Retained  Assets  consist of a total of
approximately  12  properties,  including  multi-family  residential  properties
(primarily  unsold shares and units in co-operative and condominium  properties,
respectively),  office properties,  industrial  properties,  land and properties
under  development  which were  acquired  upon  foreclosure  or by  deed-in-lieu
thereof,  as  well  as  equity  interests  in  joint  ventures  formed  for  the
acquisition,  development and  construction  of real estate.  Real estate assets
included in the Retained  Assets can be categorized  in accordance  with banking
regulations,  as (i) assets held for disposal within one year and (ii) all other
assets held for disposal,  which,  subsequent  to the removal of the  regulatory
requirements  of the NYSBD and the FDIC to dispose  of all  assets  held in this
category,  will be accounted for under the provisions of SFAS-121, as discussed,
above. Such categories and the holding periods described for the Retained Assets
cannot be assured  since the Bank must obtain the prior  approval of the Banking
Department  with regard to the  disposition  strategy  for the  Retained  Assets
subsequent to the Branch Sale.

Assets Held for Disposal Within One Year. This category is represented by assets
for which  marketing  activities are underway with a goal of consummating a sale
within one year.

All Other Assets Held for Disposal Subsequent to the Branch Sale.

         Assets  Held for  Inventory.  This  category is  represented  by assets
         determined to be inventory, consisting primarily of co-operative shares
         and  condominium  units.  The Bank  intends  to sell  such  assets on a
         unit-by-unit basis in as expedient a manner as possible.  Marketing and
         sales activities are underway for this category of assets.


624833.12
                                       -5-

<PAGE>



         Assets to Be Held and Used.  This  category  is  represented  by assets
         which the Bank  intends to hold until such time as the Bank  determines
         that such asset is ready for sale. No aggressive  marketing  activities
         would be commenced  with respect to these assets until such time.  When
         the  asset  is  marketed,  it is  expected  that  the  asset  would  be
         recategorized as "Assets Held for Disposal Within One Year."

         Assets to Be  Developed.  This  category is  represented  by assets for
         which, if the Bank obtains regulatory approval,  development activities
         are incidental to the Bank's operations  subsequent to the Branch Sale.
         Certain costs (such as interest and overhead) will be capitalized until
         the  project  is  substantially  complete.  At  the  completion  of the
         development  phase,  the asset would be expected to be recategorized as
         "Assets to Be Held and Used" or "Assets Held for Inventory."

These categories  identify the Bank's disposition  strategy with respect to each
individual real estate asset. See "Disposition Strategy." See also "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  --
Asset Quality."

Joint  Ventures.  Included in the real estate  assets also are three  properties
representing  approximately  $3.2 million of joint venture  equity  investments.
During the mid- to late-1980s,  the Bank sought to supplement the income derived
from its mortgage activities by engaging in real estate development  activities,
most  commonly  through  participations  in  joint  ventures.  These  activities
generally were conducted  through  subsidiaries  of the Bank and,  unlike loans,
were  intended to provide a return which was based on the overall  profitability
of each project.

      The  structure of each of the Bank's joint venture  investments  generally
      involved the formation of a partnership between the Bank's co-venturer and
      a subsidiary of the Bank. The Bank's subsidiary  generally had up to a 50%
      interest in the  partnership,  which was responsible for the  acquisition,
      development  and  sale  of a  project.  The  Bank's  subsidiary  generally
      functioned  as both a  non-managing  general  partner  and in many cases a
      limited partner in the partnership. Upon completion and sale of a project,
      and after all partnership  obligations  were satisfied,  the bank's equity
      investment  is expected  to be paid in full and any profits  would then be
      distributed  to  the  partners  in  accordance   with  the  terms  of  the
      partnership  agreement.  The  Bank's  joint  venture  projects  include  a
      shopping center, industrial buildings and warehouses.

The following table sets forth certain information relating to the joint venture
investments the Bank owned as of June 30, 1997.


<TABLE>
<CAPTION>
                              PERCENTAGE                           APPROXIMATE                     
                             OWNERSHIP BY       APPROXIMATE           SENIOR
JOINT VENTURE NAME             THE BANK        EQUITY BALANCE      INDEBTEDNESS      LOCATION            DESCRIPTION
                                                    (Dollars in Millions)
<S>                              <C>                <C>              <C>             <C>                 <C>
Escondido Retail Assoc.           35                $1.6             $10.2           Escondido, CA       Shopping center
Raley Assoc.                      50                 1.2               6.7           Sacramento, CA      Four industrial
                                                                                                         buildings and 27
                                                                                                         acres of land
Cicero Industrial Assoc.          50                 0.4               0.8           Cook City, IL       Warehouse
                                                    ----             -----
                                                    $3.2             $17.7
                                                    ====             =====
</TABLE>

During the year ended June 30, 1997,  the Bank sold its  investment to one joint
venture realizing a loss of $1,377.




                                       -6-

<PAGE>



The following table sets forth certain information relating to the Bank's joint
ventures at the dates indicated (dollars in thousands):
<TABLE>
<CAPTION>
                          June 30, 1997     June 30, 1996        June 30, 1995
                          -------------     -------------        -------------
                          No.   Amount      No.     Amount       No.     Amount

<S>                       <C>   <C>         <C>    <C>           <C>     <C>
Loans to joint ventures,
  net                      1    $   471      0       $    -       7      $42,456(1)(2)
                           =    =======      =       ==========   =      ========
Investments in joint
  ventures, net(2)         3    $ 3,113      4       $    4,424   7      $  4,711
                           =    =======      =       ==========   =      ========
</TABLE>

(1) As a result of the Bank's equity  investments in joint ventures,  the Bank's
    proportional amount of the loans made by the Bank to joint ventures amounted
    to  $471,000,  $0,  and  $18.4  million  at June 30,  1997,  1996 and  1995,
    respectively.

 (2) Does not include investments in joint ventures which have been charged off.

At June 30, 1997,  the Bank did not have any material  amounts left to be funded
pursuant to legally binding commitments  relating to its joint ventures,  except
certain ongoing operating expenses and capital investments.  Notwithstanding the
foregoing, certain of the joint venture properties are operating at a loss or do
not have  current  cash  flow  from  which to fund  ongoing  operating  expenses
(including  debt service).  Failure by the Bank or its joint venture  partner to
fund operating  expenses under these  circumstances  could result in the loss of
the asset. Any such funding by the Bank will require the approval of the Banking
Department.  There can be no assurance  that the Bank will obtain such approval.
Subsequent to the removal of the  regulatory  requirements  of the NYSBD and the
FDIC to  dispose of all  assets  held in this  category,  these  assets  will be
accounted for under the SFAS-121, as discussed, above.

Lending Activities and the Loan Portfolio

From 1985 until 1990,  the Bank's  lending  activities  emphasized  multi-family
residential,  commercial real estate, construction and commercial business loans
and, to a lesser extent, single-family residential loans and education loans. In
addition  and pursuant to a business  plan adopted by the Bank,  the Bank during
this time restructured its assets and liabilities to reduce the vulnerability of
the Bank's  operations  to changes in interest  rates.  The Bank  effected  this
strategy by emphasizing  multi-family  residential,  commercial  real estate and
construction  loans,  including  loans to joint  ventures in which the Bank or a
subsidiary had an interest in the real estate  development  activities and loans
secured by properties  primarily outside of the New York  metropolitan  area, as
well as commercial business lending activities.

As a result  of  deteriorating  economic  conditions  in 1989 and the  resultant
increases in non-performing  assets during 1989, the Bank began to substantially
decrease  its  lending  activities  during  1990,  particularly  investments  in
higher-risk multi-family residential,  commercial real estate,  construction and
commercial  business  loans,  as well as its  joint  venture  activities.  These
practices  were  formalized  by the Board of Directors of the Bank in April 1991
following the Bank's  entering into a Memorandum  of  Understanding  in December
1990. As a result of the Board's actions, the Bank changed its lending policy to
specifically  exclude  acquisition,  development  and  construction  loans,  all
lending  characterized  as  highly-leveraged   transactions  and  joint  venture
activities,  as well as  substantially  curtailed  multi-family  residential and
commercial real estate lending. The foregoing loans were permitted,  however, to
the extent that the Bank was obligated  under legally  binding  commitments,  as
well as in connection with the restructuring/refinancing of existing loans or in
connection with the sale of investments in real estate.

During this period,  the Bank  continued to originate  relatively low volumes of
single-family residential loans and, to a lesser extent, certain consumer loans.
In addition, since 1990 and 1991 other than single-family residential loans, the
Bank has primarily originated loans secured by multi-family residential elevator
properties with  approximately 75 units,  generally in its market area and under
much stricter  underwriting  guidelines  than had previously  been in effect for
multi-family residential and commercial real estate loans.




                                       -7-

<PAGE>



Following consummation of the Branch Sale, the Bank no longer engages in lending
activities.

Concentrations of Loans. The aggregate  principal amount  outstanding on the ten
largest loans included in the Retained Assets the Bank owned as of June 30, 1997
are  approximately  $73.4 million or  approximately  75.9% of all such loans, as
described in the table below.

<TABLE>
<CAPTION>
                              APPROXIMATE   SECURITY              CATEGORY              LOCATION
                                CARRYING    INTEREST
ASSET DESCRIPTION                VALUE
                                (Dollars in millions)
<S>                              <C>         <C>                   <C>                   <C>
Office/ industrial property      $22.1       First mortgage        Performing            Brooklyn, NY
Co-operative apartments           16.0       First lien            Non-Performing        Queens, NY
(unsold shares)
Hotel                             10.2       Second mortgage       Performing1           Orlando, FL
Co-operative apartments            6.8       First lien            Performing2           Queens, NY
(underlying first mortgage)
Commercial business                3.9       Unsecured             Non-Performing        Providence, RI
Commercial business                3.6       Unsecured             Performing            New York, NY
Office building                    3.1       First mortgage        Non-Performing        Ulster, NY
Office building                    3.0       First mortgage        Performing3           New York, NY
Student loans                      2.5       Unsecured             Non-Performing        Various
Commercial business                2.2       Unsecured             Non-Performing        New York, NY
                                 -----
             Total               $73.4
                                 =====
</TABLE>

Multi-Family  Residential  Loans,  Commercial  Real Estate Loans and  Commercial
Business  Loans.  The loans  included  within  the  Retained  Assets  consist of
performing and  non-performing  loans  categorized as multi-family  residential,
commercial real estate or commercial business loans.

Commercial  real  estate  and  multi-family   residential  loans  are  generally
considered  to involve more risk than  single-family  residential  loans due to,
among other things, the higher principal amount of such loans and the effects of

- ----------

 1
  Represents  a  subordinated   participation   interest  in  loans  which  were
  Transferred  Assets  included in the Branch Sale and for which the Branch Sale
  reacquired a subordinated participation interest.

 2
  Represents a subordinated participation interest in loans which were
  Transferred Assets included in the Branch Sale and for which the Branch Sale
  reacquired a subordinated participation interest.

 3
  Represents a junior  subordinated  participation  interest in loans which were
  Transferred Assets included in the Branch Sale and for which the Bank retained
  a junior subordinated participation interest in future proceeds collected with
  respect to amounts previously charged-off by the Bank.



                                       -8-

<PAGE>



general economic  conditions,  which may  result in  excessive  vacancy  rates,
inadequate rental income levels and volatility in real estate values.

The Bank's multi-family  residential loans consist primarily of loans secured by
rental apartment  buildings,  unsold  condominium units,  cooperative  apartment
buildings  and unsold  shares  secured  by  cooperative  apartments.  The Bank's
commercial  real  estate  loans  consist  primarily  of loans  secured by office
buildings,  shopping centers,  industrial warehouse buildings,  hotels and other
income-producing properties.

The terms of the Bank's  multi-family  residential  and  commercial  real estate
loans are most commonly  five to ten years.  Certain of these loans have options
to extend the term of the loan at interest  rates which may be fixed or adjusted
upward for one, or in certain instances two, additional five-year periods. These
loans include amortizing loans which require the monthly payment of interest and
principal.  The  amortization  period for the payment of principal on such loans
generally is 20 to 30 years,  with balloon  payments of the remaining  principal
amount due upon the  maturity  of the loan.  The Bank's  commercial  real estate
loans also were frequently made on an interest-only  basis,  with the payment of
the entire  principal amount due at maturity.  The multi-family  residential and
commercial  loans included in the Retained  Assets are nearly all fixed interest
rate loans.

The Retained Assets include approximately $12.8 million of secured and unsecured
commercial  business  loans.  The Bank's  commercial  business loans  previously
consisted  primarily  of  loans  which  involved  the  buyout,   acquisition  or
recapitalization  of an  existing  business  (including  management  buyouts and
corporate mergers and  acquisitions).  Such loans involved a high degree of risk
in  their  origination  since  such  transactions   frequently   resulted  in  a
substantial   increase   in   both   the   borrower's    liabilities   and   its
liabilities-to-assets leverage ratio, thus increasing the prospects for default.

Each of the  commercial  business  loans  included in the Retained  Assets has a
principal amount which is less than $4 million.

Performing Loans.  Performing loans which are remaining  Retained Assets at June
30, 1997 consist of commercial  real estate and commercial  business loans which
are wholly-owned by the Bank, as well as participation interests in multi-family
residential  and  commercial  real estate  loans  pursuant to the  Participation
Agreements with Marine.  Approximately  $47.8 million or approximately  22.6% of
the total Retained  Assets  comprise loans  categorized as performing as of June
30, 1997. Of the approximately $47.8 million of performing loans included in the
Retained  Assets,  approximately  $24.5 million or  approximately  51.3% of such
loans are subordinated loans. Subordinated loans, including second mortgages and
participation interests, generally involve more risk than senior loans.

Whole Loans.  At June 30, 1997, the Retained  Assets include 7 performing  loans
(exclusive of participating  loans) of approximately $27.0 million, all of which
are  commercial  real estate loans.  All of such loans have been modified  since
origination  and are  currently  performing  in  accordance  with  their  terms.
Approximately  $22.1  million or  approximately  81.8% of the Bank's  performing
loans  (other than the  participating  loans) which are included in the Retained
Assets  are  currently  interest-only  loans,  with the  payment  of the  entire
principal amount due at maturity.

Subordinated Participation Interests. The Retained Assets include a subordinated
participation  interest in 10 performing  loans and one  non-performing  loan in
which the Bank  retained  an interest in  approximately  $24.5  million and $1.8
million  principal amount,  respectively.  All of the performing loans have been
modified since origination and are currently performing in accordance with their
modified terms.

Junior  Subordinated  Participation  Interests.  The Retained  Assets  include a
junior subordinated participation interest in five performing loans in which the
Bank retains an interest of  approximately  $6.2  million in  principal  amount,
which are fully  reserved  (100%)  for by the Bank.  All of such loans have been
modified since origination and are currently performing in accordance with their
terms.


                                       -9-

<PAGE>



Non-Performing Loans.  Non-performing loans consist of multi-family residential,
commercial   real  estate,   commercial   business   loans  and  student  loans.
Non-performing  loans are those  loans  which  have been  placed on  non-accrual
status and loans which are on accrual status but delinquent 90 days or more. The
non-performing  loans in the Retained Assets are on non-accrual status. The Bank
generally  places a loan  which  is  delinquent  90 days or more on  non-accrual
status unless it is well secured and, in the opinion of  management,  collection
appears  likely.  In addition,  the Bank may place a loan on non-accrual  status
even  when  it is not yet  delinquent  90  days  or  more  if the  Bank  makes a
determination  that  such loan is not  collectible.  When  loans  are  placed on
non-accrual  status, any accrued but unpaid interest on the loan is reversed and
future interest  income is recognized only if actually  received by the Bank and
collection  of  principal  is not  in  doubt.  Approximately  $47.9  million  or
approximately 22.6% of the Retained Assets are comprised of loans categorized as
non-performing as of June 30, 1997 and are all currently on non-accrual status.



                                      -10-

<PAGE>



Loan  Portfolio   Composition.   The  following  table  sets  forth  information
concerning the Bank's loan portfolio by type of loan at the dates indicated.

<TABLE>
<CAPTION>

                                    June 30, 1997(1)          June 30, 1996             June 30, 1995
                                               % of                   % of                     % of
     Type of Loan                   Amount     Loans        Amount    Loans        Amount      Loans
- -------------------------------     ------     -----        ------    -----        ------      -----
                                                              (Dollars in Thousands)
<S>                                <C>         <C>          <C>       <C>    <C>              <C>
Single-family residential loans
  Conventional                      $  3,924   4.1%      $  4,557      4.4%   $ 239,386        23.4%
  Co-op single units                    -        -            -          -         -             -
  Condominium single units              -        -            -          -         -             -
Multi-family residential loans        26,092  27.2         31,336     30.4      249,252        24.9
Commercial real estate loans:
     Office                           33,497  35.0         33,498     32.5      123,763        12.3
     Shopping center                   1,644   1.7          1,644      1.6       86,179         8.6
     Industrial/warehouse              2,619   2.7          2,148      2.1       80,769         8.1
     Hotel                            11,470  12.0         11,427     11.1       49,412         4.9
     Other(2)                            847   0.9          2,373      2.3      120,537        12.0
                                    --------   ---          -----    ------  ----------      -------
       Total                          50,077  52.3         51,090     49.6      460,660        45.9
Construction loans:
     One-to-four family                 -         -            -         -          -            -
     Multi-family                       -         -            -         -          360         0.1
     Commercial                         -         -            -         -          -            -
                                    --------  ------     --------    ------  ----------      -------
       Total                            -         -            -         -          360         0.1
Commercial business loans:
  Secured                              2,520   2.6          2,520      4.6       27,659         2.7
  Unsecured                           10,286  10.7         10,464      8.0        9,036         0.9
                                    --------  ------     --------    ------  ----------      -------
       Total                          12,806  13.4         12,984     12.6       36,695         3.6
Consumer loans:
  Student education loans              2,504   2.6          2,671      2.6       19,891         1.9
  Passbook loans                        -         -          -           -           -            -
  Other                                  367   0.4            367       .4          574         0.1
                                    --------  ------     --------    ------  ----------      -------
       Total                           2,871   3.0          3,038      3.0       21,274         2.1

         Total loans receivable     $ 95,770 100.0%      $103,005    100.0%  $1,002,627       100.0%
                                    ======== ======      ========    ======  ==========      =======
Less:
  Unearned discount and
     deferred fees, net                   -                          -                      2,220
Allowance for credit losses (3)       31,570                     34,142                    31,244
                                      ------                     ------                    ------
         Net loans receivable        $64,200                    $68,863                  $969,163
                                     =======                    =======                  ========
</TABLE>

(1) See the discussion above for a description of the Bank's loan portfolios.

(2) Other  real  estate  loans  include  loans  secured by  generally  mixed-use
    properties   (retail/commercial)   and  shares  of  cooperative  units  from
    apartment building conversions (these loans are primarily non-performing).

(3) See "Management's Discussion and Analysis of Financial Condition and Results
    of Operations - Asset Quality - Allowance for Credit Losses."



<PAGE>



The following table summarizes the Bank's portfolio secured by real estate,  of
gross loans secured by real estate, by state, and type of mortgage loan at June
30, 1997.

<TABLE>
<CAPTION>

Type of Loan                   New York     California  Florida       New Jersey     S. Carolina     Other      Total
                               --------     ----------  -------       ----------     -----------     -----      -----
                                                           (In Thousands)

<S>                            <C>          <C>         <C>           <C>            <C>            <C>          <C>     
Single-family residential      $  3,857     $   -       $    -        $    67        $   -          $   -        $  3,924
Multi-family residential         26,092         -            -           -               -              -          26,092
Commercial real estate:
 Office                          32,491       1,006          -           -               -              -          33,497
 Shopping center                    620       1,024          -           -               -              -           1,644
 Industrial/warehouse              -            360          -           -               -            2,259         2,619
 Hotel                             -            -         10,161         -              1,309           -          11,470
 Other                              847         -            -           -               -              -             847
                               -----------  ---------    ---------    ---------      ---------      ---------    --------
    Total                        33,959       2,390       10,161         -              1,309         2,259        50,077
                               -----------  ----------   -----------  ---------      ---------      ----------   --------
Gross loans receivable
     secured by real estate    $ 63,907     $ 2,390    $  10,161      $   67         $  1,309       $ 2,259      $ 80,093
                               ===========  ========== ===========    =========      =========      ==========   ========
</TABLE>


Origination,  Purchase  and Sale of Loans.  The Bank's  origination  of loans in
recent periods  reflects its decision to both revise its lending strategy and to
limit its  lending  activities  as a means of  reducing  assets and  maintaining
capital.

As of the close of business on June 28, 1996, the Bank's lending activities have
been substantially curtailed.  During 1997, the Bank advanced funds only to fund
continuing  construction  involving a limited number of loans and investments in
real  estate  and  one  loan  in the  amount  of  $471,000  to a  joint  venture
partnership related to one of the Bank's joint venture investments held prior to
June 28, 1996.  With the  exception of the  $471,000  loan to the joint  venture
partnership  mentioned  above and $3.7 million of new  multi-family  residential
real estate loans  originated  during the year ended June 30,  1996,  which were
loans  secured by smaller  multi-family  residential  properties  located in the
Bank's market area, the  multi-family  residential  and  commercial  real estate
loans originated by the Bank in recent periods have been primarily in connection
with the restructuring/refinancing of existing loans and loans to facilitate the
sale of investments in real estate.


                                      -12-

<PAGE>






The following table sets forth the activity in the Bank's loan portfolio  during
the periods indicated.
<TABLE>
<CAPTION>

                                        Year                Year                 Year
                                        Ended               Ended                Ended
                                    June 30, 1997      June 30, 1996        June 30, 1995
                                    -------------      -------------        -------------
                                                       (In Thousands)
<S>                                <C>                 <C>                 <C>    
Originations:
  Single-family residential loans           -           $   105,850        $ 42,902

  Multi-family residential loans            -                 3,701             864

  Commercial real estate loans              -                11,838           2,610

  Construction loans                        -                  -                -
 
  Commercial business loans                 -                  -                -

  Consumer loans (1)                        -                3,237           16,712
                                        ----------      --------------     -----------
     Total loans originated                 -              124,626           63,088
Loans to facilitate sale of
  investments in real estate (2)            -               83,992           69,960
Loan swap                                   -                 -                 -
Repurchased from Marine Midland               471             -                 -
Total loan increases                        -              208,518          133,048
Sales    (2)                                -           (1,034,928)            (276)
Loans transferred (to)/from
  investments in real estate                -               (7,852)          (4,116)

Principal repayments, net                  (7,706)         (65,360)         (66,849)
                                        ----------     ------------        ------------
Net increase(decrease) in total loans   $  (7,235)     $  (899,622)        $    61,807
                                        ==========     ============        ===========
</TABLE>

During the year ended June 30,  1997,  the Bank  repurchased  a loan from Marine
Midland  Bank in the amount of $471 in  accordance  with the terms of the Branch
Sale agreement.

     (1) Includes  $5.6  million of student  loans  received  in  settlement  of
         litigation with the RTC.

     (2) Primarily  loans sold to Marine in connection  with the Branch Sale and
         included  within  Transferred  Assets.  Also includes the sale of $48.0
         million of loans to facilitate  sales to third  parties.  Such loans to
         facilitate were delivered to Marine as part of the  Transferred  Assets
         in the  Branch  Sale.  See Asset Sale  Transactions  and Note 11 to the
         Consolidated Financial Statements.

Concentrations  of Loans by Loan and by Borrower.  At June 30, 1997,  the Bank's
loan portfolio included 3 loans aggregating $48.3 million with principal amounts
greater than $10.0 million,  1 loan with a principal balance of $6.8 million and
11 loans  aggregating  $26.5 million with  principal  amounts of $1.0 million to
$5.0 million.  At the same date,  the Bank's five largest  borrowers  (including
their related entities) had $22.1 million,  $16.0 million,  $10.2 million,  $6.8
million and $3.9 million,  respectively, of loans outstanding, and the aggregate
amount of loans to the Bank's five,


                                      -13-

<PAGE>



10 and 20 largest  borrowers  (including  related  entities)  amounted  to $59.0
million, $72.8 million and $83.1 million,  respectively. At June 30, 1997, $40.5
million  of the loans to the  Bank's 20 largest  borrowers  were  non-performing
loans and $6.8 million had been  restructured  and were performing  according to
their restructured terms.

The  following  table  sets  forth  as of June 30,  1997 the size of the  Bank's
multi-family  residential,  commercial real estate,  construction and commercial
business loans.
<TABLE>
<CAPTION>

Loan Type/Size                                   No. of Loans            Amount
                                                                (Dollars in Thousands)
<S>                                              <C>                     <C>
Multi-family residential loans:              
  More than $10.0 million                        1                       $15,979
  More than $5.0 million to $10.0 million        1                         6,804
  $1.0 million to $5.0 million                   1                         1,501
  Under $1.0 million                             2                         1,807
Commercial real estate loans:
  More than $10.0 million                        2                        32,283
  More than $5.0 million to $10.0 million        -                            -
  $1.0 million to $5.0 million                   5                        11,458
  Under $1.0 million                            15                         6,337
Commercial business loans:
  More than $10.0 million                        -                            -
  More than $5.0 million to $10.0 million        -                            -
  $1.0 million to $5.0 million                   4                        11,071
  Under $1.0 million                             5                         1,735
                                                --                       -------
                                                36                       $88,975
                                                ==                       =======
</TABLE>

The following table sets forth as of June 30, 1997  information  relating to the
Bank's 20 largest borrowers.

                                                     (In Thousands)
Largest borrowers:
Five largest borrowers                                     $59,004
Six-10 largest borrowers                                    13,829
11-20 largest borrowers                                     10,989
                                                           -------
20 largest borrowers                                       $83,822 (1)
                                                           =======

(1)  Includes 3 loans with a principal amount of more than $10.0  million, which
     amounted to $48.3 million in the aggregate.


Multi-Family Residential, Commercial Real Estate and Construction Loans. At June
30, 1997, the Bank's  multi-family  residential and commercial real estate loans
aggregated $80.1 million.

The Bank's multi-family  residential loans consist primarily of loans secured by
rental and cooperative  apartment  buildings.  The Bank's commercial real estate
loans consist of loans secured by office buildings, shopping centers, industrial
warehouse buildings and other income-producing  properties. The vast majority of
the Bank's  multi-family  residential  and commercial real estate are secured by
first mortgages on the related properties.



                                      -14-

<PAGE>



The terms of the Bank's  multi-family  residential  and  commercial  real estate
loans were most  commonly  five to ten years.  These loans  included  amortizing
loans,  which  required  the monthly  payment of  interest  and  principal.  The
amortization  periods for the payment of principal on such loans  generally were
20 to 30 years, with balloon payments of the remaining principal amount due upon
the  maturity of the loan.  The Bank's  commercial  real estate  loans also were
frequently  made on an  interest-only  basis,  with the  payment  of the  entire
principal amount due at maturity.  The  multi-family  residential and commercial
real  estate  loans  originated  by the  Bank  generally  had  either  fixed  or
adjustable interest rates.

Commercial  Business  Loans.  The Bank has been  winding  down the  portfolio of
commercial  business  loans,  which  consisted  of $12.8  million of  commercial
business loans at June 30, 1997. Of the $12.8 million commercial  business loans
in the Bank's  portfolio at June 30, 1997,  $6.6 million or 51.5% was classified
as  non-performing  and maintained on  non-accrual  status.  An additional  $6.2
million was classified as  non-performing  at June 30, 1997 although interest in
an  aggregate  amount of  $483,000  was  accrued  in 1997 and is  considered  by
Management to be collectible.

The following schedule details the maturities of the Bank's Commercial  Business
Loans (dollars in thousands):

                  Less than one year                 $   4,315
                  One year to five years                 8,491
                                                     ---------
                                                     $  12,806

As of the year ended June 30, 1997 all of the commercial business loans have
fixed interest rates.

Asset Sale Transactions

In connection  with, and to facilitate the closing of, the Branch Sale, the Bank
consummated   $60.4  million  of  Asset  Sale   Transactions.   The  Asset  Sale
Transactions,  which were arranged by RB Management Company LLC, were structured
to include ongoing recourse to, and  participation  by, the Bank with respect to
the assets sold, based upon the proceeds realized by the purchasers.  The assets
included  within  each pool of assets  sold and the nature of  related  recourse
provisions are described below.

The Asset Sale Transactions were entered into with five entities,  each of which
was independent of the Bank and Alvin Dworman,  who owns 39% of the common stock
of the Bank. In connection with the Asset Sale Transactions, entities controlled
by Mr.  Dworman  loaned  $12.8  million to the five  entities on a  non-recourse
basis.

Assets  included  within  each pool sold  were,  with the  exception  of Pool C,
believed  by  the  Bank  and  the  purchasers  to be in  the  final  process  of
disposition  by the Bank.  In essence  the Asset Sale  Transactions  resulted in
disposition  proceeds which the Bank expected to realize on the included  assets
within the fiscal year following the Bank's 1997 fiscal year.

In each of the Asset  Sale  Transactions,  the Bank  sold a pool of  assets  and
received a 20% cash down  payment  and  non-recourse  purchase  money notes (the
"Purchase Money Notes") which  approximated 80% of the sale price. In all cases,
except for Pool C, the Purchase  Money Notes had maturity  dates,  including any
extension  options,  of less than one year from June 30, 1996. The maturity date
on the Pool C  Purchase  Money  Note was three  years.  The Bank  also  received
additional  contingent  proceeds notes for each of the five pools which provided
the Bank  with  rights  to  receive  proceeds  from  subsequent  asset  sales by
purchasers in excess of the initial sales price after the purchaser had received
a return  of 8%, a  transaction  fee of 25 basis  points  and  reimbursement  of
certain  transaction  expenses.  In the event that proceeds of subsequent assets
sales exceed specified amounts for each pool, such amounts are to be retained by
the purchaser.



                                      -15-

<PAGE>



The Bank  received  aggregate  cash down payments of $12.8 million in connection
with the Asset Sale  Transactions.  The Purchase Money Notes,  aggregating $47.6
million,  were included in the assets  delivered to Marine Midland in connection
with the Branch Sale.

The Bank made  representations and warranties ( the "Recourse  Provisions") with
respect to the assets  sold which  included,  among  other  things,  the present
condition of each asset, the nature of disposition  arrangements  which had been
entered  into by the Bank prior to June 28, 1996 and that each of the assets was
free of any  liens  or  encumbrances.  The  Recourse  Provisions  also  included
representations  with  respect to certain of the assets  that the Bank had taken
all actions to effect specific  proposed  dispositions or had made  arrangements
with third parties to complete actions required to effect such dispositions.

For  accounting  purposes  the Bank  accounted  for the Asset Sale  Transactions
included  in Pools B and C as  financings,  primarily  due to their  longer term
nature and the more  substantial  risks related to ongoing  construction for the
assets included in each of the Pools.  Pool B and C Asset Sale Transactions have
been included in the Bank's consolidated financial statements as Loans sold with
recourse.  Related  financing  for such  assets has been  included in the Bank's
consolidated financial statements as Borrowed Funds, secured by assets sold with
recourse. The Bank believes that it has made adequate provision at June 30, 1997
for all recourse amounts expected to result from the sale of the assets included
in Pools B and C.

For  accounting  purposes  the Bank  accounted  for the Asset Sale  Transactions
included in Pools A, D, and E as sale  transactions  since each of the financial
receivables,  asset sale  contracts  or other  proceeds  included in these pools
represented reasonably estimable amounts,  including related recourse claims, in
transaction  with  limited  duration.  Substantial  proceeds  from  dispositions
conducted  within Pools A, D and E were  realized by the  purchasers  during the
fiscal year ended June 30, 1997.  The Bank  believes  that it has made  adequate
provision at June 30, 1997 for all recourse  amounts expected to result from the
sale of the assets included in Pools A, D and E.

Assets  included in Asset Sale  Transactions,  and a  description  of the assets
sold, were as follows:

Pool A

Pool A originally included $13.8 million in assets, composed of $12.0 million of
receivables related to the collection of certain federally guaranteed, defaulted
student  loans and other  student  loan  related  claims from the  Student  Loan
Marketing Agency ("SLMA")  (collectively,  the "Student Loan  Receivables")  and
$1.8 million related  primarily to delinquent  single family  residential  loans
(collectively the "Single Family Receivables").

The Bank's  aggregate  investment in the Student Loan Receivables and the Single
Family  Receivables  prior to the Asset  Sale  Transactions  approximated  $12.4
million and $7.1 million, respectively.

At June 30,  1997,  the  remaining  Student  Loan  Receivables  balance,  net of
applicable reserves, was $1.3 million. This balance represented claims which had
been filed with state processing  agencies for  reimbursement for which the Bank
expected to receive reimbursement. At June 30, 1997, the remaining Single Family
Receivables  balance,  net of applicable  reserves,  of $5.7 million were in the
process of being disposed of through bulk sales or sales of individual loans or,
to a lesser degree, sales of real estate owned to bulk buyers or individuals.

Pool B

At June 30, 1996,  Pool B was composed of a mortgage loan in the amount of $13.0
million  secured by land and  construction in process related to a single family
condominium  project in Wayne,  New Jersey  (the  "Wayne  Project").  The Bank's
aggregate  investment in the Wayne Project prior to the Asset Sale  Transactions
approximated $13.01 million.

624833.12
                                      -16-

<PAGE>



The  Bank  believed  at June 30,  1997  that the  Wayne  Project  would be fully
completed  and all  individual  units  sold  prior to June 30,  1998.  The Wayne
Project is in the final phase of a three  phase  development  project  which was
nearing  completion  at June 30, 1997.  The Bank's  remaining  investment in the
Wayne Project, net of applicable reserves, was $7.7 million at June 30, 1997.

Pool C

Pool C  included  contracts  of sale,  in the  amount of $11.0  million  for two
adjacent parcels of land located in the Bronx, New York (the "Bronx  Projects").
The Bank's investment in the Bronx Projects prior to the Asset Sale Transactions
aggregated $17.7 million,  including $12.1 million for one site ("Site One") and
$5.6  million for a second site ("Site  Two").  The sale  contract for the Bronx
Projects  represented the sale of ownership and  development  rights for each of
the parcels of land and, for Site One, the Bank's investment at June 28, 1996 in
construction  in  process.  Site  Two  was  vacant  on  June  30,  1997  with no
development  yet  commenced.  At June 30, 1997,  the Bank  expected that the two
parcels would be sold within the subsequent twelve months or that the Bank would
arrange for the sale and development of subparcels of the first site and sale of
the second site prior to the commencement of construction. The Bank's investment
in the Bronx Projects, net of applicable reserves, was $16.8 million at June 30,
1997.

Pool D

Pool D, with an aggregate sales price of $14.3 million,  included six individual
owned  real  estate  properties,  located  in New York  State,  New  Jersey  and
California  (collectively,  the "Real Estate Properties").  The Bank's aggregate
investment in the Real Estate  Properties  prior to the Asset Sale  Transactions
aggregated $16.1 million.  Each of the properties included in Pool D were either
under contract of sale or contracts of sale for the remaining  assets were being
actively  negotiated.  All  properties  were  disposed  of during  1997 with the
exception of one  property,  which the Bank  estimated at June 30, 1997 would be
disposed of by June 30, 1998.  This  property had a remaining  asset  balance of
approximately $2.0 million at June 30, 1997.

Pool E

Pool E, with an aggregate  sales price of $8.3  million,  included the rights to
proceeds  from  sale of two  joint  venture  projects,  the  sale of  which  was
scheduled to close within 90 days,  rights to proceeds of sale of 35 condominium
projects located in New York City, a mortgage  secured by cooperative  apartment
units in New York  City  and a  mortgage  secured  by a  multi-family  apartment
complex in New York State  (collectively,  the "Venture Proceeds and Residential
Mortgages  Pool").  The Bank's aggregate  investment in the Venture Proceeds and
Residential Mortgages Pool prior to the Asset Sale Transactions aggregated $11.6
million.  Each of the assets  included in Pool E was  disposed of during  fiscal
1997.



                                      -17-

<PAGE>



Mortgage-Backed and Related Securities Available for Sale

The   following   table  sets   forth   information   relating   to  the  Bank's
mortgage-backed and related securities at the dates indicated.

<TABLE>
<CAPTION>
                                                              June 30,
                                       ---------------------------------------------------
                                       1997                     1996                  1995
                                       ----                     ----                  ----
                                                           (In Thousands)
<S>                                <C>                 <C>                      <C>
Mortgage-backed securities:
  FHLMC                            $   -                $           187         $   26,397
  FNMA                                 -                      -                      3,993
  Privately issued                     -                      -                     13,756
                                   --------------       ---------------         ----------
          Total                                                     187             44,146

Mortgage-related securities:
  CMO regular interests                -                      -                     28,497
  CMO residual interests, net          -                      -                        -
                                   --------------       ---------------         ----------
          Total                        -                      -                     28,497
                                   --------------       ---------------         ----------
          Total mortgage-backed
            and related
            securities             $       -            $           187       $     72,643 (1)
                                   ==============       ===============       ============
</TABLE>

(1)      At June 30,  1996  and  1995,  all of the  Bank's  mortgage-backed  and
         related securities were classified as available for sale and carried at
         fair value.


For additional  information  relating to the Bank's  mortgage-backed and related
securities, see Note 6 to the Consolidated Financial Statements.


                                      -18-

<PAGE>



The following table sets forth the Bank's investment securities portfolio at
carrying value at the dates indicated.

<TABLE>
<CAPTION>

                                                                June 30,
                                            -----------------------------------------------
                                            1997                1996                   1995
                                            ----                ----                   ----
                                                                (In Thousands)
<S>                                       <C>                 <C>                    <C>
Bonds:
U.S. Government and federal
   agencies                               $     -             $       -             $  23,023
 Corporate                                      -                     -                   -
 Other (1)                                      -                     -                  565
                                          --------            -----------           -----------
    Total                                       -                     -                23,588
                                          --------            -----------           -----------
Equity Securities:
 Marketable Equity Securities:
 Common                                      2,298                  2,298               1,665
 Preferred                                      -                      -                  -
Valuation allowance                         (1,105)                (1,218)                -
                                          ---------           ------------          ----------
    Total                                    1,193                  1,080               1,665
 Non-marketable Equity Securities, net       5,082                  4,605               6,119
                                          --------            -----------           -----------
Total equity securities, net                 6,275                  5,685               7,784
                                          --------            -----------           -----------
    Total investment securities, net (2)  $  6,275            $     5,685           $  31,372
                                          ========            ===========           ===========
</TABLE>

(1)   At June  30,  1995,  consists  primarily  of  bonds  issued  by  Community
      Preservation  Corp. for affordable  housing  programs and bonds of foreign
      governments.

(2)   At June 30, 1997, 1996 and 1995, all of the Bank's  investment  securities
      were  classified  as  available  for sale and  carried at market  value in
      accordance  with SFAS No. 115.  See Note 1 to the  Consolidated  Financial
      Statements.


At June 30, 1997,  the Bank's  investments  in common stocks and  non-marketable
securities  were comprised of investments in the stocks of one and two corporate
issuers,  respectively. The Bank is required to divest these equity interests in
accordance with the requirements of federal laws and regulations.

The Bank's  investments  in equity  securities  prior to June 30, 1997 include a
historically  required  investment in the FHLB of New York,  redeemed during the
Bank's 1997 fiscal year,  which  amounted to $9.0 million at June 30, 1996.  The
Bank's  investments  in equity  securities  prior to June 30, 1997 also  include
investments,  liquidated  in  1997,  in two  organizations,  which  amounted  to
$790,000  at  June  30,  1996.  These  organizations  previously  provided  data
processing and related services to their shareholders on a cooperative basis.

The Bank had no debt  securities  as of June 30, 1997 and 1996.  For  additional
information  relating  to the Bank's  investment  securities,  see Note 6 to the
Consolidated Financial Statements.

Sources of Financing

Subsequent to the Branch Sale,  the primary  source of the Bank's  financing has
been secured financing provided by Marine.

The  closing  of the  Branch  Sale was  conditioned  upon the  Bank's  obtaining
financing  with  terms and in an amount  reasonably  acceptable  to the Bank and
determined to be reasonably  adequate to permit consummation of the Branch Sale.
The Bank  obtained from Marine the  Facility,  consisting of eleven  independent
mortgage loans with additional


                                      -19-

<PAGE>



collateral, in an aggregate amount not to exceed $99.06 million. Proceeds of the
Facility  were  utilized by the Bank to (i) refinance all or part of the certain
indebtedness  secured by assets to be transferred to Marine,  including all or a
substantial  part of the  outstanding  advances  from the Federal Home Loan Bank
("FHLB") and (ii) provide additional funds for the development and completion of
two individual real estate assets as part of the Bank's operations subsequent to
the Branch Sale.

As a member of the FHLB,  River Bank had been eligible to obtain  borrowed funds
from the FHLB, subject to the availability of collateral,  which was sufficient,
in the judgment of the FHLB, to fully secure  advances and compliance with other
applicable requirements.  At June 30, 1997, the Bank had no outstanding advances
from the FHLB of New York.  The  outstanding  FHLB  financing  prior to June 28,
1996,  was  previously  fully  secured  by  individual  assets  of the  Bank,  a
substantial  amount of which  were  being  sold to Marine as part of the  Branch
Sale. As a result, the Bank was required to repay or refinance substantially all
of its FHLB indebtedness at or prior to the closing of the Branch Sale.

Each of the  individual  loans  included  in the  Facility  were  structured  as
three-year term loans with options to extend the initial term for two additional
one-year periods subject to the Bank's achieving  pre-agreed  minimum  repayment
amounts which are equal to 60% and 30% of the original  aggregate  amount of the
Facility and remaining  fully current on all  obligations and in compliance with
all covenants.

The Facility is priced at 175 basis points over LIBOR for the initial six months
following  June 28,  1996,  automatically  increasing  by 25 basis points at the
beginning of each of the  subsequent  three six month periods and will be priced
at 275 basis points over LIBOR for the third year of the Facility.  In the event
that the Bank  elects to exercise  its option to extend the initial  term of the
Facility,  the Facility will be priced at 300 basis points over LIBOR during the
initial one year extension and 325 basis points over LIBOR during the second one
year  extension.  Following  maturity  or an event of  default,  the Senior Debt
Financing will accrue interest at a specified default rate.

The  Facility  is secured by first  priority  mortgage  liens on eleven of River
Bank's real estate assets approved by Marine and collateral assignments of first
priority  mortgages held by River Bank (the "Primary  Collateral").  Each of the
loans  are cross  defaulted  with each  other  and cross  collateralized  by all
collateral for the Facility.  As additional  collateral  for the Facility,  each
loan is also  secured by first  priority  mortgages  (or,  where  applicable,  a
collateral  assignment  of first  priority  mortgages  held by the Bank),  stock
pledges and assignment of partnership  interests and assignment of miscellaneous
interests on  additional  Bank assets (the  "Additional  Collateral").  The Bank
collaterally assigned to Marine all of the cash flow from the Primary Collateral
and the  Additional  Collateral.  All of the net  cash  flow  from  the  Primary
Collateral  and Additional  Collateral  will be applied to the prepayment of the
Facility. In addition, all net proceeds from the sale of any Primary Collateral,
and the proceeds from the sale of any Additional Collateral, shall be applied to
the prepayment of the Facility subject to the Bank's right to establish reserves
for its  operating  needs.  The Bank will be permitted to prepay the Facility in
whole or in part at any time without  prepayment  penalty or premium (subject to
customary LIBOR breakage provisions).

The  commitment  letter for the Facility  provided that the Bank may continue to
pursue  additional  debt  financing  of up to $25  million  of  additional  debt
financing  from  other  lenders  or,  in  the  alternative  or  in  combination,
accelerate  the Bank's  disposition  of assets so as to reduce or eliminate  its
need for Supplemental  Financing. If the Bank pursues additional debt financing,
the  proceeds  of such  financing  will be  required  to be utilized in a manner
approved by Marine  (which may include the  application  of a percentage of such
proceeds to the prepayment of the Senior Debt Financing), such financing may not
be secured by any assets which are Primary  Collateral and the lender must enter
into an intercreditor  agreement with Marine satisfactory to Marine. If the Bank
elects to accelerate its  disposition of assets,  such  dispositions  must be of
assets  which  are not  Primary  Collateral  and  the  proceeds  of  such  asset
dispositions  will be required  to be  utilized  in a manner  approved by Marine
(which may include  the  application  of a  percentage  of such  proceeds to the
prepayment of the Senior Debt Financing).

Additionally,  Marine has indicated  that it is willing to consider a request by
the  Bank  for an  increase  in the  Facility  by an  amount  not to  exceed  an
additional  $25  million in  mortgage  loans  (such  increase  in the  Facility,
together with the initial Facility,  the "Senior Debt Financing").  Any increase
in the Facility is subject to Marine's approval and will be


                                      -20-

<PAGE>



secured by additional mortgaged properties of the Bank or collateral assignments
of mortgage loans of the Bank acceptable to Marine,  in its sole discretion.  In
addition,  any increase in the Facility will be subject,  among other things, to
the  acceptability  to  Marine  of the  terms  of all  regulatory  approvals  or
restrictions  associated with the Bank's continuing operations.  The increase in
the  Facility,  if any,  will be  utilized  by the Bank only to  facilitate  the
retirement of the Series A Preferred Stock.  Whether an increase in the Facility
is  necessary  to  facilitate  the  retirement  of the Series A Preferred  Stock
pursuant to a plan of dissolution  will  ultimately  depend on future events and
conditions,  including  the pace at which  the  Bank is able to  dispose  of its
assets, fund its operations and repay its Senior Debt Financing.

The Loan Agreement  requires that while any amounts remain outstanding under the
senior debt  financing,  the Bank must receive  Marine  Midland's  prior written
consent to, among other things,  materially alter its charter or by-laws,  incur
additional   corporate   indebtedness  and  liens,  make  any  distributions  to
stockholders or repurchases or redemptions of capital stock,  acquire additional
assets,  exchange  existing  assets  with a third  party  or  assume  additional
liabilities as a result of any proposed merger transaction.

Deposits.  The Bank no longer  accepts any retail  deposits  and deposits are no
longer a source  of funds  available  to the  Bank.  Prior to the  Branch  Sale,
deposits  obtained through retail banking offices of the Bank had  traditionally
been the  primary  source of the Bank's  funds for use in lending  and for other
general business purposes. The Bank has not offered and does not intend to offer
any retail deposit products subsequent to the Branch Sale.




                                      -21-

<PAGE>



The following table shows the distribution of the Bank's deposits by type of
deposit at the dates indicated.
<TABLE>
<CAPTION>

                                                                       June 30,
                                -------------------------------------------------------------------------------------
                                        1997                              1996                            1995
                                -----------------------        -------------------------         --------------------
                                            % of                                % of                          % of
                                Amount      Deposits           Amount           Deposits         Amount       Deposits
                                ------      --------           ------           --------         ------       --------
                                                               (Dollars in Thousands)
<S>                             <C>         <C>                <C>              <C>             <C>           <C>
Non-brokered deposits:
 Regular savings                 $  -          -   %           $  -                 -  %        $ 381,995        33%
  Past due certificates (1)         -          -                  -                 -              41,493         4
Demand accounts:
  Checking accounts(2)              -          -   %             2,876               95             2,817        -
  Bank checks outstanding (3)       -          -                   146                5            12,089         1
                                 ------      ------            -------             -----         --------      -----
                                    -          -                 3,022              100            14,906         1
NOW accounts                        -          -                   -                -              66,613         6
Money market deposit
  accounts                          -          -                   -                -              89,925         7
                                 ------      ------            -------             -----         --------      -----
  Total savings and
    demand accounts                 -          -                   -                -             594,932        51
Certificates:
  3 - 5 months                      -          -                   -                -              13,085         1
  6 - 8 months                      -          -                   -                -              41,248         4
  9 - 11 months                     -          -                   -                -              14,017         1
12 - 23 months                      -          -                   -                -             223,819        19
 24 - 35 months                     -          -                   -                -              60,841         5
 36 - 47 months                     -          -                   -                -              30,752         3
 48 - 59 months                     -          -                   -                -               3,655        -
 60 - 120 months                    -          -                   -                -              38,363         3
Negotiated-rate jumbo
  certificates                      -          -                   -                -                -           -
                                 ------      ------            -------             -----         --------      -----
  Total certificates                -          -                   -                -             425,780        36
Retirement
  accounts                          -          -                   -                -             150,818        13
  Total non-brokered
    deposits                        -          -                   -                -           1,171,530       100
Brokered deposits                   -          -                   -                -              -             -
                                 ------      ------            -------          -------        ----------     -----
  Total deposits at end
    of period                    $  -          -   %           $ 3,022              100%       $1,171,530      100%
                                 ======      ======            =======          =======        ==========     =====
</TABLE>

(1)  Past due certificates  consist of certificates  which have matured but have
     not been reinvested by the holder.  Such  certificates earn interest at the
     Bank's day of deposit/day of withdrawal rate until the amount is reinvested
     by the customer and as such are classified as regular savings.

(2)  At June 30, 1996,  this amount  principally  related to outstanding  checks
     which had not yet been collected,  and which were  subsequently  cleared in
     July 1996.


                                      -22-

<PAGE>



(3)  Consists of checks  drawn by customers on certain  deposit  accounts  which
     were  outstanding  and not yet  collected at fiscal  year-end.  All amounts
     subsequently cleared in July 1996.


                                      -23-

<PAGE>



The following table sets forth the activity in the Bank's deposits during the
periods indicated.
<TABLE>
<CAPTION>

                                                  Year                  Year                  Year
                                                  Ended                 Ended                 Ended
                                              June 30, 1997         June 30, 1996         June 30, 1995
                                              ------------          ------------          -------------
                                                                   (In Thousands)
<S>                                         <C>                    <C>                    <C>
Beginning balance                           $       3,022          $  1,171,530           $  1,254,199
Net decrease before interest credited              (3,022)              (56,611)              (124,072)
Interest credited                                    -                   47,719                 41,403
Transferred in connection with the
     Branch Sale                                     -               (1,159,616)                   -
                                            ---------------        -------------          -------------
         Net decrease in deposits                  (3,022)           (1,168,508)               (82,669)
                                            --------------         -------------          -------------
         Ending balance                     $        -             $      3,022           $  1,171,530
                                            ===============        =============          =============
</TABLE>

For additional  information relating to the Bank's deposits,  see Note 14 to the
Consolidated Financial Statements.

Borrowed Funds

The  following  table  sets  forth  certain  information  concerning  the Bank's
borrowed funds at the dates indicated.
<TABLE>
<CAPTION>

                                                                        June 30,
                                               -----------------------------------------------------------
                                                     1997                 1996                 1995
                                               --------------        --------------      -----------------
                                                                     (In Thousands)
<S>                                            <C>                <C>                   <C>
FHLB advances                                  $     -            $        2,026        $     164,526
Marine Initial Facilities                           66,065                89,760                 -
Secured by loans sold
   with recourse                                    18,206                24,000                 -
Securities sold under
   agreement to repurchase                           -                       -                 14,535
                                               -----------        --------------        -------------
  Total                                        $    84,271        $      115,786        $     179,061
                                               ===========        ==============        =============
</TABLE>

For additional information relating to the Bank's borrowed funds, see Asset Sale
Transactions and Note 17 to the Consolidated Financial Statements.

Subsidiaries

Under the  Banking  Law,  the Bank  previously  invested in  subsidiaries  which
engaged  in  various  activities  authorized  for  savings  banks,  as  well  as
additional  activities  authorized by the Banking  Department.  These activities
were subject to the requirements of federal laws and regulations.

A  substantial  amount of the Bank's  activities  in  subsidiaries  consists  of
holding  investments  in real estate not held directly by the Bank. The Bank has
established  a number of  subsidiaries  for the sole  purpose of holding  and/or
disposing of a single real estate asset.  Real estate assets located in New York
City are generally held by subsidiaries of Rivercity Realty Corp.  ("RRC"),  and
those located in the eastern United States  including New York State are held by
subsidiaries   of  Riverbank   Properties,   Inc.   ("RPI")  and  certain  other
subsidiaries of the Bank. RRC and RPI are New


                                      -24-

<PAGE>



York corporations.  The Bank's investments in real estate located in the western
United States are generally held by  subsidiaries  of Riverbank  Financial Group
("RFG"), a California corporation which has an office in San Francisco. RPI, RRC
and RFG were originally formed to engage in real estate  development and lending
activities.

During the mid-1980s,  the Bank engaged in commercial business lending through a
subsidiary.  The Bank is winding down the  operations of that  subsidiary and no
new activity has been conducted since 1991.

A  wholly-owned  subsidiary  of the Bank,  East  River  Financial  Group,  Inc.,
previously sold on an agency basis certain  tax-deferred and variable  annuities
issued by specified insurance companies.  This subsidiary ceased origination and
sale activity as of the date of the Branch Sale.

Employees

Following the consummation of the Branch Sale, at June 30, 1996, the Bank had 37
full-time  and 13 part-time  employees.  At June 30, 1997 the Bank  maintained a
full time staff compliment of four personnel,  the President and Chief Executive
Officer,  one employee who performs  administrative  functions and two employees
directly  involved in day-to-day  management of certain real estate  properties.
See  Note  26 to the  Consolidated  Financial  Statements.  See  "Directors  and
Principal Officers of the Registrant."

Taxation

Federal Taxation.  For federal income tax purposes,  the Bank reports its income
and expenses using the accrual method of accounting. The Bank and certain of its
subsidiaries  file  consolidated  federal  income tax returns on a calendar year
basis and are  subject  to federal  income  tax under the rules of the  Internal
Revenue Code ("Code") in the same manner as other corporations.  Pursuant to the
Omnibus Budget  Reconciliation Act of 1993, signed into law by President Clinton
on August 10, 1993, the maximum federal  corporate  income tax rate increased to
35%,   effective   January  1,  1993.  In  addition  to  regular  income  taxes,
corporations such as the Bank are subject to an alternative minimum tax which is
generally  equal to the  excess of 20% of  alternative  minimum  taxable  income
(taxable  income,  increased  by tax  preference  items and adjusted for certain
other tax items) over regular  income taxes.  A portion of  alternative  minimum
taxes paid can be credited against regular taxes due in later years,  subject to
certain limitations.

In  prior  years,  the  Bank  maintained  "qualifying  assets,"  as  defined  in
regulations  of the  U.S.  Treasury,  in  excess  of 60%  of  its  assets  on an
unconsolidated  basis, and as a result was considered to be a "domestic building
and loan  association"  which was able to use the  percentage of taxable  income
method for computing a deductible  addition to its bad debt reserve for federal,
state and local  income tax  purposes.  Beginning  in 1992,  the Bank  failed to
maintain qualifying assets in excess of 60% of total assets and, as a result, is
no longer a "domestic  building and loan association," but is considered to be a
"bank" for federal  income tax purposes.  As a result,  as of December 31, 1992,
the Bank had  recaptured the entire balance of the bad debt reserve which it had
previously maintained for federal tax purposes while it was a "domestic building
and loan association" into income.  Due to operating losses incurred in 1991 and
1992, however, no tax was required to be paid on the recaptured amount.

As of June 30, 1997,  the Bank had four existing tax  attributes  which could be
used to reduce federal tax  liabilities  in the current and future years.  These
are its passive  activity loss  carryforwards  and credits,  net operating  loss
(NOL)  carryforwards,  and  alternative  minimum tax  credits,  each of which is
discussed below and in Note 20 to the Consolidated Financial Statements.

At June 30, 1997,  the Bank had suspended  passive  activity  losses for federal
income tax purposes of  approximately  $674,000 and suspended  passive  activity
credits (consisting of rehabilitation tax credits) which it has not been able to
utilize in prior periods and are subject to substantially  similar  limitations,
of approximately $5.4 million. In addition,  tax credits of $784,000,  $555,000,
and $676,000  were  generated in 1997,  1996,  and 1995,  respectively,  and are
considered  non  passive.  This credit is primarily  attributable  to the Bank's
investment in the rehabilitation of an historic


                                      -25-

<PAGE>



multi-family residential project located in Philadelphia, Pennsylvania. See Note
20 to the  Consolidated  Financial  Statements for additional  information.  The
primary source of the Bank's  "passive"  losses has been from losses incurred by
subsidiaries  of the Bank in real estate  joint  ventures,  and  certain  losses
incurred  by  the  Bank  in  connection  with  real  estate   acquired   through
foreclosure.  "Passive"  losses from these  sources may be deducted  against the
Bank's "active income" other than its "portfolio income." For tax years in which
the Bank is  considered  to be  "closely  held"  within the meaning of the Code,
passive activity losses and credits in excess of the amounts  currently  allowed
are suspended and may be carried  forward  indefinitely to offset taxable income
and liabilities  from passive  activities or from an active trade or business in
future years, or will generally be fully  deductible (but not creditable) upon a
complete  disposition of the underlying passive activity.  These tax credits are
only utilizable  against tax liability  which would otherwise be incurred,  and,
accordingly,  can  not  be  used  until  after  the  available  deductible  loss
carryforwards have been utilized.

The passive activity loss limitations applied to the Bank in prior years because
the Bank was  considered to be "closely  held" within the meaning of the passive
activity loss  limitation  rules set forth in the Code.  The Bank was previously
considered  to be "closely  held" for this purpose  because more than 50% of the
value of its outstanding stock was owned, directly or indirectly,  by or for not
more  than  five  individuals.  The  determination  of stock  ownership  for the
purposes  of the  passive  activity  loss  limitation  rules  differs  from  the
requirements  of Section 382 of the Code with regard to the ownership of certain
preferred stock (see Note 18 to the  Consolidated  Financial  Statements).  As a
result of the  Offering,  the Bank  believes  that it is not "closely  held" for
purposes  of the  passive  activity  loss rules  following  consummation  of the
Offering  notwithstanding the absence of the occurrence of an "ownership change"
for purposes of Section 382 of the Code.  The passive  activity loss  limitation
rules will  continue to apply to losses and credits  from any  preceding  period
during which the Bank was "closely held," but current losses and credits are not
subject to treatment as passive activity losses.

At June 30, 1997, the Bank had NOL carryforwards for federal income tax purposes
of  approximately  $100.2  million.  The Bank's NOL's may be carried  forward 15
years and will expire in 2006 through 2012.

The Bank is subject to Federal income tax on its operations  conducted after the
Branch Sale and will  recognize  gain or loss at the time of the  disposition of
those of its assets not sold  therein.  Commencing  with the taxable year of the
making of any  liquidating  distribution  with  regard to the Series A Preferred
Stock,  the Bank will become  subject to the passive  activity  loss  limitation
rules and the  "at-risk"  rules of the Code and,  if at least 60% of the  Bank's
"adjusted  ordinary  gross  income" for any year is  "personal  holding  company
income" (each as defined), the Bank may be subject to a personal holding company
tax on its  undistributed  personal  holding  company  income for such year. The
passive  activity loss  limitation  and "at-risk"  rules have not applied to the
Bank  during  the  period  that the  Series A  Preferred  Stock was  outstanding
(although the Bank has passive  activity  loss  carryovers  and credits  arising
before that period) and the personal  holding  company rules have not applied to
the Bank during the time that it has been a "bank" or a "domestic  building  and
loan association," each as defined in the relevant provisions of the Code.

Section 382 of the Code  generally  provides that if a corporation  undergoes an
"ownership change," the amount of taxable income that the corporation may offset
after the date of the ownership  change (the "Change Date") by NOLs (and certain
built-in losses, as described below) existing on the Change Date will be subject
to an annual  limitation.  In  general,  the annual  limitation  is equal to the
product  obtained by multiplying (i) the fair market value of the  corporation's
equity immediately prior to the Change Date (with certain adjustments, including
an exclusion of capital  contributions  made during the two years  preceding the
Change Date),  by (ii) the long-term  tax-exempt  bond rate  determined  for the
month in which the Change Date occurs,  as published by the IRS. For  "ownership
changes"  occurring  during  June 1994,  that rate was 6.01%.  If an  "ownership
change" of the Bank took place during June 1994,  the Bank might be permitted to
use no more than  approximately  $865,000 of its NOLs carried over from prior to
the Change Date,  annually to offset  taxable  income  realized after the Change
Date, including income realized in connection with the Branch Sale. Accordingly,
the Bank's  ability to use its  deferred  tax assets may be reduced  materially,
resulting in the  recognition  of additional  tax expense and a reduction to its
stockholders'  equity  and  the  Bank's  liquidity.  To the  extent  that  it is
determined,   after  the  Bank  has  made   liquidating   distributions  to  its
stockholders,  that the Bank had incurred  such  additional  tax  expense,  such
stockholders  may be liable for any such additional tax expense up to the amount
of distributions  received by such stockholders in the dissolution plus interest
thereon  from  the  date  of  distribution,  and  future  distributions  to  the
stockholders may be reduced.


                                      -26-

<PAGE>



In general, an "ownership change" occurs with respect to a corporation if any of
its  stockholders who own,  directly or indirectly,  five percent or more of the
stock of the  corporation  ("5-percent  stockholders")  increase their aggregate
percentage  ownership of such stock by more than 50  percentage  points over the
lowest  percentage  of stock  owned by those  stockholders  at any time during a
three-year testing period. In applying Section 382, newly-issued stock generally
is considered to have been acquired by one or more 5-percent stockholders,  even
if none of the  persons  acquiring  that  stock in fact owns (or owned) at least
five percent of the issuer's stock.

Based on current ownership information available to the Bank, the Bank is of the
view  that no  ownership  change of the Bank  occurred  within  the three  years
preceding the Equity Offering.  The Bank expects that the Equity Offering,  when
combined  with  prior  changes  in  ownership  of stock  of the  Bank and  other
contemplated  transactions  affecting ownership of the capital stock of the Bank
occurring in connection with the Equity Offering, did not result in an ownership
change of the Bank. However,  the application of Section 382 is in many respects
uncertain.  In  assessing  the effects of prior  transactions  and of the Equity
Offering  under  Section  382,  the Bank has made certain  legal  judgments  and
certain factual assumptions.  The Bank has not requested or received any rulings
from the IRS with  respect  to the  application  of  Section  382 to the  Equity
Offering and the IRS could challenge the Bank's determinations.

At June 30, 1997, the Bank had an alternative minimum tax credit carryforward of
approximately  $2.5  million  for  federal  income tax and  financial  reporting
purposes  attributable to alternative minimum taxes paid in prior periods.  This
tax credit is only  utilizable  against  regular  tax  liabilities  which  would
otherwise  be  incurred,  and,  accordingly,  can not be used  until  after  the
available deductible loss carryforwards have been utilized.

The Bank's  federal income tax returns have been audited or closed without audit
by the IRS through its 1991 taxable year.

The IRS has reviewed the Bank's  federal  income tax returns for calendar  years
1991 and 1990 in connection  with the Bank's claims for refunds of taxes paid in
1987 through 1989 as a result of the  carryback of NOLs from 1991 and 1990.  The
agent's adjustments have been issued to the Bank. The adjustments, which are not
material,  have  been  approved  by  the  Joint  Committee  review  and a  final
assessment was issued.

For additional  information  regarding  Federal tax matters,  see Note 20 to the
Consolidated Financial Statements.

State and Local  Taxation.  The Bank is subject to the New York State  Franchise
Tax on Banking  Corporations  and to the New York City Banking  Corporation Tax.
New York  State and New York City each  imposes  these  annual  taxes on banking
corporations based on net income allocable to New York State or New York City at
a rate of 9%.  An  alternative  minimum  tax will be  imposed,  however,  if the
application of an alternative  minimum tax (based on taxable assets allocable to
New York,  "alternative" net income, or a flat minimum fee) results in a greater
tax.

In  addition  to the  foregoing,  the New  York  State  Tax Law also  imposes  a
Metropolitan  Transportation  Business Tax surcharge equal to 17% of the portion
of the net New York  State  franchise  tax  (after  deduction  of any  allowable
credits against tax) otherwise payable which is attributable to the Bank's gross
income  within New York City and in several  other New York  counties in the New
York Metropolitan Area. Also, New York State imposed through 1993 a surcharge on
banking  corporations  at a rate of 15% of the  net  franchise  tax  due  (after
deduction of any  allowable  credits  against  tax).  This rate was  effectively
reduced to 2.5% for the Bank's tax year ending December 31, 1996.

The Bank files a combined  New York State  franchise  tax return with several of
its currently active  subsidiaries  that do business in New York. The Bank's New
York State tax returns have either been audited or closed  without  audit by the
New York State Department of Taxation and Finance through its 1984 taxable year.

In October 1995, the Bank paid New York State $2.0 million to settle all amounts
claimed  including  penalties  and interest for the tax years 1985 and 1986.  In
addition,  New York State agreed that no  additional  taxes will be assessed for
the years 1987, 1988 and 1989 as a result of any potential adjustment to the bad
debt reserve deduction reported for


                                      -27-

<PAGE>



any of those  years.  Please  see the  Bank's  Report F-3 filed for the month of
October 1995 which is  incorporated  herein by reference.  In November 1995, the
Bank paid New York State $761,000 to settle all amounts, including penalties and
interest for the calendar years 1987, 1988 and 1989.

The Bank has filed  claims for  refunds  of New York  State and local  franchise
taxes of approximately  $1.2 million related to calendar year 1982. The basis of
such claims relates to the  applicability  of the exemption from such taxes when
net worth certificates ("Certificates") are outstanding. Certificates were those
issued to the FDIC by the Bank under the 1982 Assistance  Agreement.  The Bank's
initial refund claims were denied on the basis that the exemption was applicable
only  during the period  Certificates  were  outstanding  and not for the entire
year.  On October 13, 1994, a decision was rendered in a court case  involving a
similar  claim  for  refund  on  behalf of  another  savings  institution  which
confirmed  the  position  taken by New York State in denying the Bank's  initial
refund  claim.  The Bank  continues to review the impact of this decision on its
position.

The Bank's New York City tax returns have either been audited or closed  without
audit by the New York City  Department of Finance through its 1989 taxable year.
The New York City  Department  of Finance  conducted  an audit of the Bank's New
York City tax  returns  for  calendar  years 1985 to 1987.  Various  issues were
raised which  resulted in an assessment of $1.1 million of additional  taxes and
$900,000 of interest. The Bank paid the additional $2.0 million on June 30, 1994
from previously established reserves with no charges to income during the period
ended June 30, 1994.


                                   REGULATION

The  references  to laws and  regulations  which are  applicable to the Bank set
forth below and elsewhere herein do not purport to be complete and are qualified
in their entirety by reference to such laws and regulations.

General - The Bank is a stock-form  savings bank chartered under the laws of the
State of New York,  and its  remaining  non-retail  deposit  accounts and escrow
accounts  are insured up to  applicable  limits by the BIF  administered  by the
FDIC. The Bank is therefore  subject to extensive  regulation,  examination  and
supervision by the Banking Department and by the FDIC.

Marine assumed all the Bank's  remaining  retail deposits in connection with the
Branch Sale, and has so notified the FDIC. The Bank ceased accepting deposits on
the  date of the  Branch  Sale.  At June 30,  1997,  the  Bank  continued  to be
regulated by the FDIC and the NYSBD. On October 31, 1996 the Bank requested that
the FDIC terminate its insurance of accounts in accordance with the requirements
of the NYSBD's approval of the Branch Sale. On April 14, 1997, the Bank received
notice that the FDIC, as requested by the Bank,  intends to terminate the Bank's
status as an insured  state  non-member  Bank on  December  31,  1997.  Upon the
issuance  of such  order by the FDIC,  the Bank will no  longer  be  subject  to
banking regulation by the FDIC but will remain a banking organization  chartered
and regulated by the Banking Department.  In connection therewith,  the Bank has
received from the Banking  Department a waiver of any  applicable New York State
deposit insurance requirements and intends, prior to September 30, 1997, to seek
approval from the Banking Department to surrender its banking charter.

While  certain  provisions  of the New  York  State  Banking  Law  ("NYBL")  are
inapplicable,  such as the Community Reinvestment Act, the Bank will continue to
be subject to regulations regarding, among other things,  loans-to-one borrower,
transactions with affiliates and periodic reporting  requirements.  In addition,
unless   the  NYSBD   terminates   the  1995  MOU  (see  "1995   Memorandum   of
Understanding"),  the Bank will continue to be subject to the provisions thereof
including,  among other things,  regulatory capital maintenance,  limitations on
dividend payments,  valuation of real estate owned and periodic  reporting.  The
Bank has  requested  that the NYSBD and the FDIC  terminate the 1995 MOU. If the
1995 MOU is terminated  and no other such  conditions  are imposed by the NYSBD,
the Bank will no longer be subject to any currently existing  regulatory capital
requirements,  but will remain subject to the terms of the NYSBD approval of the
Branch Sale (see  "Conditions  of Branch  Sale"),  regulation,  examination  and
supervision by the NYSBD.



                                      -28-

<PAGE>



The Bank is required to file  reports  with the Banking  Department  and, to the
extent its status as an insured depository  institution has not terminated,  the
FDIC,  concerning  its  activities  and  financial  condition,  in  addition  to
obtaining regulatory approvals prior to entering into certain transactions, such
as any merger or acquisition with another institution.  The regulatory system to
which the Bank is  subject  generally  is  intended  for the  protection  of the
deposit  insurance  fund  and  depositors,  not  stockholders.   The  regulatory
structure also provides the Banking  Department and, to the extent its status as
an insured depository institution has not terminated, the FDIC, with substantial
discretion in  connection  with their  supervisory  and  enforcement  functions,
including  matters  regarding the appropriate  classification  of assets and the
establishment  of  adequate  loan  loss  reserves.   Periodically,  the  Banking
Department and the FDIC conduct  examinations of the Bank in order to assess its
compliance with federal and state regulatory requirements.

Certain  aspects  of the  Bank's  business  have  historically  been  subject to
numerous  regulatory  requirements and restrictions with respect to such matters
as, for  example,  the nature and amounts of loans and  investments  that may be
made,  the issuance of  securities,  the  establishment  of  branches,  mergers,
non-banking activities and other operations.  Numerous laws and regulations also
set forth special  restrictions and procedural  requirements with respect to the
extension  of credit,  credit  practices,  the  disclosure  of credit  terms and
discrimination in credit transactions.

At this time, the Bank remains  subject to the  information  requirements of the
Securities  Exchange Act of 1934, as amended (the "Exchange  Act") and continues
to file periodic reports and other  information with the FDIC, and the Bank will
continue to submit such reports and information to the Banking  Department until
it surrenders its banking charter and dissolves.

Conditions of the Branch Sale

The Banking  Department  imposed certain conditions in connection with approving
the Branch Sale. These conditions are, including but not necessarily limited to:
(i) the Bank's  agreement to file an  application  with the Banking  Department,
within  one year of  closing  of the  Branch  Sale,  for  approval  of a plan of
dissolution;  (ii) the Bank's  agreement  to file with the Supreme  Court of the
State of New York an  application  for a closing  order within  thirteen  months
after the date of the Branch Sale and an order of final dissolution  within five
months  following  the  filing of the  application  for a closing  order;  (iii)
increased levels of minimum capital  requirements;  (iv) the Bank's agreement to
continue to submit its proposed capital  transactions to the Banking  Department
for approval;  (v) the  continuation  of the Bank's current  periodic  reporting
obligations with respect to its Retained  Assets,  as well as in connection with
its ongoing  activities;  and (vi) such other  conditions and obligations as the
Banking Department may deem appropriate.

In  June  1997,  the  Bank  submitted  an  alternate  proposal  (the  "Alternate
Proposal") to the Banking Department  pursuant to which the Bank would implement
Conditions No. 1 and No. 2 of the approval of the Branch Sale  described  above.
The Bank  proposed  to adopt a plan  under  which it would  transfer  all of its
assets and  liabilities to a successor  corporation  ("Successor")  incorporated
under Delaware General Corporate Law.  Successor would acquire all of the assets
of the Bank and continue all of the business of the Bank under the same business
plan as adopted by the Bank.  Successor would also assume all of the liabilities
of the Bank,  including  contingent  liabilities.  Following the transfer of its
assets and  liabilities  to  Successor,  the Bank would  surrender  its  banking
charter and dissolve.  The implementation of the proposed plan would result in a
mere change of form from a banking  corporation  to a  corporation  incorporated
under the  Delaware  General  Corporate  Law,  which would not be subject to the
jurisdiction  of the Banking  Department.  The proposed  transfer is expected to
qualify as a tax-free  reorganization  under the  Internal  Revenue Code and, as
such,  the Bank expects that certain of its tax  attributes  will be  preserved.
Successor  will not be subject to  regulation  by the Banking  Department or the
FDIC following implementation of the Alternate Proposal and the surrender of the
Bank's banking charter.

In connection with the Alternate Proposal,  common and preferred shareholders of
River Bank America will receive shares of Successor on a  share-for-share  basis
so that immediately  following the  reorganization  and dissolution of the Bank,
Successor  will be owned by the same  stockholders,  in the same  proportions as
currently  own the Bank.  Following the  surrender of its banking  charter,  the
Bank,  reorganized as a regular  corporation,  expects to be able to continue to
pursue the orderly  disposition  of its assets under plans  intended to maximize
shareholder value.


                                      -29-

<PAGE>



Prior to June 30, 1997, the Bank received the Banking  Department's  conditional
approval of the  Alternate  Proposal as meeting  the  Conditions  of the Banking
Department's approval of the Branch Sale, if implemented by the Bank on a timely
basis. The Banking  Department's  conditional approval of the Alternate Proposal
and related  modification  of Condition No. 1 of the Approval of the Branch Sale
provided that the approval of shareholders  of the Alternate  Proposal not later
than September 30, 1997,  would be deemed to satisfy  Condition No. 1. Condition
No. 2 of the Banking Department's approval of the Branch Sale would be deemed to
be satisfied if the petition required by Condition No. 2 is filed by the Bank by
October  15,  1997.  In the event  that the Bank is unable to meet the dates for
completion  established by the Banking  Department,  the Bank intends to request
such extensions as may be necessary to complete  implementation of the Alternate
Proposal.  No assurances can be given that the Banking  Department  will provide
such extensions.

There can be no assurance that the NYSBD will not impose additional requirements
on the Bank in the future, so long as the NYSBD maintains its role as the Bank's
primary regulator.

1995 Memorandum of  Understanding - On September 20, 1995, the Bank executed the
1995  MOU.  The Bank has  requested  that the  Banking  Department  and the FDIC
terminate the 1995 MOU. If the 1995 MOU is  terminated,  the Bank will no longer
be subject to any  regulatory  capital  requirements.  No assurance can be given
that the Banking  Department  and the FDIC will approve the Bank's  request that
the 1995 MOU be terminated,  or that, in connection  with the termination of the
1995 MOU, the Banking  Department and the FDIC will not impose other  regulatory
capital requirements and conditions.  The 1995 MOU, among other things, requires
the Bank to: (i) maintain its adjusted  Tier 1 capital  ratio at an amount equal
to or greater than 5.5%;  (ii) develop and maintain a written plan consisting of
goals and strategies for improving the earnings of the Bank; (iii) eliminate, by
collection or charge-off,  all assets classified as "loss" and 50% of all assets
classified as "doubtful"  pursuant to any examination by the FDIC or the Banking
Department; (iv) not, with certain exceptions, lend new or additional amounts to
any borrower who has a loan which has been  charged-off  or who has a loan which
has been adversely classified by the FDIC or the Banking Department; (v) develop
a written  plan,  acceptable to the FDIC and the  Superintendent,  to reduce the
Bank's  remaining assets  classified  "doubtful" or "substandard" as a result of
the most recent examinations by the FDIC and the Banking Department;  (vi) adopt
and implement a written program to address regulatory criticisms with respect to
all "problem assets," as defined, with carrying values in excess of $3.0 million
which were  identified in the most recent  regulatory  exams by the FDIC and the
Banking Department; (vii) revise its policies to ensure that valuations of other
real estate  collateral  reflect a "fair market value" which is consistent  with
the instructions for preparation of the FDIC's Consolidated Reports of Condition
and Income ("Call  Reports") and other  accounting  guidance;  (viii) revise and
implement the Bank's internal loan review and grading  system;  (ix) not declare
or pay any  dividends  (A) on its Common Stock unless the Bank's ratio of Tier 1
capital to total assets will be not less than 5.5% and such dividend  payment is
approved in advance by the FDIC's Regional  Director and the  Superintendent  or
(B) on its outstanding  Perpetual  Preferred  Stock,  Series A unless the Bank's
ratio of Tier 1 capital  to total  assets  remains  in excess of 5.0%,  provided
that,  if the Bank's Tier 1 capital to total  assets  falls  below 5.5%,  it has
submitted an  acceptable  revised  capital plan to the Regional  Director of the
FDIC and the  Superintendent  which  demonstrates  that the Bank will be able to
restore its Tier 1 capital ratio to 5.5% in a reasonably  prompt time frame; (x)
appoint a committee of the Bank's Board of Directors to monitor  compliance with
the 1995 MOU; (xi) receive from such  Compliance  Committee of the Board certain
reports; and (xii) provide the FDIC and the Superintendent with periodic reports
as to the Bank's compliance with the 1995 MOU.

Regulatory Capital  Requirements - Federally-insured  state-chartered  banks are
required  to  maintain  such  minimum  levels of  regulatory  capital  as may be
established  from  time to  time  by  regulatory  authorities.  These  standards
generally must be as stringent as the comparable capital requirements imposed on
national  banks.  The FDIC also is authorized to impose capital  requirements in
excess of these standards on individual  banks on a case-by-case  basis, so long
as the Bank is FDIC insured.

The Banking  Department  has advised  the Bank that the Bank's  minimum  capital
requirement,  set at $115  million in the Banking  Department's  approval of the
Branch Sale and  subsequently  amended to $106 million in May 1997, shall remain
at  $106  million  until  the  Bank's  final  dissolution,  unless  the  Banking
Department  shall provide prior approval of the Bank's written  request to amend
the Bank's minimum capital requirement.


                                      -30-

<PAGE>



Loans-to-One   Borrower  -  With  certain   limited   exceptions,   a  New  York
state-chartered  savings bank may not make loans or extend credit for commercial
(non-mortgage),  corporate or business purposes (including lease financing) to a
single borrower,  the aggregate amount of which would be in excess of 15% of the
bank's  net worth if the loan is  unsecured,  or 25% of net worth if the loan is
secured.  At June  30,  1997,  the  Bank had no  credit  concentrations  that it
believes exceed the permitted amount.

Regulatory  Approval for Certain  Transactions  - Until its status as an insured
depository institution is terminated, the deposits of the Bank are insured up to
$100,000  per  insured  account (as  defined by law and  regulation)  by the BIF
administered by the FDIC.

Under the Banking  Law,  the prior  approval  of the  Banking  Board is required
before any  "company," as defined in the New York State Banking Law, can acquire
all of the capital stock of a banking  institution,  which includes a stock-form
savings bank. The term "company" is defined generally as any individual,  group,
corporation,  partnership,  trust,  association or similar  organization  either
incorporated  or doing  business in the State of New York,  but does not include
certain   governmental,   non-profit  or  investment  banking  organizations  or
operations.  In addition, prior approval of the Banking Board is required before
any individual or company,  as defined,  can acquire "control," as defined, of a
banking  institution.  Control is  presumed to exist upon the direct or indirect
ownership,  control or holding of 10% or more of the voting power of any banking
institution. Accordingly, no individual or company may acquire control of 10% or
more of the voting  capital  stock of a banking  institution  without  the prior
approval of the Banking Board.  Prior approval is also required before:  (1) any
action is taken that causes any company to become a bank  holding  company;  (2)
any  action is taken  that  causes any  banking  institution  to become or to be
merged or consolidated with a subsidiary of a bank holding company; (3) any bank
holding company acquires direct or indirect ownership or control of more than 5%
of the voting stock of a banking  institution,  or any bank  holding  company or
subsidiary  thereof acquires all or substantially all of the assets of a banking
institution. The term "bank holding company" is defined generally to include any
company or trust which directly or indirectly  either controls the election of a
majority of the  directors  or owns,  controls or holds the power to vote 10% of
the  voting  stock  of a bank  holding  company,  each  of two or  more  banking
institutions or a banking institution held by another banking  institution.  The
statute  requires the New York Banking  Board to approve or deny an  application
within 120 days of submission.

Restrictions on Dividends - In addition to the conditions  imposed in connection
with  approval  by the NYSBD and  Marine in  connection  with the  Branch  Sale,
dividends payable by the Bank are also subject to restrictions under the Banking
Law.  According to the Banking Law,  dividends may be declared and paid only out
of net profits of the Bank.  The approval of the  Superintendent  is required if
the total of all dividends declared in any calendar year will exceed net profits
for that year plus the retained net profits of the  preceding two years less any
required  transfer  to surplus  or a fund for the  retirement  of any  preferred
stock.  There can be no  assurance  that the Board of Directors of the Bank will
deem it  appropriate  to pay  dividends on the Series A Preferred  Stock even if
permitted by the Bank's primary lender (Marine) and regulatory authorities.

The Bank has received notice that approval necessary to declare or pay dividends
on the Bank's outstanding shares of 15% Noncumulative Perpetual Preferred Stock,
Series A (the "Series A  Preferred")  will not be provided at this time. In June
1996, the Bank's Board of Directors  declared a Series A Preferred  dividend for
the quarter ending June 30, 1996, payment of which was subject to the receipt of
required approvals from regulators and Marine (the Bank's principal lender). The
Bank intends to continue to seek approval for the payment of the declared Series
A Preferred  dividend.  Primarily as a result of the above,  the Bank's Board of
Directors  has taken no action as  regards a  quarterly  dividend  on the Bank's
Series A Preferred  for the  quarters  ending  June 30,  1997,  March 31,  1997,
December  31, 1996 and  September  30,  1996.  Declaration  or payment of future
dividends  on the Bank's  Series A  Preferred  Stock will also be subject to the
approval of the  Banking  Department  and the FDIC,  until the Bank is no longer
regulated  by the Banking  Department  and the FDIC,  and will be subject to the
approval of Marine for so long as the Facility remains outstanding.

Under the terms of the 1995 MOU,  the Bank may not pay  dividends  on its Common
Stock unless (i) after the payment of such dividends, its ratio of adjusted Tier
1 capital  to total  assets  will be not less  than 5.5% and (ii) such  dividend
payment is  approved  in advance by the  Regional  Director  of the FDIC and the
Superintendent. In addition, pursuant


                                      -31-

<PAGE>



to the  provisions  of the 1995  MOU,  the  Bank,  prior to June 30,  1996,  was
permitted to pay dividends on its outstanding  Perpetual Preferred Stock, Series
A even  though  the Bank's  ratio of Tier 1 capital  to total  assets had fallen
below 5.5%, but remained in excess of 5.0%, provided that the Bank had submitted
an acceptable  revised capital plan to the Regional Director of the FDIC and the
Superintendent  which  demonstrated  that the Bank  would  be in a  position  to
restore its Tier 1 capital ratio to 5.5% in a reasonably prompt time frame.

Restrictions on  Transactions  with Affiliates and Insiders - A savings bank and
other  financial  institutions  are subject to several types of  restrictions on
transactions  with affiliates and certain  insiders.  One set of restrictions is
found in Section 23A of the  Federal  Reserve Act  ("FRA"),  which,  among other
things, imposes limits on the amount of loans to, and investments in, affiliates
of the bank and requires certain levels of collateral for such loans. Affiliates
of a bank include, among other entities,  companies that control, are controlled
by or are under common  control  with the bank. A bank may not extend  credit to
any one  affiliate  in an amount that exceeds 10% of its capital (20% of capital
to all affiliates in the aggregate).  The Bank also is subject to the provisions
of Section 23B of the FRA,  which,  among other  things,  requires  that certain
transactions  between the Bank and its affiliates and certain other transactions
with or benefitting an affiliate must be on terms  substantially the same, or at
least as favorable to the Bank, as those  prevailing at the time for  comparable
transactions with or involving other non-affiliated companies. In the absence of
such  comparable  transactions,   any  transaction  between  the  Bank  and  its
affiliates must be on terms and under circumstances, including credit standards,
that in good  faith  would  be  offered  to or  would  apply  to  non-affiliated
companies.  The Bank also is subject to certain prohibitions against advertising
which  suggests  that  the  Bank  is  responsible  for  the  obligations  of its
affiliates.  In addition, the restrictions on loans to insiders contained in the
FRA and Regulation O apply to all insured institutions.  The aggregate amount of
an  institution's  loans to insiders is limited to the amount of its  unimpaired
capital  and  surplus,  unless  the  FDIC  determines  that a lesser  amount  is
appropriate.

Federal Home Loan Bank System - The Bank had  historically  been a member of the
FHLB of New York,  which is one of 12 regional FHLBs that  administers  the home
financing credit function of savings associations. Each FHLB serves as a reserve
or central bank for its members within its assigned  region.  The FHLB is funded
primarily from proceeds derived from the sale of consolidated obligations of the
FHLB System and makes  loans to members  (i.e.,  advances)  in  accordance  with
policies and  procedures  established  by the Board of Directors of the FHLB. At
June 30, 1997,  the Bank's FHLB advances  amounted to $2.0 million.  On June 28,
1996,  the Bank  requested  that it be permitted  to withdraw  from the FHLB and
during 1997 the Bank's request was granted.

As a member,  the Bank was  required to hold shares of the capital  stock of the
FHLB of New York in an amount  at least  equal to 1.0% of its  aggregate  unpaid
principal amount of its outstanding  residential property loans at the beginning
of each year or  one-twentieth  of any borrowed funds from the FHLB of New York,
whichever amount is greater. At June 30, 1997, the Bank had $9.0 million in FHLB
stock,  which was in compliance with this requirement.  The Bank's investment in
FHLB stock was fully redeemed during the Bank's 1997 fiscal year.

Regulatory Enforcement Authority

General.  The enforcement  powers  available to federal  banking  regulators are
substantial  and  include,  among  other  things,  the  ability to assess  civil
monetary penalties,  to issue cease-and-desist or removal orders and to initiate
injunctive  actions against  banking  organizations  and  institution-affiliated
parties, as defined. In general, these enforcement actions must be initiated for
violations  of laws and  regulations  and  unsafe or  unsound  practices.  Other
actions or  inactions,  including  misleading  or  untimely  reports  filed with
regulatory authorities, may provide the basis for enforcement action. Applicable
law also requires public disclosure of final enforcement  actions by the federal
banking  agencies.  In addition,  so long as the Bank is FDIC insured,  the FDIC
must be given 30 days' notice of any changes in  directors  or senior  executive
officers of the Bank and the FDIC may object to such changes.

Legislative and Regulatory Proposals. In addition,  proposals to change the laws
and regulations  governing the operations and taxation of, and federal insurance
premiums paid by, savings banks and other financial  institutions  and companies
that  control  such  institutions  are  frequently  raised  in  Congress,  state
legislatures  and  before the FDIC and other bank  regulatory  authorities.  The
likelihood of any major changes in the future and the impact such changes might


                                      -32-

<PAGE>



have on the Bank are impossible to determine. Similarly, proposals to change the
accounting  treatment  applicable to savings  associations  and other depository
institutions  are  frequently  raised  by the  Commission,  the FDIC  and  other
appropriate  authorities,  including,  among others,  proposals relating to fair
market value accounting for certain classes of assets and  liabilities.  Certain
pending  accounting rule changes are discussed  elsewhere herein. The likelihood
and impact of any additional  future accounting rule changes and the impact such
changes might have on the Bank are impossible to determine.


                                      -33-

<PAGE>



ITEM 2
                     EXECUTIVE OFFICES AND OTHER PROPERTIES

During the year ended June 30,  1996 the Bank  terminated  all  remaining  lease
obligations  involving  properties and executive offices.  The Bank is no longer
obligated under any material amounts of non-cancelable operating leases.

During 1997, the Bank paid rent in an aggregate  amount that was not material to
its financial statements.



                                      -34-

<PAGE>



ITEM 3
                                LEGAL PROCEEDINGS

Litigation.  The Bank is involved in various legal proceedings  occurring in the
ordinary course of business.  Management of the Bank,  based on discussions with
litigation  counsel,  believes  that such  proceedings  will not have a material
adverse effect on the financial  condition or operations of the Bank.  There can
be no assurance that any of the outstanding  legal proceedings to which the Bank
is a party will not be decided  adversely  to the  Bank's  interests  and have a
material adverse effect on the financial condition and operations of the Bank.

In recent  periods,  the Bank has been  involved  in several  legal  proceedings
relating to certain commercial business loans and joint venture investments made
by Quest in the mid- to late-1980s.  Upon the defaults of certain of these loans
and the bankruptcy of one of the joint venture participants,  the Bank and Quest
participated  in a global  settlement in September  1990 with an arbitrator  and
accepted a $1.4 million  payment in settlement of certain  claims which the Bank
and Quest believed were  available.  As reported in the Bank's Current Report on
Form F-3 for the month of December 1994, all of such legal  proceedings,  except
for the Adversary  Proceeding in the FBN Bankruptcy case discussed  below,  have
been  settled.  See also the Bank's Report on Form F-3 for the month of December
1994, which is incorporated by reference herein.

Regarding  the  Adversary  Proceeding  entitled In Re FBN Food  Services,  Inc.,
Debtor,  et al. v. River Bank America and Quest  Equities  Corp.,  United States
Bankruptcy Court, Northern District of Illinois, Eastern Division (Chapter 7 No.
91 B 08983,  Adversary No. 92 A 00961), as reported in the Bank's Current Report
on Form F-3 for the month of December  1994, on December 6, 1994, the Bankruptcy
Court  issued a decision  which  dismissed  Quest  Equities  and Quest Realty as
defendants and entered judgment  against the Bank for $1,400,000,  together with
prejudgment interest of approximately  $150,000.  The decision of the Bankruptcy
Court was affirmed by the United States District Court for the Northern District
of Illinois.  On appeal,  the United States Court of Appeals for the 7th Circuit
affirmed  certain  portions  of the lower  court  decision  and  reversed  other
portions,  remanding those issues to the Bankruptcy  Court. The Bankruptcy Court
ordered the  institution  to which the  collateral  was pledged to turn over the
proceeds to the Trustee in the amount of $1,683,790.  Proceedings  continue with
regard to the  disbursement of those funds by the Trustee;  the Bank has a claim
for a refund.  Since the Bank has  satisfied  the  judgment,  it has no  further
exposure to the Bankruptcy Court Trustee.

Environmental  Matters.  Under various federal, state and local laws, ordinances
and regulations, an owner, operator or manager of real property, including under
certain  circumstances  the directors and officers of such entities,  may become
liable for the costs of removal or remediation of certain  hazardous  substances
and  materials  released on or in its property or as a result of the disposal of
such substances or materials on the owner's or another person's  property.  Such
loans can impose liability  without regard to whether the owner or operator knew
of, or was  responsible  for,  the  release of such  hazardous  substances.  The
presence  of  such  substances,  or  the  failure  to  properly  remediate  such
substances when released,  may adversely affect the owner's ability to sell such
real estate or to borrow  using such real estate as  collateral.  Under  certain
circumstances  secured lenders may become exposed to  environmental  liabilities
if, among other things,  they take on an active  management role with respect to
the real estate property that is the subject of their security  interest.  While
the  Comprehensive  Environmental  Response,   Compensation  and  Liability  Act
provides  certain  exemptions from liability for secured  lenders,  the scope of
such  exemptions  are  limited  and may  not be  applicable  to all  the  assets
currently or previously owned by the Bank and its subsidiaries.

The Bank has not been  notified by any  governmental  authority  of any material
noncompliance,  liability  or  other  claim in  connection  with any of the real
estate properties currently owned or classified as in-substance  foreclosures by
the  Bank or its  subsidiaries,  but it is  aware  of the  presence  of  certain
hazardous substances and materials on certain of its properties  (foreclosed and
in-substance foreclosed), which it has taken into account in connection with the
appraisals of such  properties.  The Bank  believes  that the expected  costs of
remediation  of such  conditions  are not  significant  and would not materially
impair the  Bank's  ability to sell such  properties.  It is the Bank's  general
practice  to take  title to a  property  only if a Phase I  environmental  audit
(which  involves only limited  procedures)  does not reveal a risk of a material
environmental  condition  and to  establish a separate  subsidiary  to hold each
newly-foreclosed property. There can be no assurance,  however, that such audits
reveal all potential environmental liabilities that might exist with respect


                                      -35-

<PAGE>



to a  foreclosed  property,  that no prior owner  created any  material  unknown
environmental  condition,  that future uses or  conditions  (including,  without
limitation,  changes in applicable  environmental laws and regulations) will not
result in imposition of environmental liability on the Bank or its subsidiaries,
or that the  establishment of separate  subsidiaries  for foreclosed  properties
will insulate the Bank against  potential  environmental  liability  relating to
such properties.




                                      -36-

<PAGE>



ITEM 4
         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following  table sets forth the only  stockholders  known by the Bank to own
beneficially  or of record  more than 5% of the  common  stock and the nature of
their holdings.  This information has been obtained from reports provided by the
beneficial  owners or filed with the FDIC pursuant to Sections 13 (d) and 13 (g)
of the  Securities  Exchange Act of 1934 (the  "Exchange  Act") and  regulations
promulgated by the FDIC. Unless otherwise indicated,  each stockholder listed in
the table has sole voting and investment powers as of July 31, 1997 with respect
to the shares owned beneficially or of record by such person.

<TABLE>
<CAPTION>


        Title of                  Name and Address                       Amount and Nature of          Percent
         Class                  of Beneficial Owner                   Beneficial Ownership (1)        of Class
         -----                  -------------------                   ------------------------        --------
<S>                        <C>                                               <C>                        <C>
        Common             Mr. Alvin Dworman                                2,768,400                  39.0%
                           645 Fifth Avenue
                           New York, New York  10022

        Common             Wellington Management Company (2)                  702,900                   9.9%
                           75 State Street
                           Boston, Massachusetts  02109

        Common             First Financial Fund, Inc. (3)                     470,000                   6.6%
                           One Seaport Plaza-25th Floor
                           New York, New York  10292

        Common             East River Partnership B (4)                       415,800                   5.9%
                           Madison Plaza
                           200 West Madison Street
                           Suite 3800
                           Chicago, Illinois  60606

        Common             Odyssey Partners (5)                               415,800                   5.9%
                           31 West 52nd Street
                           New York, New York  10019

        Common             John Hancock Advisors, Inc. (6)                    315,000                   4.4%
                           101 Huntington Avenue
                           Boston, Massachusetts  02199
</TABLE>

(1)      Based upon information provided by the respective beneficial owners and
         filings  with  the FDIC  made  pursuant  to  Exchange  Act.  Beneficial
         ownership  is direct  except as otherwise  indicated  by  footnote.  In
         accordance  with Section  335.403 of the Rules and  Regulations  of the
         FDIC, a person is deemed to be the beneficial owner of a security if he
         or she has or shares voting power or  investment  power with respect to
         such  security  or has the right to acquire  such  ownership  within 60
         days.



                                      -37-

<PAGE>



(2)      Wellington  Management  Company  ("WMC")  holds  all  owned  shares  in
         accounts in its capacity as an investment  advisor for various clients.
         WMC  shares  dispositive  power  over the  shares  with its  investment
         advisory clients.

(3)      First  Financial  Fund,  Inc.  ("FFF")  holds all  owned  shares in its
         capacity as an investment company. FFF has sole voting power and shares
         dispositive  power  over the  owned  shares  with WMC of which it is an
         investment advisory client.

(4)      East  River  Partnership  B is an  Illinois  general  partnership,  the
         general  partners  of  which  are:  (1)  JAP   Grandchildren   #1,  the
         co-trustees of which are Marshall E. Eisenberg and Jay A. Pritzker; (2)
         Don Trust #25, the  co-trustees  of which are Marshall E. Eisenberg and
         Thomas J. Pritzker;  and (3) R.A.  Trust #25, the  co-trustees of which
         are Marshall E. Eisenberg and Thomas J. Pritzker.

(5)      Odyssey Partners is a Delaware limited  partnership having five general
         partners:  Stephen Berger,  Leon Levy, Jack Nash,  Joshua Nash and Nash
         Family  Partnership,  L.P.  The general  partners of Odyssey  Partners,
         excluding Nash Family  Partnership,  L.P., share voting and dispositive
         power over all owned shares.

(6)      John Hancock Advisors, Inc. ("JHA") is a wholly owned subsidiary of the
         Berkeley  Financial  Group,  which is a wholly-owned  subsidiary of the
         John Hancock Asset  Management,  which is a wholly-owned  subsidiary of
         the John Hancock  Asset  Subsidiaries,  Inc.,  which is a  wholly-owned
         subsidiary of the John Hancock Mutual Life Insurance  Company.  JHA has
         sole voting and dispositive power of the 315,000 shares of common stock
         over which it has direct beneficial ownership.

The following  table sets forth certain  information  with respect to beneficial
ownership  of  common  stock by the  directors  of the  Bank and by the  current
principal  officers of the Bank. This information has been obtained from reports
filed by the directors and principal officers with the Bank and the FDIC. Unless
otherwise  indicated,  ownership  figures are as of September 30, 1997, and each
indicated  director or principal officer listed in the table has sole voting and
investment powers with respect to the shares owned beneficially by such person.

<TABLE>
<CAPTION>


     Title of                   Name of Beneficial Owner               Amount and Nature of          Percent
      Class                    and Position held in Bank               Beneficial Ownership          of Class
     ------                    -------------------------               --------------------          --------

<S>                        <C>                                                <C>                      <C>
   Common                  Ms. Robin Duke Chandler                               --                       *
                           Director, Vice President and Secretary
   Common                  Mr. Robert N. Flint                                 4,000                      *
                           Director
   Common                  Mr. William D. Hassett                              2,150                      *
                           Director
   Common                  Mr. Jerome R. McDougal                              4,000                      *
                           Director, Chairman of the Board
                              and Chief Executive Officer **
   Common                  Mr. Edward V. Regan                                   --                       *
</TABLE>

*    Amount represents less than .5% of the common shares outstanding as of June
     30, 1997.
**   Effective  July 2,  1997  Mr.  McDougal  took on the  additional  title  of
     President with duties as described in the Bank's amended By-Laws.




                                      -38-

<PAGE>



The following  table sets forth certain  information  with respect to beneficial
ownership of 15% Noncumulative Perpetual Preferred Stock by the directors of the
Bank and by the current  principal  officers of the Bank.  This  information has
been obtained  from reports  filed by the directors and principal  officers with
the Bank and the FDIC. Unless otherwise  indicated,  ownership figures are as of
September 30, 1997, and each indicated  director or principal  officer listed in
the table has sole voting and investment powers with respect to the shares owned
beneficially by such person.
<TABLE>
<CAPTION>

            Title of                   Name of Beneficial Owner                   Amount and Nature of      Percent
              Class                    and Position held in Bank                  Beneficial Ownership      of Class
     -------------------               -------------------------                  --------------------      ---------

<S>                              <C>                                                    <C>                  <C>
15% Noncumulative                Ms. Robin Duke Chandler                                   __                *
    Perpetual Preferred Stock    Director, Vice President and Secretary
15% Noncumulative                Mr. Robert N. Flint                                    2,950                *
    Perpetual Preferred Stock    Director
15% Noncumulative                Mr. William D. Hassett                                    __                *
    Perpetual Preferred Stock    Director
15% Noncumulative                Mr. Jerome R. McDougal                                 2,950                *
    Perpetual Preferred Stock    Director, Chairman of the Board and
                                 Chief Executive Officer
15% Noncumulative                Mr. Edward V. Regan                                       __                *
   Perpetual Preferred Stock
</TABLE>

*    Amount represents less than 1% of the 15% Noncumulative Perpetual Preferred
     shares outstanding as of July 1, 1997.



                                      -39-

<PAGE>



PART II
ITEM 5

       MARKET FOR THE BANK'S COMMON STOCK AND RELATED SHAREHOLDER MATTERS

Common  Stock - The common  stock of the Bank is traded in the  over-the-counter
market.  As of July 1, 1997, the Bank had  approximately 12 holders of record of
its common stock.  Trading in the Common Stock of the Bank commenced  subsequent
to June 30, 1994.  The Bank has not  declared any  dividends on the Common Stock
since trading commenced.  See "Regulation - Restrictions on Dividends" in Item 1
hereof for certain information regarding the payment of dividends.

Stock Price

The table below shows the reported  last trade prices of the common stock during
the fiscal year ended June 30, 1997.

                                                   Quarterly Stock Prices
                                              -------------------------------
                                              High         Low    Quarter End
                                              --------   -------- -----------
First Quarter ended September 30, 1996    $ 9.125      $ 8.250   $   9.000
Second Quarter ended December 31, 1996      9.250        9.000       9.250
Third Quarter ended March 31, 1997          9.250        6.500       6.500
Fourth Quarter ended June 30, 1997          6.500        5.750       5.750

Please  reference  the  information  contained  in  Note  18  of  the  Notes  to
Consolidated Financial Statements.


                                      -40-

<PAGE>



ITEM 6
                      SELECTED CONSOLIDATED FINANCIAL DATA
                  (Dollars in Thousands, Except Per Share Data)

The following table sets forth selected consolidated financial and other data of
the Bank at the dates and for the periods indicated.  The data at June 30, 1997,
1996,  1995, 1994 and at December 31, 1993 and 1992 and for the years ended June
30, 1997, 1996, 1995, 1994 and December 31, 1993 and 1992 have been derived from
audited  consolidated  financial  statements of the Bank,  including the audited
Consolidated  Financial  Statements and related Notes included  elsewhere herein
and other  schedules  prepared  for item 6 of this  document.  At a  meeting  on
September 21, 1994, the Board of Directors of the Bank authorized  management to
change the Bank's  fiscal  year end from  December  31 to June 30. The  selected
consolidated  financial  and  other  data  set  forth  below  should  be read in
conjunction  with,  and is  qualified  in its  entirety  by,  the more  detailed
information included in the Consolidated Financial Statements and related Notes,
included elsewhere herein.

<TABLE>
<CAPTION>

                                                                  June 30                                      December 31
                                              ----------------------------------------------                   -----------
                                              1997          1996           1995          1994               1993          1992
                                              ----          ----           ----          ----               ----          ----
                                                               (Dollars in thousands, except per share data)
<S>                                            <C>           <C>          <C>           <C>               <C>            <C>
   
Balance Sheet Data (1):
Total assets                                   $211,659      $285,478     $1,463,637    $1,541,368         $1,496,222    $1,996,715
Cash and due from banks and money
   market instruments                            14,036        17,129        108,540       173,631             60,209        62,831
Investment securities, net and investment
   securities available for sale (2)              6,275         5,685         31,372        49,185             45,989       142,357
Mortgage-backed and related securities
   and mortgage-backed and related
   securities available for sale  (2)                --           187         72,643        82,074            104,827       150,832
Loans receivable:
   Single-family residential                      3,924         4,557        234,386       209,295            202,408       397,920
   Multi-family residential                      26,092        31,336        249,252       245,245            226,824       250,994
   Commercial real estate                        50,077        51,090        463,760       488,830            501,190       554,277
   Construction                                      --            --          5,301         6,157             39,791        83,371
   Commercial business                           12,806        12,894         36,695        40,224             44,206        74,047
   Consumer                                       2,871         3,038         21,274        15,421             15,904        17,438
   Less:
      Deferred fees and unearned discount            --            --        (2,220)       (3,880)            (4,487)       (7,244)
      Allowance for credit losses              (31,570)      (34,142)       (33,985)      (41,076)           (55,258)      (92,589)
                                               --------      --------       --------      --------           --------      --------
Total loans receivable, net                      64,200        68,863        974,463       960,216            970,578     1,278,214
Investments in real estate, net (3)              97,349       146,440        231,302       233,286            272,841       310,831
Loans sold with recourse                         24,451        29,914             --            --                 --            --
Deposits                                             --         3,022      1,171,530     1,254,199          1,293,635     1,789,967
Borrowed funds                                   84,272       115,786        179,061       141,592            141,592       141,592
Stockholders' equity (13)                       108,510       138,520         90,134       117,847             46,010        47,929
Shares of Common Stock outstanding                7,100         7,100          7,100         7,100              1,000         1,000
Book value per common  share (5)                 $10.35        $14.58          $7.77        $11.67             $13.01        $14.93
    
</TABLE>

(Footnotes on second following page)




                                      -41-

<PAGE>



<TABLE>
<CAPTION>

   
                                                             Fiscal Year Ended June 30,                          Fiscal Year Ended
                                                 ---------------------------------------------------                 December 31,
                                                                                                              --------------------
                                                 1997        1996            1995            1994              1993         1992
                                                 ----        ----            ----            ----              ----         ----
                                                                (Dollars in thousands, except per share data)
<S>            <C>                                  <C>         <C>           <C>              <C>         <C>          <C>
Operations Data(1):
Interest and dividend income                        $5,469      $94,409        $88,878         $93,478     $108,312     $130,823
Interest expense                                     7,360       61,794         52,255          51,635       62,415       94,741
                                                     -----       ------         ------          ------       ------       ------
Net interest income                                (1,891)       32,615         36,623          41,843       45,897       36,082
Provision for credit losses                          1,000        5,250          5,041           5,360       12,828       20,302
                                                     -----       ------         ------          ------       ------       ------
Net interest income (loss) after provision for
   credit losses                                   (2,891)       27,365         33,623          36,483       33,069       15,780
                                                   -------       ------         ------          ------       ------       ------
Other income:                                                                                                20,410           --
 Gains on sales of offices (6)(14)                      --       77,560             --          18,045
 Provision for Branch Sale contingencies(4)        (3,300)           --             --              --           --           --
Net gains (losses) on sales of loans and
   securities                                      (1,495)        (605)            441           (222)      (2,137)        4,064
 Other                                                 159        3,996          3,548           5,996        9,451        9,347
                                                   -------       ------         ------          ------       ------       ------
    Total                                          (4,636)       80,591          3,989          23,819       27,724       13,411
Real estate operations, net                       (18,368)      (4,800)       (14,357)        (11,077)     (12,675)      (8,742)
Other expense:
 Deposit insurance expense                              --        2,533          3,704           4,683        5,217        4,477
 Foreclosure costs                                      --          225          1,105           2,780        4,560        4,480
 Other                                               7,528       33,996         38,666          39,616       40,107       43,881
                                                     -----       ------         ------          ------       ------       ------
    Total                                            7,528       36,754         43,475          47,079       49,884       52,838
                                                     -----       ------         ------          ------       ------       ------
Income (loss) before income tax expense
   (benefit)                                      (33,423)       55,762       (22,261)           2,146      (1,766)     (32,389)
Income tax expense (benefit)                       (3,300)       11,749          2,113           2,608        2,662          996
                                                   -------       ------        -------          ------      -------     --------
Net income (loss)                                 (30,123)       55,013       (24,374)           (462)      (4,388)     (33,385)
Dividends declared on Preferred Stock                  --         5,250          5,250             --           --           --
                                                     -----       ------        -------          ------       ------       ------
Net income (loss) applicable to Common
   Shares                                         (30,123)       49,763       (29,624)           (462)      (4,388)     (33,385)
Primary and diluted net income (loss) per
   share (5)                                        (4.24)         7.01         (4.17)          (0.45)       (4.39)      (33.38)
Other Data (1):
Average equity to average assets                    50.97%        5.51%          7.18%           2.69%        2.28%        2.71%
Equity to assets at period end                       51.35        48.52           6.16            7.65         3.08         2.40
Weighted average yield on interest-earning
   assets (8)                                         4.90         7.42           7.11            7.13         6.80         6.71
Weighted average rate paid on interest-
   bearing deposits (8)                               6.97         4.43           3.88            3.39         3.57         4.24
Interest rate spread (8)                            (2.07)         2.99           3.23            3.74         3.23         2.45
Net interest margin                                 (1.70)         2.57           2.93            3.19         2.88         1.85
Return on average assets                            (1.27)         3.64         (1.65)          (0.03)       (0.23)       (1.37)
Return on stockholders' equity (9)(12)             (24.84)        66.12        (27.04)          (0.39)       (9.54)      (69.65)
Expense ratio (9)                                     6.75         2.89           3.58            3.76         3.50         2.71
Efficiency ratio (10)                                  n/m        95.30         108.22           98.41        92.44       116.31
Tier 1 leverage capital ratio (11)                   46.44         9.33           6.04            7.97         2.77         2.31
Tier 1 capital as a percent of risk-weighted
   assets (11)                                       60.59        49.77           7.94            9.78         3.53         3.10
Total capital as a percent of risk-weighted
   assets (11)                                         n/m        55.02           9.12           11.06         4.79         4.20
Full-service banking offices at end of
   period (11)                                          --           --             11              11           11           16
    
</TABLE>



                                      -42-

<PAGE>



(1)      Reflects the sale,  effective  June 28, 1996,  of the Bank's  remaining
         eleven  branch  offices.  As a result of such  transaction,  the Bank's
         total assets, loans receivable, net, and deposits decreased by $1,066.6
         million, $1,034.9 million and $1,159.6 million,  respectively,  and the
         Bank recorded a pre-tax net gain of $77.6 million.

(2)      At June 30, 1997,  1996,  and 1995,  all of the Bank's  investment  and
         mortgage  backed  securities,  were  classified  as available  for sale
         because of the possibility that they may be sold in response to changes
         in interest rates,  prepayment risk, liquidity needs or similar factors
         in connection with its asset and liability management strategy.

(3)      Investments in real estate consist of in-substance foreclosures, other
         real estate owned and real estate held for investment, net of related
         reserves.

(4)      During the year ended June 30, 1997,  the Bank and Marine  undertook an
         overall  review of the closing of the Branch Sale.  As a result of such
         review,  the  Bank  has  established  a  reserve  of $3.3  million  for
         potential closing  settlement  adjustments and claims which it believes
         may be asserted by Marine related to certain assets  acquired by Marine
         in the Branch Sale. The  establishment  of this reserve is reflected on
         the  Statement  of  Operations  as  provision  for Marine  Branch  Sale
         contingencies.   The  Bank   believes  that  the  reserve  for  closing
         settlement  adjustments  adequately  provides  for claims  which may be
         asserted by Marine.

(5)      Per  share  information  is based on the  weighted  average  number  of
         outstanding shares of Common Stock during the period.

(6)      Consists of a $77.6  million net  pre-tax  gain from the sale,  in June
         1996,  of the Bank's  eleven  branch  offices,  the 96th Street  branch
         office realty and related deposits.

(7)      With the  exception  of end of period  ratios,  all ratios are based on
         average daily balances during the indicated periods.

(8)      Interest rate spread  represents  the  difference  between the weighted
         average yield on interest-earning  assets and the weighted average cost
         of    interest-bearing    liabilities    (which    do    not    include
         non-interest-bearing   demand   accounts),   and  net  interest  margin
         represents net interest income as a percent of average interest-earning
         assets.

(9)      The   expense   ratio  is  the  ratio  of  other   expense  to  average
         interest-earning assets.

(10)     The  efficiency  ratio is the ratio of other  expense  to net  interest
         income plus other income after adjustment to exclude gains from sale of
         offices and net gains (losses) on sales of loans and securities.

(11)     Data is as of the end of the indicated periods.

(12)     Net income includes a $67.6 million  after-tax net gain from the Branch
         Sale in June 1996.  Excluding  this gain,  return on average assets and
         return on  stockholders'  equity for 1996 would have been  (0.83%)  and
         (15.09%), respectively.

(13)     In October 1992, the $20.0 million of outstanding  subordinated capital
         notes were converted to 3% senior non- cumulative preferred stock.

(14)     Consists of $18.1  million gain from the sale,  in October 1993, of the
         Bank's four branch offices in Westchester  County, New York and related
         deposits and a $2.3 million gain from the sale of a building,  in March
         1993,  which  formerly  contained  a  branch  office  of  the  Bank  in
         Manhattan,  New York,  the operations of which were  consolidated  into
         another branch office of the Bank.




                                      -43-

<PAGE>




<TABLE>
<CAPTION>

   
                                                                                               June 30,
                                                                  ------------------------------------------------------------------
                                                                         1997                   1996                    1995
                                                                                        (Dollars in Thousands)
<S>                        <C> 
Non-performing Assets Data (1):
Non-performing loans (2):
Single-family residential                                            $  3,924               $  4,557                 $  7,496
Multi-family residential                                               16,790                 19,658                        -
Commercial real estate                                                 11,557                  3,113                   38,685
Construction                                                                -                      -                    4,941
Commercial business                                                    12,806                  6,817                    6,263
Consumer                                                                2,871                  2,761                      165
                                                                      -------               --------              -----------
                                                                       47,948                 36,816                   57,550
                                                                      -------               --------              -----------
Investments in real estate:
Other real estate owned and real estate
  held for investment, net:
Single-family residential (3)                                             597                  1,690                    3,741
Multi-family residential                                                4,566                  9,640                   20,963
Commercial real estate                                                 19,570                 44,801                  102,841
Construction                                                           72,617                 90,309                  103,757
                                                                     --------               --------              -----------
                                                                       97,350                146,440                  231,302
                                                                     --------               --------              -----------
Total non-performing assets                                          $145,298               $183,256              $   288,852
Other Asset Quality Data:                                            ========               ========              ===========
Delinquent loans(4)                                                  $   -                  $   -                 $     9,206

Restructured Loans(5)                                                $ 24,454               $ 29,842              $   166,291
                                                                                                                  ===========
Loans to facilitate(6)                                               $   -                  $   -                 $   215,191
                                                                     ========               ========              ===========
Allowance for credit losses                                          $ 31,570               $ 34,142              $    33,985
Asset Quality Ratios:                                                ========               ========              ===========
Non-performing assets as a percentage
  of total assets(1)                                                      68.52%                 64.19%                   19.74%
Non-performing assets to total loans
  and investments in real estate(1)                                       75.24                  73.47                    23.26
Non-performing loans as a percentage
  of total loans(1)                                                       32.96                  35.74                     5.69
Allowance for credit losses as a percentage
  of total loans                                                          50.06                  33.15                     3.36
Allowance for credit losses as a percentage
  of non-performing loans(1)                                              65.84                  92.74                    59.05
Net charge-offs as a percentage of average
  loans during the period ended                                            3.59                   1.03                     0.09
Investments in real estate as a percentage of
  total non-performing assets                                             67.00                  79.91                    80.08
    
</TABLE>




                                      -44-

<PAGE>


<TABLE>
<CAPTION>

                                                         June 30,           December 31,         December 31
                                                           1994                 1993                1992
                                                           ----                 ----                ----
                                                                      (Dollars in thousands)
<S>                                                   <C>                   <C>                   <C>
Non-performing Assets Data(1):
Non-performing loans(2):
Single-family residential                             $    7,587            $      8,047         $ 13,024
Multi-family residential                                   2,900                   2,900           70,647
Commercial real estate                                    89,569                 117,578          140,170
Construction                                               5,641                  25,461           37,831
Commercial business                                        3,938                   6,283           25,078
Consumer                                                     702                   1,088              972
                                                       ---------             -----------         --------
                                                         110,337                 161,357          287,722
Investments in real estate:                            ---------             -----------         --------
Other real estate owned and real
   estate held for investment, net:
Single-family residential(3)                              18,786                  16,951           14,605
Multi-family residential                                  50,851                  68,260           78,536
Commercial real estate                                   114,237                 106,716          146,699
Construction                                              49,412                  80,914           70,991
                                                       ---------             -----------         --------
                                                         233,286                 272,841          310,831
Investments in securities in default                        --                     --               4,293

Total non-performing assets                            $ 343,623              $ 434,198          $602,846
                                                       =========              ==========         ========
Other Asset Quality Data:
Delinquent loans(4)                                    $   1,595              $  13,421          $  2,856
                                                       =========              ==========         ========
Restructured loans(5)                                  $ 132,944              $ 103,556          $134,199
                                                       =========              ==========         ========
Loans to facilitate(6)                                 $ 149,555              $ 120,939          $   --
                                                       =========              ==========         ========
Allowance for credit losses                            $  41,076              $  55,258          $ 92,589
                                                       =========              ==========         ========
Asset Quality Ratios:
Non-performing assets as a
   percentage of total assets(1)                            22.29%     29.02%         30.19%
Non-performing assets to total loans
   and investments in real estate(1)                        27.75      33.32          35.70
Non-performing loans as a
   percentage of total loans(1)                             10.98      15.66          20.88
Allowance for credit losses as a
   percentage of total loans                                 4.09       5.36           6.72
Allowance for credit losses as a
   percentage of non-performing
   loans(1)                                                 37.23      34.25          32.18
Net charge-offs as a percentage of 
   average loans during the period
   ended                                                     3.00       2.72           2.94
Investments in real estate as a
   percentage of total non-performing
   assets                                                   67.89      62.84         51.56

</TABLE>

                                      -45-

<PAGE>




(1)  Non-performing assets consist of (i) non-performing loans, which consist of
     non-accrual  loans  and  accruing  loans  90  days or  more  overdue,  (ii)
     investments  in real estate,  which  consist of other real estate owned and
     real  estate  held  for  investment,  net of  related  reserves  and  (iii)
     investment  securities  in  default.  Non-performing  assets do not include
     restructured  loans which are performing in accordance with their terms and
     which have been removed from non-performing status, which amounted to $24.5
     million at June 30, 1997.

(2)  The Bank's total non-performing  assets decreased by $38.0 million or 20.7%
     to $145.3  million at June 30, 1997 compared to $183.3  million at June 30,
     1996.  During the fiscal year ended June 30, 1997,  other real estate owned
     and real estate  held for  investment  decreased  by $49.1  million,  while
     non-performing  loans  increased by $11.1 million.  Such net decreases were
     due primarily to the  sales/satisfactions  of an aggregate of $47.2 million
     of investments in real estate and loans,  and  write-downs of $19.7 million
     in the  carrying  value of  investments  in real estate and  non-performing
     loans, offset by $27.9 million of additions.

(3)  Primarily consists of completed single-family  residential developments and
     lots for the development of single-family residences.

(4)  Delinquent loans consist of loans which are 31 to 89 days overdue.

(5)  Restructured loans consist of loans which have been restructured  primarily
     as a result of the  financial  condition of the property  which secures the
     loan and which are performing in accordance with their restructured terms.

(6) Loans to facilitate  consist of loans to finance the sale of investments in
     real estate.







                                      -46-

<PAGE>



ITEM 7
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

Changes in Financial Condition

General.  The Bank's assets and liabilities have substantially  decreased during
the last five years due the  effects of the Branch  Sale at June 28,  1996 which
resulted in sale of all of the Bank's branches and a substantial  portion of the
Bank's  assets  consistent  with the  Bank's  ongoing  efforts  to  improve  its
regulatory  capital ratios by, among other things,  reducing the total assets of
the Bank.  Total assets decreased from $285.5 million at June 28, 1996 to $211.7
million at June 30, 1997, and total  liabilities  decreased from $147 million to
$103.1 million at the same dates, respectively.  Total assets decreased by $73.8
million or 25.9%  during the year ended June  30,1997,  following  a decrease of
$1.2  billion or 80.1% during the year ended June 30,  1996.  Total  liabilities
decreased  by $43.8  million,  or 29.8%  during  the year  ended  June 30,  1997
following  a decrease  of $1.2  billion or 89.5%  during the year ended June 30,
1996.  Decreases in assets and liabilities in recent periods have been generally
comprised  of  decreases  in most of the  principal  categories  of  assets  and
liabilities.

The following table sets forth the principal categories of the Bank's assets and
liabilities at the dates indicated.
<TABLE>
<CAPTION>

                                                                   June 30,
                                                 1997                  1996                  1995
                                                                  (In Thousands)
<S>                                            <C>                     <C>                   <C>
Assets:
Cash and due from banks and money
   market instruments                          $14,036                 $17,129               $108,540
Investment securities available for sale         6,275                   5,685                 31,372
Mortgage-backed and related
    securities and mortgage-backed and
    related securities available for
    sale (1)                                         -                     187                 72,643
Loans receivable, net                           64,200                  68,863                974,463
Investments in real estate, net                 97,349                 146,440                231,302
Loans sold with recourse                        24,451                  29,914                 -
    Total assets                               211,659                 285,478              1,463,637
Liabilities:
   Deposits                                          -                   3,022              1,171,530
Borrowed funds                                  84,272                 115,786                179,061
   Total liabilities                           103,149                 146,958              1,373,503
Stockholders' equity                           108,510                 138,520                 90,134

</TABLE>

(1)      At June 30,  1996,  and 1995,  all of the  Bank's  mortgage-backed  and
         related securities were classified as available for sale because of the
         possibility  that they may be sold in  response  to changes in interest
         rates,   prepayment  risk,   liquidity  needs  or  similar  factors  in
         connection with its asset and liability management strategy.


624833.12
                                      -47-

<PAGE>



Cash and Due from Banks and Money  Market  Instruments.  Cash and due from banks
and money market instruments  decreased by $3.1 million or 18.1% during the year
ended June 30, 1997,  following a decrease of $91.4  million or 84.2% during the
year ended June 30, 1996.  The decrease in cash for the year ended June 30, 1997
was primarily due to the  repayment of other  liabilities  related to the Branch
Sale and the settlement of the Bank's remaining  non-retail deposit liabilities.
The decrease in cash and due from banks and money market  instruments during the
year ended  December 31, 1996 was reflective of the decrease in the Bank's total
assets and liabilities during the periods. For additional information,  see Note
5 to the Consolidated Financial Statements.

At June 30, 1997,  Marine Midland had restricted a total of  approximately  $5.1
million in funds, held on deposit at Marine, in accordance with the terms of the
Branch Sale and the Marine Facility agreements.  Restricted funds held by Marine
are not  available  to the Bank for  settlements  of any of the  Bank's  current
obligations.  Of the $5.1 million cash balance  restricted by Marine at June 30,
1997, $5.0 million  relates to reserve  amounts  specified under the Branch Sale
Agreement which are restricted to a maximum level of $5.0 million. The remaining
restricted  cash  reserves  held by Marine are  primarily to meet the  currently
anticipated and other potential cash  requirements of the properties  serving as
collateral for the senior loan financed by Marine.

Investment  Securities Available for Sale.  Investment  securities available for
sale  increased  by  $589,000  or 10.4%  during the year  ended  June 30,  1997,
following  a decrease of $25.7  million or 81.9%  during the year ended June 30,
1996. At June 30, 1997,  investment  securities available for sale were entirely
comprised of marketable and non-marketable  equity  securities.  The increase in
investment  securities  available for sale during the fiscal year ended June 30,
1997 reflects the accrual of $476,000 in paid-in-kind preferred stock dividends,
which are expected to be paid in June 1998 and a $113,000  increase in the value
of the marketable  equity security held in the portfolio and accounted for under
Statement of Financial Accounting  Standards No. 115 (SFAS-115)  "Accounting for
Marketable Equity Securities." The decrease in investment  securities  available
for sale in 1996  reflects the maturity of certain  investment  securities,  the
sale of certain  securities prior to the Branch Sale and the transfer of certain
securities  to Marine to  facilitate  the Branch Sale. At June 30, 1997 and 1996
all of the Bank's  investment  securities  were classified as available for sale
and, as a result,  these  securities  are carried at estimated  fair value.  See
Notes 5 and 6 to the Consolidated Financial Statements.

Mortgage-Backed  and Related  Securities  Available  for Sale.  The Bank held no
Mortgage-backed  and related  securities at June 30, 1997.  Mortgage-backed  and
related securities available for sale decreased by $187,000 or 100.0% during the
year ended June 30, 1997,  and  decreased  by $72.5  million or 99.9% during the
year ended June 30, 1996.  Decreases in  mortgage-backed  and related securities
available  for sale  during  fiscal 1997  related to the sales of the  remaining
mortgage-backed  assets to provide funds for the reduction of other  liabilities
related to the Branch Sale.  Decreases in mortgage-backed and related securities
available for sale in fiscal 1996 reflect the transfer of certain  securities to
Marine to facilitate  the Branch Sale.  Mortgage-backed  and related  securities
available for sale consisted  primarily of mortgage-backed  securities which are
guaranteed  by U.S.  Government  agencies and  sponsored  enterprises  and, to a
lesser  extent,  mortgage-related  securities,  which consist of  collateralized
mortgage obligations. See Note 6 and 7 to the Consolidated Financial Statements.

Loans Receivable, Net. Loans receivable, net, decreased by $4.7 million or 6.8 %
and $905.6  million  or 92.9%  during  the years  ended June 30,  1997 and 1996,
respectively.  The  decrease  during the fiscal year ended June 30, 1997 was due
primarily  to the  disposition  of $5.2  million  in loans as part of the Bank's
continuing  efforts to liquidate its remaining  assets and the effects of normal
loan  amortization and borrower  prepayments  activity,  partially offset by the
addition of $471,000.  The  decrease  during the fiscal year ended June 30, 1996
was due primarily to the transfer of $974.5 million to Marine as a result of the
Branch Sale,  partially offset by new originations of $148.1 million,  including
$23.4  million  in  loans  to  facilitate.  Since  1990,  the  Bank's  new  loan
originations   have  consisted  of  relatively  low  volumes  of   single-family
residential  loans,  certain  consumer  loans  and,  in 1993,  loans  secured by
multi-family  residential  elevator  properties with  approximately 75 units. In
addition,  the Bank has historically  made other loans to the extent that it was
obligated  under legally binding  commitments  which were in effect prior to the
time that it changed its  lending  strategies,  which have not been  material in
recent years,  as well as in connection  with the  restructuring/refinancing  of
existing loans or in connection with the sale of investments in real estate. See
Notes 8, 9, 10 and 11 to the Consolidated Financial Statements.



                                      -48-

<PAGE>



Loans Sold with Recourse,  Net. At June 30, 1997, the Bank held $24.5 million in
loans sold with  recourse.  At June 30, 1996,  and in  connection  with,  and to
facilitate the closing of, the Branch Sale, the Bank sold $29.9 million in loans
with recourse  accounted for as financings.  There were no such loans as of June
30, 1995. See Asset Sale  Transactions  and Notes 11 and 17 to the  Consolidated
Financial Statements.

Investments in Real Estate, Net. Investments in real estate, which are comprised
of other real estate owned and real estate held for  investment,  net of related
reserves,  decreased  by $49.1  million or 33.5%  during the year ended June 30,
1997,  and  decreased  by $84.9  million or 36.7% during the year ended June 30,
1996. Investments in real estate decreased during the fiscal year ended June 30,
1997 as the result of the sale/satisfaction of $32.8 million (net of fundings of
$11.9 million) of investments in real estate and the write-down of $16.3 million
in investments in real estate.  Investments in real estate  decreased during the
fiscal year ended June 30, 1996 as the result of the  sale/satisfaction of $82.5
million  of  investments  in real  estate,  the  write-down  of $1.9  million in
investments  in real  estate  and the  restructuring  or  granting  of  loans to
facilitate  sales in the amount of $23.4 million which were partially  offset by
the  transfer of $7.9 million of  non-performing  loans to  investments  in real
estate  and $30.4  million of  additions  to  investments  in real  estate.  The
write-downs in investments in real estate of $16.3 million,  recorded during the
year ended June 30, 1997,  included a write-down  of $11.3 million for an office
building complex in Atlanta, GA, categorized as real estate held for investment.
This  charge  followed  a change  in  operating  plans  for the  property  and a
resultant  reevaluation  of  projected  operating  cash  flows  related  to this
property.  The Bank is  actively  seeking  a  purchaser  for the  property.  For
detailed information concerning the Bank's investments in real estate, see "Real
Estate Assets" Notes 11, 13 and 14 to the Consolidated Financial Statements.

Deposits.  Deposits  decreased  by $3.0  million or 100% and by $1.2  billion or
99.8% during the years ended June 30, 1997 and 1996, respectively.  The decrease
in  deposits  during the year ended June 30, 1997 was due to the  settlement  of
outstanding  non-retail deposit  obligations  (primarily check deposits that had
not cleared  following the Branch Sale) in July,  1996. The decrease in deposits
during 1996 was primarily the result of the transfer of $1.2 billion in deposits
to Marine in connection  with the Branch Sale. For additional  information,  see
Note 16 to the Consolidated Financial Statements.

Borrowed  Funds.  The Bank's  borrowed funds decreased by $31.5 million or 27.2%
and $63.3  million  or 35.3%  during  the years  ended  June 30,  1997 and 1996,
respectively.  Borrowed  funds  decreased  during  fiscal 1997  primarily as the
result of repayment  transactions  utilizing funds received from the liquidation
of certain  assets under the Bank's plan of asset  dispositions.  Borrowed funds
decreased in 1996  primarily as the result of paying off $162.5  million in FHLB
borrowed  funds  partially  offset by the  Initial  Facility  granted by Marine,
amounting to $89.8  million,  and  borrowed  funds  secured by loans sold,  with
recourse,  amounting to $24.0  million in connection  with the Branch Sale.  See
Asset  Sale  Transactions  and  Notes  11 and 17 to the  Consolidated  Financial
Statements.

Stockholders'  Equity.  Total stockholders' equity decreased by $30.0 million or
21.7% during the year ended June 30,  1997,  primarily as a result of the Bank's
reported operating loss of $30.1 million.  Total stockholder's  equity increased
by $48.4  million or 53.7%  during the year ended June 30,  1996.  The  increase
during  the year  ended  June 30,  1996 was  primarily  attributable  to the net
after-tax gain of $67.6 million on the Branch Sale  consummated in June 1996. At
June 30,  1997  and  1996,  an  aggregate  of $1.1  million  and  $1.2  million,
respectively, were deducted from the Bank's stockholders' equity under Statement
of Financial Accounting Standards No. 115 (SFAS-115)  "Accounting for Marketable
Equity  Securities,"  reflecting net unrealized losses on investment  securities
classified as available for sale. See the consolidated  statements of changes to
stockholders' equity in the Consolidated Financial Statements and Note 19 to the
Consolidated Financial Statements.


                                      -49-

<PAGE>



The following  table  summarizes  the  calculation  of the Bank's book value per
share at June 30, 1997, June 30, 1996 and June 30, 1995.

<TABLE>
<CAPTION>

                                                 June 30, 1997         June 30, 1996             June 30, 1995
                                                 -------------         -------------             -------------
                                                                    (Amounts in Thousands)

<S>                                                 <C>                <C>                            <C>    
Total stockholders' equity                          $108,510           $138,520                       $90,134
Less:  liquidation value of preferred stock           35,000             35,000                        35,000
                                                    --------           --------                       -------
Net stockholders' equity                            $ 73,510           $103,520                       $55,134
                                                    ========           ========                       =======

Total shares of Common Stock
   issued and outstanding                              7,100             7,100                          7,100

Book value per common share                         $ 10.35            $ 14.58 (1)                     $7.77
                                                    ========           ========                       =======
</TABLE>

See "Management's  Discussion and Analysis of Financial Condition and Results of
Operations - Asset Quality - Allowance for Credit Losses."

(1)      As reduced by the preferred  stock dividend for the quarter ending June
         30, 1996 which was declared and not yet paid as of June 30, 1997.



                                      -50-

<PAGE>



Results of  Operations - Fiscal year ended June 30, 1997 compared to fiscal year
ended June 30, 1996

General.  The Bank  reported a net loss  attributable  to common shares of $30.1
million or ($4.24) per share for the years ended June 30, 1997, as compared with
net income  applicable  to Common Shares of $49.8 million or $7.01 per share for
the fiscal year ended June 30, 1996.  The primary reason for the decrease in the
Bank's net income in the fiscal  year  ended June 30,  1997 as  compared  to the
previous  year was the net  pre-tax  gain of $77.6  million on the  Branch  Sale
recorded in 1996, a decrease in net  interest  income in fiscal 1997 as compared
to fiscal 1996 of $30.3  million as a result of the  substantial  decline in net
earning  assets as a result of the Branch  Sale and an increase in the loss from
other real estate  owned from $4.8  million in fiscal  1996 to $18.4  million in
fiscal 1997,  partially  offset by  reduction  in operating  expenses in 1997 as
compared to the previous  year of $29.2  million and the payment of $5.3 million
of dividends on the Preferred Stock in fiscal 1996.

The  operations  of the Bank were  substantially  dependent  on its net interest
income,  which is the difference  between the interest  income received from its
interest-earning  assets,  including investment securities,  mortgage-backed and
related  securities  and  loans,  and  the  interest  expense  incurred  on  its
interest-bearing  liabilities,  including  deposits,  FHLB  advances  and  other
borrowed funds. Net interest income is determined by an  institution's  interest
rate  spread   (i.e.,   the   difference   between  the  yield   earned  on  its
interest-earning assets and the rates paid on its interest-bearing  liabilities)
and  the  relative  amount  of  interest-earning   assets  and  interest-bearing
liabilities.  Net interest  income can be positively  or negatively  impacted by
changes in interest rates.

Net interest  income is affected by a number of variables.  One such variable is
the interest rate spread,  that is, the difference between the yields on average
interest-earning  assets and the cost of average  interest-bearing  liabilities.
Another  variable  is  the  relative  amounts  of  interest-earning  assets  and
interest-bearing  liabilities.  In part through the  resolution of a substantial
amount  of  non-performing  assets,  the Bank  reduced  the  excess  of  average
interest-earning liabilities over average interest-bearing assets for the fiscal
year  ended  June 30,  1997.  The  level  of the  Bank's  non-performing  assets
continues, however, to have a negative effect on net interest income.

In  addition,  the Bank's  results of  operations  continue to be  significantly
affected by the levels of its  non-performing  assets.  During fiscal 1997,  the
Bank's  results were affected by $1.0 million and $5.3 million in provisions for
possible  credit losses in 1997 and 1996,  respectively.  The Bank's  operations
also have  been  affected  by  certain  regulatory  restrictions  including  the
Conditions  of the  Branch  Sale  and  the  1995  MOU.  See  "Regulation  - 1995
Memorandum of Understanding" and "Conditions of Branch Sale."

Net Interest Income.  The combined effects of the changes in interest income and
interest  expense  resulted  in a $34.5  million  or  (105.8%)  decrease  in net
interest  income  during the fiscal  year ended June 30,  1997  compared  to the
fiscal  year ended  June 30,  1996.  The Bank's  average  interest  rate  spread
decreased  from 2.99% during  fiscal 1996 to (2.07%)  during  fiscal 1997.  This
decrease was due primarily to the  substantial  reduction in net earning  assets
resulting from the Branch Sale. The Bank's net interest  margin,  which measures
the ratio of the  Bank's net  interest  income to its  average  interest-earning
assets,  decreased  from 2.57% to (1.70%) when  comparing  the fiscal year ended
June 30,  1997 to the  results  for the fiscal  year ended June 30,  1996.  This
decrease was due primarily to the factors  described above related to the Branch
Sale.










                                      -51-

<PAGE>



The following table sets forth, for the periods indicated, information regarding
(i) the total dollar amount of interest income from interest-earning  assets and
the resultant  average yields,  (ii) the total dollar amount of interest expense
on  interest-bearing  liabilities  and the  resultant  average  cost,  (iii) net
interest  income,  (iv)  net  interest  margin  and (v)  interest  rate  spread.
Information is based on daily balances during the indicated periods.

<TABLE>
<CAPTION>

                                                            Fiscal Year Ended June 30,
                                    ------------------------------------------------------------------
                                                 1997                                 1996
                                    --------------------------------     -----------------------------
                                    Average                  Average     Average               Average
                                    Balance     Interest     Rate(1)     Balance    Interest   Rate(1)
                                    -------     --------     -------     -------    --------   -------
                                                             (Dollars in Thousands)
<S>                             <C>             <C>          <C>         <C>        <C>            <C>
Average Assets:
Money market investments        $     2,500     $   155          6.20% $     44,344   $   2,489    5.61%
Investment securities                 5,871         725         12.35       131,857       9,347    7.09
Mortgage-backed and
   related securities                  -           -             -           67,926       5,342    7.86
Loans receivable, net(2)             99,403       4,363          4.39     1,018,427      76,614    7.52
Other interest-earning assets         3,800         225          5.92         8,976         617    6.87
                                -----------      ------          ----  ------------    --------
Total interest-earning assets,
   interest income                  111,574       5,468          4.90     1,271,530      94,409    7.42
                                                 ------                                --------
Non-interest-earning cash            11,770                                  11,266
Allowance for credit losses         (32,289)                                (33,366)
Other assets                        146,896                                 261,730
                                 ----------                            ------------
   Total assets                 $   237,951                            $  1,511,160
                                ===========                            ============

Average Liabilities and
   Stockholders' Equity:
Retail certificates of deposit  $      -        $  -             -     $    587,971   $  33,288    5.66%
Other retail interest-bearing
   deposits(3)                         -           -             -          568,915      14,431    2.54
Brokered certificates of
   deposit                             -           -             -            -           -          -
   Total interest-bearing deposits     -           -             -        1,156,886      47,719    4.12
Borrowed funds                       93,247      6,373          6.83        233,429      14,025    6.01
Other                                12,300        987          8.02          5,727          49    0.86
                                     ======        ===          ====          =====          ==    ====
Total interest-bearing
       liabilities, interest
      expense                       105,547      7,360          6.97      1,396,042      61,794    4.43
                                                 -----                                   ------
Non-interest-bearing
   deposits                             480                                 11,473
Other liabilities                    10,648                                 20,443
                                     ------                                 ------
                                    
   Total liabilities                116,675                              1,427,958
Stockholders' equity                121,276                                 83,202
   Total liabilities and
   stockholders' equity         $   237,951                            $ 1,511,160
                                ===========                            ===========
Net interest income                           $ (1,892)                               $  32,615
                                              ========                                =========
Average interest rate spread                             (2.07%)                                   2.99%
                                                         =====                                     ==== 
Net interest margin                                      (1.70%)                                   2.57%
                                                         =====                                     ==== 
Ratio of interest-earning
   assets to interest-bearing
   liabilities                   94.6%                                  91.1%
                                 ====                                   ==== 

</TABLE>

                        (Footnotes on the following page)


                                      -52-

<PAGE>



(1)      At June 30, 1997, the Bank's  interest rate spread  amounted to (2.07%)
         and the yields earned and rates paid were as follows:

<TABLE>
<CAPTION>

<S>                              <C>                                             <C>  
Money market instruments         6.20%   Borrowed funds                          6.83%
Investment securities           12.35    Other                                   8.02
Loans receivable, net            4.39    Total interest-bearing liabilities      6.97
Other interest-earning assets    5.92
Total interest-earning assets    4.90
</TABLE>

(2)      The average balance of interest-earning assets includes accruing loans
         90 days or more overdue and non-accrual loans, interest on the latter
         of which is recognized on a cash basis.

(3)      Includes passbook, demand on withdrawal ("DOW"), negotiable order of
         withdrawal ("NOW"), club and money market deposit accounts.

The following  table describes the extent to which changes in interest rates and
changes in volume of interest-earning  assets and  interest-bearing  liabilities
have  affected  the Bank's  interest  income  and  expense  during  the  periods
indicated.  For each category of  interest-earning  assets and  interest-bearing
liabilities,  information is provided on changes  attributable to (i) changes in
volume (change in volume multiplied by prior rate), (ii) changes in rate (change
in rate  multiplied  by prior volume) and (iii) total change in rate and volume.
Changes attributable to both volume and rate have been allocated proportionately
to the change due to volume and the change due to rate.

<TABLE>
<CAPTION>

                                                                           Fiscal Year Ended June 30,
                                                                                 1997 vs. 1996
                                                                     -----------------------------------

                                                                           Increase (Decrease) Due to
                                                                     -----------------------------------
                                                                     Rate         Volume      Total
                                                                             (Dollars in Thousands)
<S>                                                                  <C>     <C>             <C>

Interest-Earning Assets:
Money market investments                                             $  15   $(2,349)        $ (2,334)
Investment securities                                                    9    (8,631)          (8,622)
Mortgage-backed and related securities                               -        (5,342)          (5,342)
Loans receivable, net                                               (3,449)  (68,802)         (72,251)
Other interest-earning assets                                          (36)     (356)            (392)
                                                                    ------   -------          ------- 
 Total interest-earning assets                                      (3,461)  (85,480)         (88,941)
                                                                    ------   -------          ------- 

Interest-Bearing Liabilities:
 Retail certificates of deposit                                         -    (33,288)         (33,288)
 Other interest-bearing deposits(1)                                     -    (14,431)         (14,431)

 Total interest-bearing deposits                                        -    (47,719)         (47,719)
 Borrowed funds                                                       765     (8,417)          (7,652)
 Escrow deposits                                                      880         58              938
                                                                      ---         --              ---
Total interest-bearing liabilities                                  1,645    (56,078)         (54,433)
                                                               ----------   --------       ---------- 
  Increase (decrease) in net interest income                   $   (5,106)  $(29,402)      $  (34,508)
                                                               ==========   ========       ========== 
</TABLE>

(1) Includes passbook, DOW, NOW, club and money market deposit accounts.



                                      -53-

<PAGE>



Interest  Income.  The Bank's  interest and dividend  income  decreased by $88.9
million or 94.2% during the fiscal year ended June 30, 1997 compared to the same
period in 1996.  Such  decrease  was  attributable  to the  average  balances of
interest-earning  assets.  The  average  balance of the Bank's  interest-earning
assets  decreased by $1.2 billion or 91.2% to $111.6 million for the fiscal year
ended June 30, 1997. Such increase  primarily  reflects the planned  leverage in
the Bank's assets through the use of investment securities.

The weighted average yield on the Bank's  interest-earning assets decreased from
7.42% during the fiscal year ended June 30, 1996 to 4.90% during the fiscal year
ended June 30,  1997.  Such  decrease  was due  primarily  to a decrease  in the
weighted average yield of the Bank's loans receivable from 7.52% to 4.39% during
the same periods.  The decrease in the weighted average yield of the Bank's loan
portfolio reflects the general decreases in market rates of interest.

The Bank's interest income in recent periods has been adversely  affected by the
high levels of non-performing assets. Gross interest income that would have been
recognized   for  the  fiscal  years  ended  June  30,  1997  and  1996  if  all
non-performing  loans  classified as loans at such dates had been  performing in
accordance  with their original terms amounted to $3.4 million and $5.0 million,
respectively,  and the  actual  amount  of  interest  on  these  loans  that was
collected  during these periods and included in interest income was $164,000 and
$420,000, respectively.

Interest  Expense.  The Bank's  interest  expense  decreased by $54.4 million or
88.1% during the fiscal year ended June 30, 1997  compared to fiscal 1996.  Such
decrease was  attributable to an increase in the average rate paid on the Bank's
deposits and a decrease in the average balances of interest-bearing liabilities.

The average balance of the Bank's interest-bearing liabilities decreased by $1.3
billion or 92.4% from $1.40  billion  during the fiscal year ended June 30, 1996
to $105.5 million during the fiscal year ended June 30, 1997.

The weighted average rate on the Bank's  interest-bearing  liabilities increased
from 4.43% during the fiscal year ended June 30, 1996 to 6.97% during the fiscal
year ended June 30,  1997.  This  increase  was  attributable  to a reliance  on
borrowed funds from the Facility provided by Marine Midland during the year.

Provision for Credit  Losses.  The provision for credit losses  amounted to $1.0
million  and $5.3  million  during the fiscal year ended June 30, 1997 and 1996,
respectively.  These provisions resulted from management's ongoing evaluation of
the adequacy of the allowance for credit losses in light of, among other things,
the amount of  non-performing  loans,  the risks  inherent  in the  Bank's  loan
portfolio and depressed  markets for real estate and economic  conditions in the
New York  metropolitan  area and other  areas in which the Bank had  engaged  in
lending  activities.  The  provision for credit losses in the fiscal 1997 period
reflects management's  internal analysis of its non-performing  assets. See Note
10 to the Consolidated Financial Statements.




                                      -54-

<PAGE>



Other Income. The following table sets forth the composition of the Bank's other
income (loss) during the periods indicated.

<TABLE>
<CAPTION>

                                                                                 Fiscal Year
                                                                                Ended June 30,
                                                                    ---------------------------------
                                                                    1997                         1996
                                                                    ----                         ----
                                                                            (In Thousands)
<S>                                                           <C>                             <C>
Gains on sales of offices and branches (1)                    $          -                    $77,560
Banking fees and service charges                                         -                      2,463
Net gains (losses) on sales of loans and investment securities       (1,495)                     (605)
Other                                                                (3,141)                    1,533
                                                              --------------                  -------
 Total                                                        $      (4,636)                  $80,951
                                                              ==============                  =======

</TABLE>

(1)      The net gain on the sale of  offices  and  branches  included a deposit
         premium of $93.0 million, partially offset by net losses on the sale of
         assets to  facilitate  the closing of the Branch Sale of $1.1  million,
         transaction  costs of $5.8 million,  professional fees of $3.2 million,
         employee benefits and severance  payments of $4.6 million and other net
         Branch Sale costs of $700,000.

Gain on sale of offices  during the fiscal  year ended June 30,  1996  consisted
primarily  of a $77.6  million  net  pre-tax  gain  from the sale of the  Bank's
remaining  eleven  branch  offices and 96 Street  branch office realty to Marine
Midland along with the related deposits,  and Transferred Assets, which amounted
to $1,159.6  million of deposits and $1,066.6  million in Transferred  Assets on
June 28, 1996, the effective date of the transaction.

Other income  amounted to $ (3.1) million  during the fiscal year ended June 30,
1997  compared to $1.5 million  during the fiscal year ended June 30, 1996.  The
primary reason for the $4.6 million decrease in other income was the curtailment
of the Bank's principal activities as a result of the Branch Sale.

Real  Estate  Operations,  Net.  The Bank's  real estate  operations,  net,  are
comprised of (i)  writedowns of  investments in real estate to the lower of cost
or fair  value  minus  estimated  costs  to sell  and  (ii)  other  real  estate
operations,  net,  which  consists  of  net  operating  income  or  losses  from
investments  in real estate and net gains or losses on sales of  investments  in
real estate.  Real estate  operations,  net, does not include  foreclosure costs
related  to the  Bank's  non-performing  assets,  which  are  included  in other
expenses.



                                      -55-

<PAGE>



The  following  table  sets  forth the  components  of the  Bank's  real  estate
operations during the periods indicated.

<TABLE>
<CAPTION>
                                                                            Fiscal Year
                                                                          Ended June 30,
                                                               -----------------------------------
                                                                    1997                      1996
                                                                    ----                      ----
                                                                             (In Thousands)
<S>                                                            <C>                   <C>
Other real estate operations:
Operating income from investments in real estate               $   16,158            $      18,530
Operating expenses from investments in real estate                 13,027                   17,942
                                                               ----------            -------------
Net income from investments in real estate                          3,131                      588
Net gains (losses) from sale of investments in real estate         (1,754)                  (3,499)
                                                               -----------           --------------
Other real estate operations, net                                   1,377                   (2,911)
                                                               ----------            --------------
Write-down of investments in real estate                          (19,745)                  (1,889)
                                                               -----------           --------------
Total real estate operations, net                               $ (18,368)           $      (4,800)
                                                               ===========           ==============
</TABLE>

Real estate operations, net, for the fiscal year ended June 30, 1997 resulted in
a loss of $18.4  million  as  compared  to a loss of $4.8  million  for the same
period in 1996 primarily as a result of an increase in writedowns.  The decrease
in rental income was due to the reduction in rental revenues  resulting from the
sale of  investments  in real  estate  during  1996 and 1997.  See "Real  Estate
Assets" and Notes 11, 13 and 14 of the Consolidated Financial Statements.

Although the Bank's other real estate operations,  net, are subject to a variety
of factors  which are subject to change,  it generally can be expected that such
operations  are unlikely to improve,  and may  decline,  in the near term in the
event that the Bank continues to reduce its investments in real estate.  This is
because  investments in real estate which have positive cash flows are likely to
be more  attractive to potential  purchasers,  and thus sold earlier and achieve
higher sales  proceeds  than  investments  in real estate which do not have such
characteristics.

Other Expenses.  Other expenses consist of the Bank's general and administrative
expense.  With  the  exception  of  foreclosure  costs  related  to  the  Bank's
non-performing  assets,  other  expenses  do  not  include  direct  real  estate
operations expenses, which are included in "other real estate operations, net."



                                      -56-

<PAGE>



The  following  table sets forth the  components  of the Bank's  other  expenses
during the periods indicated.

<TABLE>
<CAPTION>
                                                                             Fiscal Year
                                                                            Ended June 30,
                                                                 ---------------------------------
                                                                 1997                         1996
                                                                 ----                         ----
                                                                            (In Thousands)

<S>                                                                  <C>               <C>         
Salaries                                                       $     927     $     9,814
Employee benefits                                                    243           4,349
Premises and occupancy costs                                           -           8,108
Electronic data processing                                             -           3,700
Legal and professional fees                                          1,892         4,521
Management fees                                                      2,942            - 
Other operating expenses                                             2,024         3,504
                                                               -----------   -----------
     (1)                                                             7,528        33,996
Deposit insurance expense                                              -           2,533
Foreclosure costs                                                      -             225
                                                               -----------   -----------
     (2)                                                       $     7,528   $    36,754
     ==                                                        ===========   ===========
</TABLE>

(1)  Represents  a 77.97%  decrease  in the  fiscal  year  ended  June 30,  1997
     compared to fiscal 1996.

(2)  Represents  a 79.56%  decrease  in the  fiscal  year  ended  June 30,  1997
     compared to fiscal 1996.

Other  expenses  decreased by $ 29.3 million or 79.5% from $36.8 million  during
the fiscal year ended June 30, 1996 to $7.5 million during the fiscal year ended
June 30, 1997.  Such reductions were primarily the result of a decrease in costs
incurred in connection with the  foreclosure of properties  securing real estate
loans and legal expenses.

Income  Tax  Expense.  On  January  1,  1993,  the Bank  adopted  SFAS No.  109,
"Accounting  for Income  Taxes." Among other  things,  SFAS No. 109 requires the
Bank to recognize a deferred tax asset relating to the unrecognized  benefit for
all temporary  differences that will result in future tax deductions and for all
unused NOL and tax credit carryforwards,  subject to, in certain  circumstances,
reduction  of the asset by a  valuation  allowance.  A  valuation  allowance  is
recorded if it is more likely than not that some  portion or all of the deferred
tax  asset  will  not be  realized  based  on a review  of  available  evidence.
Realization of tax benefits for deductible temporary  differences and unused NOL
and tax credit  carryforwards may be based upon the future reversals of existing
taxable  temporary  differences,  future taxable  income  exclusive of reversing
temporary differences and carryforwards, taxable income in prior carryback years
and, if appropriate, from tax planning strategies.

The high  levels  of loan  charge-offs  and other  losses,  which  were  largely
responsible for losses during the periods, effectively eliminated federal income
tax liability for fiscal 1997,  fiscal 1996,  and fiscal 1995. The Bank's income
tax provision  includes state and local taxes on the greater of combined  entire
net income,  combined  alternative entire net income or combined taxable assets.
Certain  subsidiaries  provide for state and local  taxes on a separate  company
basis on income,  capital,  assets or an alternative minimum tax. For additional
information, see Note 20 to the Consolidated Financial Statements.

Under SFAS No. 109, at June 30, 1997, the Bank recorded a net deferred tax asset
of  approximately  $19.6 million and deferred tax  liabilities of $19.6 million.
The net deferred tax asset  reflects  gross deferred tax assets of $56.4 million
and a  valuation  allowance  of  $36.9  million.  The  net  deferred  tax  asset
represents  primarily the  anticipated  federal and state and local tax benefits
that could be  realized in future  years upon the  utilization  of existing  tax
attributes.   The  deferred  tax  asset  primarily  relates  to  provisions  for
anticipated credit losses recognized for financial  statement purposes that have
not yet been realized for tax purposes,  suspended  passive  activity losses and
credits, deferred income on venture investments and available NOL carryforwards.
Generally,  the amount of an  institution's  net deferred tax asset may serve to
increase  its net worth  under  generally  accepted  accounting  principles.  In
addition,  FDIC  regulations  permit  deferred tax assets that are  dependent on
future taxable income to be included in Tier 1 capital in an amount equal to the
lesser of the deferred tax asset that can be realized based on


                                      -57-

<PAGE>



projected taxable income for the immediately  subsequent  one-year period or 10%
of Tier 1 capital  before  any  disallowed  items.  However,  because of the net
losses  incurred  by the Bank in  recent  years,  the Bank  established  a $36.9
million  valuation  allowance,  resulting  in a net  deferred tax asset of $19.6
million.  The valuation allowance increased by approximately $2.9 million during
the fiscal year ended June 30, 1997.  Realization  of the net deferred tax asset
is expected to occur upon reversal of existing taxable temporary differences for
which deferred tax liabilities of $19.6 million have been recorded. As a result,
the net  deferred  tax asset is not  dependent  on  future  taxable  income  for
purposes of the FDIC's regulations.

The provision for income taxes differs from the amount  computed by applying the
statutory  Federal income tax rate of 35% to the income (loss) before  provision
for income taxes primarily due to state and local income and franchise taxes and
limitations on the recognition of tax benefits of net operating  losses.  During
the year ended  June 30,  1997,  the Bank  completed  a review of its  potential
current  and  deferred  federal and state tax  liability  for the fiscal year in
light of the Branch  Sale and its related  effect.  As a result of the review of
its potential current and deferred tax liabilities and the results of operations
for the twelve  months  ended June 30,  1997,  the Bank  reduced  its  provision
(recorded  a benefit  from) for state and local  income  taxes by $3.3  million.
Additionally,  the Bank reduced its estimated current state and local income tax
liability  at June  30,  1997 to  reflect  the  effect  of the  Branch  Sale and
disposition transactions completed during the twelve months ended June 30, 1997.


Results of  Operations - Fiscal year ended June 30, 1996 compared to fiscal year
ended June 30, 1995

General.  The Bank  reported  net income  applicable  to Common  Shares of $49.8
million or $7.01 per share for the fiscal year ended June 30, 1996,  compared to
a net loss of $29.6  million or ($4.17) per share for the fiscal year ended June
30,  1995.  The primary  reason for the increase in the Bank's net income in the
fiscal year ended June 30, 1996  compared to fiscal 1995 was a reduction  in the
loss from other real  estate  owned  from $14.4  million in fiscal  1995 to $4.8
million in fiscal  1996 and the net after tax gain on the Branch Sale in 1996 of
$67.6 million.  The decrease in net interest  income after  provision for credit
losses was equally offset by the reduction in other operating expenses.

The  operations  of the Bank were  substantially  dependent  on its net interest
income,  which is the difference  between the interest  income received from its
interest-earning  assets,  including investment securities,  mortgage-backed and
related  securities  and  loans,  and  the  interest  expense  incurred  on  its
interest-bearing  liabilities,  including  deposits,  FHLB  advances  and  other
borrowed funds. Net interest income is determined by an  institution's  interest
rate  spread   (i.e.,   the   difference   between  the  yield   earned  on  its
interest-earning assets and the rates paid on its interest-bearing  liabilities)
and  the  relative  amount  of  interest-earning   assets  and  interest-bearing
liabilities.  Net interest  income can be positively  or negatively  impacted by
changes in interest rates.

Net interest  income is affected by a number of variables.  One such variable is
the interest rate spread,  that is, the difference between the yields on average
interest-earning  assets and the cost of average  interest-bearing  liabilities.
Another  variable  is  the  relative  amounts  of  interest-earning  assets  and
interest-bearing  liabilities.  In part through the  resolution of a substantial
amount  of  non-performing  assets,  the Bank  reduced  the  excess  of  average
interest-earning liabilities over average interest-bearing assets for the fiscal
year  ended  June 30,  1996.  The  level  of the  Bank's  non-performing  assets
continues, however, to have a negative effect on net interest income.

In  addition,  the Bank's  results of  operations  continue to be  significantly
affected by the levels of its  non-performing  assets.  During fiscal 1997,  the
Bank's results were affected by $5.3 million in provisions  for possible  credit
losses.  The Bank's  operations  also have been  affected by certain  regulatory
restrictions  including the  Conditions of the Branch Sale and the 1995 MOU. See
"Regulation - 1995 Memorandum of Understanding" and "Conditions of Branch Sale."

Net Interest Income.  The combined effects of the changes in interest income and
interest  expense  resulted in a $6.2 million or 18.5%  decrease in net interest
income  during the fiscal year ended June 30,  1996  compared to the fiscal year
ended June 30, 1995.  The Bank's  average  interest rate spread  decreased  from
3.23% during  fiscal 1995 to 2.99% during  fiscal  1996.  This  decrease was due
primarily to a reduction in the interest rate earned on loans,  in part due to a
large  interest  payment  received on a non-accrual  loan in fiscal 1995, and an
increase in the rates offered on  certificates of deposit which were trending up
at a faster rate than loans  offset,  in part,  by a decrease in  non-performing
assets  which  were  returned  to an  interest-earning  status  or sold  and the
proceeds invested as  interest-earning  assets.  The Bank's net interest margin,
which measures the ratio of the


                                      -58-

<PAGE>



Bank's net interest  income to its average  interest-earning  assets,  decreased
from 2.93% to 2.57% when  comparing  the fiscal  year ended June 30, 1995 to the
results for the fiscal year ended June 30, 1996. This decrease was due primarily
to  the  items   described   above  and  by  the   decrease   in  the  ratio  of
interest-earning  assets  to  interest-bearing  liabilities  from  92.7% for the
fiscal  year  ended June 30,  1995 to 91.1% for the  fiscal  year ended June 30,
1996.


                                      -59-

<PAGE>



The following table sets forth, for the periods indicated, information regarding
(i) the total dollar amount of interest income from interest-earning  assets and
the resultant  average yields,  (ii) the total dollar amount of interest expense
on  interest-bearing  liabilities  and the  resultant  average  cost,  (iii) net
interest  income,  (iv)  net  interest  margin  and (v)  interest  rate  spread.
Information is based on daily balances during the indicated periods.

<TABLE>
<CAPTION>
                                                          Fiscal Year Ended June 30,
                                                          --------------------------
                                                 1996                                 1995
                                   ---------------------------------     ---------------------------
                                    Average                Average       Average             Average
                                    Balance     Interest   Rate(1)       Balance  Interest    Rate(1)
                                    -------     --------   -------       -------  --------   --------
                                                           (Dollars in Thousands)
<S>                             <C>             <C>        <C>          <C>      <C>           <C>
Average Assets:
Money market investments        $    44,344     $ 2,489        5.61%  $    65,850  $ 3,428       5.21%
Investment securities               131,857       9,347        7.09        35,516    1,859       5.23
Mortgage-backed and
   related securities                67,926       5,342        7.86       133,268    9,337       7.01
Loans receivable, net(2)          1,018,427      76,614        7.52     1,007,333   73,681       7.31
Other interest-earning assets         8,976         617        6.87         7,707      573       7.43
                                -----------     -------               -----------  -------
Total interest-earning assets,
   interest income                1,271,530      94,409        7.42     1,249,674   88,878       7.11
                                                -------                            -------
Non-interest-earning cash            11,266                                13,666
Allowance for credit losses         (33,366)                              (35,922)
Other assets                        261,730                               254,100
                                -----------                           -----------
   Total assets                 $ 1,511,160                           $ 1,481,518
                                ===========                           ===========

Average Liabilities and
   Stockholders' Equity:
Retail certificates of deposit  $   587,971     $33,288        5.66%  $   504,926  $24,284       4.81%
Other retail interest-bearing
   deposits(3)                      568,915      14,431        2.54       668,495   17,125       2.56
Brokered certificates of
    deposit                            -           -           -           14,883    1,373       9.23
                                -----------     -------               -----------  -------
   Total interest-bearing
    deposits                      1,156,886      47,719        4.12     1,188,304   42,782       3.60
Borrowed funds                      233,429      14,025        6.01       153,044    9,411       6.15
Escrow deposits                       5,727          49        0.86         6,601       62       0.94
                                -----------     -------               -----------  -------
   Total interest-bearing
      liabilities, interest
      expense                     1,396,042      61,794        4.43     1,347,949   52,255       3.88
                                                -------                            -------
Non-interest-bearing deposits        11,473                                 5,202
Other liabilities                    20,443                                22,041
                                -----------                           -----------
   Total liabilities              1,427,958                             1,375,192
Stockholders' equity                 83,202                               106,326
                                -----------                           -----------
   Total liabilities and
   stockholders' equity         $ 1,511,160                           $ 1,481,518
Net interest income                             $32,615                            $36,623
Average interest rate spread                                   2.99%
                                3.23%
Net interest margin                                            2.57%
                                2.93%
                              
Ratio of interest-earning
   assets to interest-bearing
   liabilities                     91.1%                      92.7%
                                   -----                      -----
</TABLE>

                        (Footnotes on the following page)

                                      -60-

<PAGE>



(1) At June 30, 1996, the Bank's interest rate spread amounted to 3.61% and the
    yields earned and rates paid were as follows:

<TABLE>
<CAPTION>

<S>                                         <C>                <C>                                     <C>
Money market instruments                    5.34%              Retail certificates of deposit          5.73%
Investment securities                       6.70               Other retail interest-bearing deposits  2.59
Mortgage-backed and related securities      7.39               Total interest-bearing deposits         4.23
Loans receivable, net                       7.38               Borrowed funds                          5.64
Other interest-earning assets               5.65               Total interest-bearing liabilities      4.43
Total interest-earning assets               7.27
</TABLE>

(2)   The average balance of interest-earning  assets includes accruing loans
         90 days or more overdue and non-accrual  loans,  interest on the latter
         of which is recognized on a cash basis.

(3)      

         Includes passbook,  demand on withdrawal  ("DOW"),  negotiable order of
         withdrawal ("NOW"), club and money market deposit accounts.

The following  table describes the extent to which changes in interest rates and
changes in volume of interest-earning  assets and  interest-bearing  liabilities
have  affected  the Bank's  interest  income  and  expense  during  the  periods
indicated.  For each category of  interest-earning  assets and  interest-bearing
liabilities,  information is provided on changes  attributable to (i) changes in
volume (change in volume multiplied by prior rate), (ii) changes in rate (change
in rate  multiplied  by prior volume) and (iii) total change in rate and volume.
Changes attributable to both volume and rate have been allocated proportionately
to the change due to volume and the change due to rate.

<TABLE>
<CAPTION>

                                                                           Fiscal Year Ended June 30,
                                                                                 1996 vs. 1995
                                                                     -----------------------------------
                                                                           Increase (Decrease) Due to
                                                                     -----------------------------------
                                                                     Rate         Volume           Total
                                                                           (Dollars in Thousands)

<S>                                                                  <C>          <C>             <C>
Interest-Earning Assets:
Money market investments                                             $   177      $  (1,116)      $    (939)
Investment securities                                                  2,453          5,035           7,488
Mortgage-backed and related securities                                   577         (4,572)         (3,995)
Loans receivable, net                                                 (2,139)           794           2,933
Other interest-earning assets                                            (50)            94              44
                                                                     --------     ---------       ---------
 Total interest-earning assets                                         5,296            235           5,531
                                                                     --------     ---------        --------
Interest-Bearing Liabilities:
Retail certificates of deposit                                         4,998          4,006           9,004
Other interest-bearing deposits(1)                                      (114)        (2,580)         (2,694)
Brokered certificates of deposit                                         -           (1,373)         (1,373)
                                                                     --------     ----------       ---------
 Total interest-bearing deposits                                       4,884             53           4,937
Borrowed funds                                                          (327)         4,942           4,615
Escrow deposits                                                           (5)            (8)            (13)
                                                                     --------     ----------       ---------
 Total interest-bearing liabilities                                    4,552          4,987           9,539
  Increase (decrease) in net interest income                         $   744      $  (4,752)   $     (4,008)
                                                                     ========     ==========   =============
</TABLE>

(1) Includes passbook, DOW, NOW, club and money market deposit accounts.


                                      -61-

<PAGE>



Interest  Income.  The Bank's  interest  and dividend  income  increased by $5.5
million or 6.2% during the fiscal year ended June 30, 1996  compared to the same
period in 1995. Such increase was  attributable to increases in both the average
balances of  interest-earning  assets and the weighted  average  yield earned on
interest-earning  assets.  The  average  balance of the Bank's  interest-earning
assets  increased  by $21.9  million or 1.7% to $1.3 billion for the fiscal year
ended June 30, 1996. Such increase  primarily  reflects the planned  leverage in
the Bank's assets through the use of investment securities.

The weighted average yield on the Bank's  interest-earning assets increased from
7.11% during the fiscal year ended June 30, 1995 to 7.42% during the fiscal year
ended June 30,  1996.  Such  increase  was due  primarily  to an increase in the
weighted average yield of the Bank's loans receivable from 7.31% to 7.52% during
the same periods.  The increase in the weighted average yield of the Bank's loan
portfolio  reflects  the general  increases  in market  rates of  interest,  the
effects of loans being refinanced at lower interest rates throughout fiscal 1995
and a reduction in the level of non-performing loans.

The Bank's interest income in recent periods has been adversely  affected by the
high levels of non-performing assets. Gross interest income that would have been
recognized   for  the  fiscal  years  ended  June  30,  1995  and  1994  if  all
non-performing  loans  classified as loans at such dates had been  performing in
accordance with their original terms amounted to $5.0 million and $10.4 million,
respectively,  and the  actual  amount  of  interest  on  these  loans  that was
collected  during these periods and included in interest income was $420,000 and
$4.3  million,  respectively.  In  addition,  the Bank's gross  interest  income
excludes income from the Bank's  investments in real estate which totaled $156.1
million and $231.3 million as of June 30, 1996 and 1995, respectively.

The  changes  in the level of the  Bank's  borrowed  funds  also  resulted  in a
decrease in the ratio of the Bank's  average  interest-earning  assets (which do
not include  investments  in real estate  with  positive  cash flows) to average
interest-bearing  liabilities,  which  amounted  to 91.1% and 92.7%  during  the
fiscal  year  ended June 30,  1996 and 1995,  respectively.  Because  the Bank's
interest-bearing  liabilities  exceed its  interest-earning  assets,  the Bank's
interest rate spread is not fully  indicative of the Bank's net interest income.
Under such  circumstances,  net  interest  expense may be  incurred  even if the
interest  rate  spread is  positive.  Moreover,  the more that  interest-bearing
liabilities exceed interest-earning assets, the greater the interest rate spread
must be in order for interest income to exceed interest expense.

Interest Expense. The Bank's interest expense increased by $9.5 million or 18.3%
during  the fiscal  year  ended June 30,  1996  compared  to fiscal  1995.  Such
increase was  attributable to an increase in the average rate paid on the Bank's
deposits   and  an  increase  in  the  average   balances  of   interest-bearing
liabilities.

The average  balance of the Bank's  interest-bearing  liabilities  increased  by
$48.1 million or 3.6% from $1.35  billion  during the fiscal year ended June 30,
1995 to $1.40 billion during the fiscal year ended June 30, 1996.

The weighted average rate on the Bank's  interest-bearing  liabilities increased
from 3.88% during the fiscal year ended June 30, 1995 to 4.43% during the fiscal
year ended June 30, 1996.  This  increase was  attributable  to increases in the
weighted  average rate paid on the Bank's  certificates  of deposit and borrowed
funds in an interest rate environment  which was increasing  during all of 1996.
Rising  market  rates of interest  generally  can be expected to have a negative
effect on the Bank's interest rate spread.

Provision for Credit  Losses.  The provision for credit losses  amounted to $5.3
million and $5.0  million  during the fiscal years ended June 30, 1996 and 1995,
respectively.  These provisions resulted from management's ongoing evaluation of
the adequacy of the allowance for credit losses in light of, among other things,
the amount of  non-performing  loans,  the risks  inherent  in the  Bank's  loan
portfolio and depressed  markets for real estate and economic  conditions in the
New York  metropolitan  area and other  areas in which the Bank had  engaged  in
lending  activities.  The  increase in the  provision  for credit  losses in the
fiscal 1996 period reflects management's internal analysis of its non-performing
assets. See Note 10 to the Consolidated Financial Statements.  


                                      -62-

<PAGE>


Other Income. The following table sets forth the composition of the Bank's other
income during the periods indicated. 


<TABLE>
<CAPTION>

                                                                                Fiscal Year
                                                                               Ended June 30,
                                                                      ---------------------------
                                                                           1996              1995
                                                                           ----              ----
                                                                                (In Thousands)
<S>                                                                   <C>              <C>
Gains on sales of offices and branches (1)                            $   77,560       $        -
Banking fees and service charges                                           2,463             2,320
Net gains (losses) on sales of loans and investment securities             (605)               441
Other                                                                      1,533             1,228
                                                                      ----------       -----------
 Total                                                                $   80,951       $     3,989
                                                                      ==========       ===========
</TABLE>

(1)  The net gain on the sale of offices and branches included a deposit premium
     of $93.0 million, partially offset by net losses on the sale of assets to
     facilitate the closing of the Branch Sale of $1.1 million, transaction
     costs of $5.8 million, professional fees of $3.2 million, employee benefits
     and severance payments of $4.6 million and other net Branch Sale costs of
     $700,000.

Banking fees and service  charges,  which primarily  consist of various fees and
charges related to the Bank's loan and deposit products,  as well as commissions
from the sale of annuities, increased by $143,000 or 6.2% during the fiscal year
ended June 30, 1996 compared to the same period in 1995.  The primary reason for
the increase in banking fees and service  charges during the 1996 period was the
increase in the fee structure of deposit products and services.

Gain on sale of offices  during the fiscal  year ended June 30,  1996  consisted
primarily  of a $77.6  million  net  pre-tax  gain  from the sale of the  Bank's
remaining  eleven  branch  offices and 96 Street  branch office realty to Marine
Midland along with the related deposits,  and Transferred Assets, which amounted
to $1,159.6  million of deposits and $1,066.6  million in Transferred  Assets on
June 28, 1996, the effective date of the transaction.

Other income consists of a sundry of items, including rental income,  prepayment
penalties and safe deposit rentals. Other income amounted to $1.5 million during
the fiscal year ended June 30, 1996  compared to $1.2 million  during the fiscal
year ended June 30, 1995.  The primary reason for the $305,000 or 24.8% increase
in other income was due to an increase in prepayment  penalties  collected  from
holders of certificates of deposit.

Real  Estate  Operations,  Net.  The Bank's  real estate  operations,  net,  are
comprised of (i)  writedowns of  investments in real estate to the lower of cost
or fair  value  minus  estimated  costs  to sell  and  (ii)  other  real  estate
operations,  net,  which  consists  of  net  operating  income  or  losses  from
investments  in real estate and net gains or losses on sales of  investments  in
real estate.  Real estate  operations,  net, does not include  foreclosure costs
related  to the  Bank's  non-performing  assets,  which  are  included  in other
expenses.




                                      -63-

<PAGE>



The  following  table  sets  forth the  components  of the  Bank's  real  estate
operations during the periods indicated.

<TABLE>
<CAPTION>

                                                                             Fiscal Year
                                                                             Ended June 30,
                                                                 -------------------------------
                                                                 1996                       1995
                                                                 ----                       ----
                                                                           (In Thousands)
<S>                                                           <C>                        <C>
Other real estate operations:
Operating income from investments in real estate              $   18,530                 $   20,229
Operating expenses from investments in real estate                17,942                     18,823
                                                              -----------                 ----------
Net income from investments in real estate                           588                     (1,303)
Net gains (losses) from sale of investments in real estate        (3,499)                    (1,303)
                                                              -----------                 ----------
Other real estate operations, net                                 (2,911)                       103
                                                              -----------                 ----------
Write-down of investments in real estate                          (1,889)                   (14,460)
                                                              -----------                 ----------
Total real estate operations, net                              $  (4,800)                  $(14,357)
                                                              ===========                 ==========
</TABLE>

Real estate operations, net, for the fiscal year ended June 30, 1996 resulted in
a loss of $4.8  million  as  compared  to a loss of $14.4  million  for the same
period in 1995  primarily as a result of a decrease in writedowns  and increased
losses on the sale of investments in real estate.  The decrease in rental income
was  due to the  reduction  in  rental  revenues  resulting  from  the  sale  of
investments  in real estate in 1996 and earlier.  See "Real  Estate  Assets" and
Notes 11, 13 and 14 of the Consolidated Financial Statements.

Although the Bank's other real estate  operations,  net, is subject to a variety
of factors  which are subject to change,  it generally can be expected that such
operations  are unlikely to improve,  and may  decline,  in the near term in the
event that the Bank continues to reduce its investments in real estate.  This is
because  investments in real estate which have positive cash flows are likely to
be more  attractive to potential  purchasers,  and thus sold earlier and achieve
higher sales  proceeds  than  investments  in real estate which do not have such
characteristics.

Other Expenses.  Other expenses consist of the Bank's general and administrative
expense.  With  the  exception  of  foreclosure  costs  related  to  the  Bank's
non-performing  assets,  other  expenses  do  not  include  direct  real  estate
operations expenses, which are included in "other real estate operations, net."

The  following  table sets forth the  components  of the Bank's  other  expenses
during the periods indicated.

<TABLE>
<CAPTION>

                                                                  Fiscal Year
                                                                Ended June 30,
                                                                --------------
                                                          1996              1995
                                                          ----              ----
                                                                (In Thousands)
<S>                                                  <C>                 <C>       
     Salaries                                        $     9,814         $   11,329
     Employee benefits                                     4,349              3,597
     Premises and occupancy costs                          8,108              7,203
     Electronic data processing                            3,700              3,326
     Legal and professional fees                           4,521              4,581
     Other operating expenses (1)                          3,504              8,630
                                                     -----------         ----------
                                                          33,996             38,666
     Deposit insurance expense                             2,533              3,704
     Foreclosure costs (2)                                   225              1,105
                                                     -----------         ----------
                                                     $    36,754         $   43,475
                                                     ===========         ==========
</TABLE>

(1)  Represents a 12.07% decrease in the fiscal year ended June 30, 1996
     compared to fiscal 1995.

(2)  Represents a 15.46% decrease in the fiscal year ended June 30, 1996
     compared to fiscal 1995.


                                      -64-

<PAGE>



Other expenses  decreased by $6.7 million or 15.5% from $43.4 million during the
fiscal  year ended June 30, 1995 to $36.8  million  during the fiscal year ended
June 30, 1996.  Such reductions were primarily the result of a decrease in costs
incurred in connection with the  foreclosure of properties  securing real estate
loans and legal  expenses  and to a lesser  extent,  the  reduction of staff and
operating costs as a result of the cost reduction efforts, including a reduction
in work force, in early fiscal 1996. The Bank reduced its work force by 146 full
and part-time employees or approximately 35% of the Bank's work force.

Deposit  insurance  expense is a function of the amount of deposits and the rate
of federal  insurance  premiums  paid  thereon.  This expense  decreased by $1.2
million or 31.6% during the fiscal year ended June 30, 1996 compared to the same
period in 1995. The decrease in deposit insurance expense during the fiscal year
ended June 30, 1996  reflects the  substantial  reduction  in the Bank's  annual
assessment  rate which was  decreased  from 0.29% of insured  deposits  to 0.23%
beginning September 1995 by the FDIC.

Foreclosure  costs,  which  consist  of  legal  fees,  taxes,  insurance  costs,
appraisal costs and various other expenses  related to the foreclosure  process,
are  reflective  of  the  costs   associated  with  the  Bank's  high  level  of
non-performing assets.

Other operating  expenses consist of a sundry of expenses,  including  affiliate
reimbursements,   telephone  and   communications,   printing  and   stationery,
advertising,  bank service fees and mortgage  servicing fees, as well as various
other expenses.  The decrease in other operating expenses was due to the lack of
three  items  of  litigation  at a cost  to the  bank of  $1.6  million  and the
charge-off of the Bank's  investment in National of $1.1 million in fiscal 1995.
In fiscal 1996, the Bank embarked on an aggressive cost reduction  program which
had a substantial impact on other operating expenses.

Income Tax Expense.  Under SFAS No. 109, at June 30, 1996,  the Bank  recorded a
net  deferred  tax  asset  of  approximately  $16.1  million  and  deferred  tax
liabilities of $16.1 million. The net deferred tax asset reflects gross deferred
tax assets of $50.1 million and a valuation allowance of $34.0 million.  The net
deferred tax asset  represents  primarily the anticipated  federal and state and
local tax benefits  that could be realized in future years upon the  utilization
of  existing  tax  attributes.  The  deferred  tax asset  primarily  relates  to
provisions for  anticipated  credit losses  recognized  for financial  statement
purposes  that have not yet been realized for tax  purposes,  suspended  passive
activity  losses  and  credits,  deferred  income  on  venture  investments  and
available  NOL  carryforwards.  Generally,  the amount of an  institution's  net
deferred tax asset may serve to increase its net worth under generally  accepted
accounting principles.  In addition, FDIC regulations permit deferred tax assets
that are dependent on future  taxable income to be included in Tier 1 capital in
an amount  equal to the lesser of the  deferred  tax asset that can be  realized
based on projected taxable income for the immediately subsequent one-year period
or 10% of Tier 1 capital before any disallowed items.

However,  because of the net losses  incurred by the Bank in recent  years,  the
Bank  established  a  $34.0  million  valuation  allowance,  resulting  in a net
deferred  tax asset of $16.1  million.  The  valuation  allowance  decreased  by
approximately  $22.9  million  during  the  fiscal  year  ended  June 30,  1997.
Realization  of the net deferred tax asset is expected to occur upon reversal of
existing  taxable  temporary  differences  for which deferred tax liabilities of
$16.1 million have been recorded. As a result, the net deferred tax asset is not
dependent on future taxable income for purposes of the FDIC's  regulations.  For
additional information, see Note 20 to the Consolidated Financial Statements.

During the year ended June 30, 1996,  the Bank  recorded a provision  for income
and franchise taxes in the amount of $11.7 million.  This provision  represented
an increase of $9.6  million in  comparison  to the  provision  of $2.1  million
recorded in the year ended June 30, 1995.  The increase in provision  for income
taxes in 1996 as  compared to the  previous  year was due  primarily  to a $10.0
million  state and local  income tax  provision  recorded in 1996 to reflect the
estimated  income tax  liability at June 30, 1996 arising from the $77.6 million
gain resulting from the Branch Sale. The provision for income taxes differs from
the amount computed by applying the statutory  Federal income tax rate of 35% to
the income (loss) before  provision for income taxes  primarily due to state and
local income and  franchise  taxes and  limitations  on the  recognition  of tax
benefits of net  operating  losses.  See Note 20 to the  Consolidated  Financial
Statements for more information.





                                      -65-

<PAGE>



Asset Quality

Loan Portfolio Composition.  The high levels of the Bank's non-performing assets
in recent years have been primarily  attributable  to the Bank's emphasis during
the  mid- to  late-1980s  on  loans  to  joint  ventures  for  the  acquisition,
development  and  construction  of real estate in which the Bank or a subsidiary
had an equity interest,  commercial business loans, commercial real estate loans
and  multi-family  residential  loans.  These loans  generally are considered to
involve a  significantly  higher degree of risk than  single-family  residential
loans, and the Bank did not originate any such loans to new borrowers during the
years ended June 30, 1997 and 1996.

Commercial real estate,  construction  and  multi-family  residential  loans are
generally  considered to involve more risk than single-family  residential loans
due to, among other things,  the higher  principal  amount of such loans and the
effects  of a  downturn  in  general  economic  conditions,  which may result in
excessive vacancy rates,  inadequate rental income levels and volatility in real
estate  values.  At June 30,  1997,  the Bank's  total loan  portfolio  of $95.8
million  included $26.1 million or 27.2% of multi-family  residential  loans and
$50.1 million or 52.3% of commercial real estate loans.  The Bank  substantially
curtailed  originations  of new  multi-family  residential  and commercial  real
estate  loans  during the early  1990s and, as a result,  the  balances in these
portfolios  have been  declining.  The Bank continues to originate such loans in
connection with the sale of investments in real estate and other  resolutions of
non-performing  assets,  however,  and in 1993  commenced a program to originate
loans secured by multi-family elevator residences with approximately 75 units or
less under revised  policies and  procedures  from those utilized by the Bank in
the mid- to late-1980s.

The Bank discontinued  construction lending and loans to joint ventures in 1991.
At June 30, 1997, the Bank's construction loans and loans to joint ventures were
$0  and  $471,000,  respectively,  compared  to $0  and  $0 at  June  30,  1996,
respectively.  Construction  lending is  considered  to involve even more credit
risk  than   multi-family   residential  and  commercial  real  estate  lending.
Construction  loans  generally  require  only  interest  payments  prior  to the
ultimate sale or lease of the completed project,  which are funded by the lender
and added to the  outstanding  principal of the loan. To evaluate a construction
loan prior to completion,  leasing and/or sale of the underlying  property,  the
Bank  must  rely on  estimates  of  anticipated  completed  cost and  subjective
assessments of future demand for the completed project.  Accurate assessments of
these factors have been (and continue to be) difficult to perform because of the
weakness of the local  economies  and the real estate  markets in which the Bank
has engaged in lending  activities.  Loans to joint  ventures are subject to the
same risks as  construction  loans and may even be more  susceptible to risks of
uncertain  costs and changing  economic  conditions due to the broader scope and
longer term of some ventures and the Bank's status in some ventures as an equity
participant.

The Bank's  multi-family  residential,  commercial real estate and  construction
lending activities included  activities  conducted outside of its primary market
area,  primarily  in states on the  eastern  and  western  coasts of the  United
States.  Although the Bank's largest concentration remains in New York, in which
the Bank had $63.9 million of multi-family  residential,  commercial real estate
and  construction  loans at June 30,  1997,  primarily  located  in the New York
metropolitan  area, at such date the Bank also had $2.4  million,  $10.2 million
and $3.6  million  of such  loans  in  California,  Florida  and  other  states,
respectively.  Like the New York  metropolitan  area,  certain of these  states,
particularly California, have experienced adverse economic conditions, including
declining  business and real estate  activity and declining  real estate values,
resulting in increases in loan delinquencies, defaults and foreclosures.

Loans secured by properties  located  outside of the Bank's  primary market area
may involve a higher degree of risk because the Bank may not be as familiar with
economic  conditions  and other  relevant  factors as it would be in the case of
loans  secured by  properties  in its primary  market area. In order to mitigate
these risks in  California  and other western  states,  a subsidiary of the Bank
established  loan offices in Los Angeles and San  Francisco,  California  in the
mid- to late-1980s, the former of which has since been closed as a result of the
Bank's  changed  lending  strategies  and  continued  reduction  of its loans in
California.  In addition to introducing  lending  opportunities to the Bank, the
California offices allowed the Bank to more effectively monitor loans secured by
properties in California  and other western  states.  At June 30, 1997,  the San
Francisco office had two full-time equivalent  employees,  who have historically
monitored the Bank's loans in California.

The commercial  business  lending  activities  emphasized by the Bank during the
mid- to late-1980s  also involved a high degree of risk.  These  activities were
conducted  primarily through Quest, a wholly-owned  subsidiary of the Bank which
was formed in 1986 to  implement a program of secured and  unsecured  commercial
business lending.  The loans, and in certain cases equity  investments,  made by
Quest  generally  involved the buyout,  acquisition  or  recapitalization  of an
existing business and


                                      -66-

<PAGE>



included  management  buyouts  and  corporate  mergers  and  acquisitions.  Such
transactions   frequently  resulted  in  a  substantial  increase  in  both  the
borrower's  liabilities  and  its  liabilities-to-assets  leverage  ratio,  thus
increasing the prospects for default.  The Bank  discontinued its new commercial
business  lending  activities  in  1991  and,  as a  result,  the  Bank's  gross
commercial  business loans decreased to $12.8 million or 16.0% of total loans at
June 30, 1997,  as compared to $13.0 million or 12.6% of total loans at June 30,
1996. At June 30, 1997,  investments  made through Quest  consisted of two loans
which  aggregated  $3.4  million,  net,  as  well  as  $6.3  million  of  equity
securities, net.

Non-Performing  Assets - Composition.  Primarily as a result of deterioration in
the  real  estate  markets  and a  general  economic  recession  in the New York
metropolitan  area and in other  areas in which the Bank was  engaged in lending
activities at the time,  particularly  California,  the Bank has had substantial
asset quality problems in recent years.

The Bank's non-performing assets began increasing during 1989 and increased to a
high of $602.8  million or 30.2% of total  assets at  December  31,  1992.  From
December 31, 1992 to June 30, 1997,  non-performing  assets  decreased by $457.5
million or 75.9% to $145.3 million,  but, because of the substantial decrease in
the Bank's  total  assets  during this  period,  amounted to 68.5% of the Bank's
total  assets at such date.  Non-performing  assets  consist  of  non-performing
loans, investments in real estate and investment securities in default.

Non-performing  loans are those  loans  placed on  non-accrual  status and loans
which are on accrual  status but  delinquent 90 days or more. The Bank generally
places a loan which is delinquent 90 days or more on  non-accrual  status unless
it is well secured and, in the opinion of management, collection appears likely.
In addition, the Bank may place a loan on non-accrual status even when it is not
yet delinquent 90 days or more if the Bank makes a determination  that such loan
is not collectible. When loans are placed on non-accrual status, any accrued but
unpaid interest on the loan is reversed and future interest income is recognized
only if actually  received by the Bank and  collection  of  principal  is not in
doubt.

Investments in real estate consist of (i) real estate acquired upon  foreclosure
or by deed-in-lieu thereof,  which is classified as other real estate owned, and
(ii)  real  estate  acquired  as a result  of the  Bank's  involvement  in joint
ventures for the acquisition, development and construction of real estate, which
is classified as real estate held for investment.


                                      -67-

<PAGE>



The following table sets forth information  regarding the Bank's  non-performing
assets at the dates indicated.

<TABLE>
<CAPTION>

                                                                                 June 30,
                                                            ------------------------------------------------
                                                                1997              1996                  1995
                                                                ----              ----                  ----

                                                                         (Dollars in Thousands)
<S>                                                      <C>                     <C>                 <C>
Single-family residential loans:
Non-accrual loans                                            $    3,924          $   4,557           $  4,482
Accruing loans 90 days overdue                                     -                  -                 3,014
                                                             ----------          ---------       ------------
   Total                                                          3,924              4,557              7,496
Multi-family residential loans:
   Non-accrual loans                                             16,790             19,658               -
                                                             ----------          ---------       ------------
   Total                                                         16,790             19,658               -
Commercial real estate loans:
   Non-accrual loans                                             11,557              3,113             42,601
   Accruing loans 90 days overdue                                  -                  -                    22
                                                             ----------          ---------       ------------
      Total                                                      11,557              3,113             42,623
Construction loans:
   Non-accrual loans                                               -                  -                 4,941
                                                             ----------          ---------       ------------
      Total                                                        -                  -                 4,941
Commercial business loans:
   Non-accrual loans                                              6,639              6,817              2,212
   Accruing loans 90 days overdue                                 6,167               -                   113
                                                             ----------          ---------       ------------
     Total                                                       12,806              6,817              2,325
Consumer loans:
   Non-accrual loans                                              2,871               -                  -
                                                             ----------          ---------       ------------
Accruing loans 90 days overdue                                     -                 2,671                165
                                                             ----------          ---------       ------------
     Total                                                        2,871              2,671                165
Total non-performing loans:
   Non-accrual loans                                             41,781             34,145             54,236
   Accruing loans 90 days overdue                                 6,167              2,671              3,314
                                                             ----------          ---------        -----------
     Total                                                       47,948             36,816             57,550
Investments in real estate:
   Other real estate owned, net                                   7,128             30,386            105,458
   Real estate held for investment,
     net                                                         90,222            116,054            125,844
                                                             ----------          ---------        -----------
     Total                                                       97,350            146,440            231,302
                                                             ----------          ---------        -----------
     Total non-performing assets                             $  145,298          $ 183,256        $   288,852
                                                             ==========          =========        ===========

Total assets                                                 $  211,695          $ 285,478        $ 1,463,637
                                                             ==========          =========        ===========
Total non-performing loans as a
    percentage of total loans                                     50.06%             35.74%              5.69%
Total non-performing assets as a
   percentage of total assets                                     68.52              64.19              19.74
Total non-performing assets as a
   percentage of total loans and investments
   in real estate                                                 75.24              73.47              23.26
Percentage increase (decrease) in
   the dollar amount of non-performing
     assets from prior year-end                                  (20.71)            (36.56)            (15.94)

</TABLE>
624833.12
                                      -68-

<PAGE>



Non-Performing Assets - Geographic Location. The following table summarizes the
Bank's non-performing loans and investments in real estate by state and type of
loan or property at June 30, 1997.


<TABLE>
<CAPTION>

Type of Loan                New York      California  New Jersey   Pennsylvania      Other       Total
                            --------      ----------  ----------   ------------      -----       -----
                                             (In Thousands)
<S>                         <C>         <C>           <C>          <C>           <C>           <C>
Non-performing loans:
Single-family residential   $   3,857   $       -     $     67     $     -       $     -    $     3,924
Multi-family residential       16,790           -           -            -             -         16,790
 Commercial real estate         8,500          298          -            -          2,759        11,557
 Construction                   -               -           -            -             -              -
 Commercial business           12,806           -           -            -             -         12,806
 Consumer                       2,871           -           -            -             -          2,871
                            ---------   ----------     -------     -------       --------   -----------
                               44,824          298          67           -          2,759        47,948
Other real estate owned, net:
  Single-family residential       597           -           -            -             -            597
  Multi-family residential      4,566           -           -            -             -          4,566
  Commercial real estate           68           -           -            -             -             68
  Construction                     -         1,897          -            -             -          1,897
                            ---------   ----------     -------     -------       --------   -----------
                                5,231        1,897          -            -             -          7,128
 Real estate held for 
  investment, net:
  Commercial real estate        5,413           -           -            -         14,089         19,502
  Construction                 14,839           -           -          55,881          -          70,720
                            ---------   ----------     -------        -------    --------    -----------
                               20,252           -           -          55,881      14,089         90,222
                            ---------   ----------     -------        -------    --------    -----------
  Total investments in
     real estate, net          25,483        1,897          -          55,881      14,089         97,350
                            ---------   ----------     -------        -------    --------    -----------
      Total                 $  70,307   $    2,195     $    67       $ 55,881     $16,848    $   145,298
                            =========   ==========     =======       ========     =======    ===========

</TABLE>

 Non-Performing  Assets - Carrying  Values.  At June 30, 1997,  $97.4 million or
 67.0% of the Bank's  non-performing assets was comprised of investments in real
 estate and $47.9 million or 33.0% were in-non-performing loans.

 Real estate  acquired  through  foreclosure or  deed-in-lieu of foreclosure are
 recorded  on the books of the bank at the lower of the  balance  of the loan at
 the date of transfer or estimated  fair value of the property  minus  estimated
 costs to sell.  Adjustments  made to the value at  transfer  are charged to the
 allowance  for credit  losses.  See notes 1, 10, 13 and 14 to the  consolidated
 financial statements.

 The Bank  primarily  utilizes two means of valuation in evaluating the carrying
 value of its investments in real estate: (1) appraisals and (2) discounted cash
 flows.  The discounted  cash flow ("DCF") is based on  assumptions  wherein the
 forecasted  future cash flow  attributable  to the  benefits of  ownership  are
 discounted,  at a rate commensurate with the risk involved, to a present value.
 The DCF is  based  on  information  from  various  sources,  including:  actual
 operating  results,  recent  appraisals,  third party  market  information  and
 current  investment  parameters.  The  Bank  believes  that  the  DCF  approach
 generally is the most  accurate  predictor of value of a real estate asset over
 time. This approach is an accepted means of valuation under generally  accepted
 accounting  principles  and has been  addressed  by the FDIC in an  Interagency
 Policy Statement dated November 7, 1991 (the "Policy"). Among other things, the
 Policy notes that when markets are dominated by forced or liquidation sales, or
 when properties have unusual  characteristics,  then value estimates  should be
 based on rent  levels  and  occupancy  "that  are  reasonably  estimated  to be
 achieved  over time." The Policy also advises  against  making  adjustments  to
 appraisal  assumptions using "worst case scenarios that are unlikely to occur,"
 "direct  capitalization of non- stabilized income flows" or "simple projections
 of current  levels of  operating  income if markets  are  depressed  but can be
 expected  over  a  reasonable   period  of  time  to  return  to   (stabilized)
 conditions." Generally the Bank's cash flows will extend

624833.12
                                      -69-

<PAGE>



 until  stabilization  as it is the Bank's  intent to sell  investments  in real
 estate as  quickly  as  possible,  assuming  a  stabilized  sales  price can be
 achieved.  Assumptions in the DCF model are made to most accurately reflect the
 subject asset's strategic plan.

 The Bank's  real estate  loan  appraisal  policy  generally  requires  that all
 appraisals conform to the Uniform Standards of Professional  Appraisal Practice
 adopted  by the  Appraisal  Standards  Board of the  Appraisal  Foundation  and
 prepared by an  appraiser  who is either  certified or licensed by the state in
 which the  property is located.  Appraisals  may be performed by an outside fee
 appraiser or by a staff  appraiser,  provided  that,  among other things,  such
 appraiser is independent of the lending, investment and collection functions of
 the Bank.

 The Bank  generally  reviews the value of its  investments in real estate on at
 least a quarterly  basis. In the event that such reviews  indicate a decline in
 the value of such investments, write-downs are recorded as appropriate.

The following table summarizes the gross and net carrying values of the Bank's
non-performing assets at June 30, 1997.

<TABLE>
<CAPTION>

                                                       Write-downs/                     Net Book Value
                                           Gross       Specific            Net          as a Percentage of
                                           Balance     Reserves (1)        Value           Gross Balance
                                           -------     ------------        ------       -------------------
                                                              (Dollars in Thousands)
<S>                                     <C>            <C>            <C>                  <C> 
Non-performing loans:
  Single-family residential             $    3,924     $     911        $    3,013            76.8%
  Multi-family residential                  16,790         6,485            10,305            61.4
  Commercial real estate                    11,558         7,198             4,360            37.7
  Commercial business                       12,806         3,528             9,278            72.5
  Consumer                                   2,870         2,255               615           214
                                        ----------     ---------        ----------         ----------
                                        $   47,948     $  20,377        $   27,571            57.5%
                                        ==========     =========        ==========         ==========
Other real estate owned:
   Single-family residential (2)             1,145           549               596            52.1%
   Multi-family residential                  5,866         1,300             4,566            77.8
   Commercial real estate                      178           110                68            38.2
   Construction                              1,897            -              1,897           100.0
                                        ----------     ---------       -----------         ---------
     Total                                   9,086         1,959             7,127            78.4%
                                        ----------     ---------       -----------         ---------

 Real estate held for investment:
   Commercial real estate                   30,802        11,300            19,502            63.3%
   Construction                             72,681         1,960            70,721            97.3
                                        ----------     ---------       -----------         ---------

     Total                                 103,483       13,260             90,223            87.2
                                        ----------     ---------       -----------         ---------
   Total investments in real estate     $  112,569     $ 15,219         $   97,350            86.5%
                                        ==========     =========       ===========         =========
   Total non-performing assets          $  160,517     $ 35,596         $  124,921            77.8%
                                        ==========     =========       ===========         =========
</TABLE>

(1)  Specific  reserves  relate to  non-performing  loans.  Such reserves are
     charged to operations and maintained as a component of the Bank's allowance
     for credit losses. Although a specific reserve for a loan does not decrease
     the net book  value of the loan  unless  and until  the  amount of the loan
     which is the subject of the reserve is charged-off,  the presentation  with
     respect  to  non-performing  loans  illustrates  the  effects of the Bank's
     establishment  of  specific  reserves  with  respect  to  such  loans.  All
     write-downs and specific  reserves are cumulative since  origination of the
     loan.

(2)  Primarily consists of completed single-family residential developments and
     lots for the development of single-family residences.

624833.12
                                      -70-

<PAGE>



 Strategy.  Following the Branch Sale,  RB Management  assumed the duties of the
 Bank's  Work-Out  Group which  monitors the Bank's  problem  assets through the
 Targeted Asset System and develops  individual  business plans,  including cash
 flow analysis,  for each problem asset after inspections,  analysis of economic
 factors  and  meetings  with the  borrower  and  counsel.  These plans are then
 documented for senior  management and approval of the Board of Directors of the
 Bank. See "Management."

 Loans which become  delinquent  are analyzed to determine the nature and extent
 of the problem and whether a restructuring  of the loan or some other method of
 resolution is appropriate under the circumstances.  Every effort is made by the
 Bank to work  with  borrowers  who are  cooperative  with the Bank to  effect a
 restructuring  that is  economically  feasible for both parties.  When the Bank
 concludes  that a  restructuring  is not  economically  feasible  or where  the
 borrower  does not  demonstrate a  willingness  to cooperate,  the Bank pursues
 available  legal remedies.  In most cases,  the Bank's strategy in recent years
 has been to aggressively pursue the foreclosure process when a restructuring or
 other  resolution  of a  non-performing  loan does not appear to be feasible or
 otherwise in the best interests of the Bank.  This strategy has been pursued so
 that the Bank can acquire control of the security property as soon as possible,
 and thereby  implement  a strategy  designed  by the Bank for  disposition  and
 ultimate resolution.

 Loans that go through the  foreclosure  process,  particularly in New York, are
 subject to  extensive  delays  before the Bank can gain title to the  property.
 Non-judicial  foreclosure  generally  is  unavailable  in  New  York,  and  the
 procedures mandated by New York law can result in time-consuming  litigation in
 order to foreclose a mortgage loan.  Moreover,  the federal and state courts in
 New York are overburdened with litigation and, as a result, decisions are often
 delayed.  Further complications occur when bankruptcy proceedings are involved.
 For all these reasons, it can take an extended period of time, often two to six
 years, for a lender to obtain title to property that secures a loan which is in
 default.

 Although  the  foreclosure  process  can be  long  and  complicated,  the  Bank
 aggressively  pursues  foreclosures  or  negotiates  with  borrowers to acquire
 properties which secure problem loans by deed-in-lieu of foreclosure. Primarily
 as a result of the Bank's efforts in this regard, the composition of the Bank's
 non-performing  assets in recent years  changed from  primarily  non-performing
 loans and in-substance foreclosures to primarily investments in real estate. At
 June 30, 1997,  investments in real estate amounted to 67.0% ($97.4 million) of
 the Bank's non-performing  assets, as compared to 51.6% ($310.8 million) of the
 Bank's non-performing assets at December 31, 1992.

 The Bank's  general  approach once it has acquired an investment in real estate
 has  been to  seek to  minimize  further  losses  to the  Bank  through  active
 management of the properties  while they are held by the Bank and by developing
 disposition strategies tailored to the individual properties and whose ultimate
 objective is to sell each property at, or above,  its net book value.  The Bank
 generally pursues a specific  disposition  strategy for each investment in real
 estate because it believes that the depressed levels of the real estate markets
 in which the Bank has engaged in lending  activities  will  improve as national
 and  regional  economies  recover  and that it has the  requisite  real  estate
 expertise to individually address and resolve each problem asset.  Although the
 Bank has evaluated  bulk sales of  non-performing  assets from time to time, it
 has not elected to pursue this  strategy to date  because it believes  that the
 discounts  which  are  sought  by  potential  purchasers  are  excessive,  that
 individual  disposition strategies have the most potential for maximum recovery
 and return to the Bank and that the Bank did not have sufficient equity capital
 prior to and following the Offering to support such a strategy. There can be no
 assurance,  however,  that  the  Bank  will be  successful  in its  disposition
 strategies.

 The Bank's  approach  with  respect to a particular  investment  in real estate
 generally falls into one of the following  categories:  (i) attempt to sell the
 investment as soon as practicable,  (ii) actively manage the property until the
 cash flow and other relevant  factors have been stabilized or (iii) develop the
 property to facilitate sale. Each of these strategies  generally  involves some
 investment  by the  Bank to  improve  the  property  in  order  to make it more
 saleable,  which can range  from minor  fix-up  costs to  substantial  costs to
 develop the property.  Each  work-out  strategy is reviewed and approved by the
 Bank's Board of Directors.

 In most cases, the Bank's strategy  consists of an attempt to sell the property
 as soon as  practicable.  The Bank  generally  works closely with a real estate
 brokerage firm in this regard,  and frequently will  specifically  target known
 investors which it believes may be interested in a particular property which is
 owned by the Bank. In addition, in a few cases during the year

624833.12
                                      -71-

<PAGE>



 ended December 31, 1993, the Bank used the public auction  process to offer for
 sale certain  investments  in real estate.  Such  auctions can provide  broader
 exposure  to  potential  purchasers  than  may be able to be  obtained  through
 listings by a real estate  brokerage  firm in the area in which the property is
 located.  Public auctions involve the payment of fees to the auctioneer,  which
 can vary based on, among other things, whether the property is sold and on what
 terms.

 Although the Bank generally  seeks to dispose of its investments in real estate
 as soon as practicable,  in many cases it seeks to stabilize the cash flow from
 the property by investing in necessary improvements and seeking to increase the
 occupancy of the property.  This approach increases the amount of time that the
 Bank holds the  property,  but may enhance the value of the property and be the
 best means of disposing of the  investment  without  further  loss.  In certain
 cases,  the Bank will have made the investment and taken the actions  necessary
 to stabilize  the cash flow from the property,  but the real estate  markets in
 the area in which the  property is located  will not have  stabilized  or other
 factors will be present  which  prevent the Bank from selling the property at a
 price which is reflective of its estimated  value. In some cases, the cash flow
 from the property has been  stabilized  such that it is providing a yield above
 the Bank's cost of funds, thus effectively making it an earning asset. Although
 such assets continue to be classified by the Bank as investments in real estate
 and,  thus,  non-performing  assets,  the  yield  provided  by  the  properties
 increases the Bank's  flexibility to maximize their value in connection  with a
 sale.

 In a number of cases,  the Bank's  strategy to dispose of an investment in real
 estate has consisted of development of the property. Although this approach may
 involve the best  prospects for  maximizing the return to the Bank, it also may
 involve  more risk and, as a result,  the Bank  generally  does not pursue this
 alternative  unless other  alternatives  are clearly not  preferable  under the
 circumstances.  Each development by the Bank of an investment in real estate to
 date has been  submitted  and  approved  in advance by the FDIC and the Banking
 Department  pursuant to the Order.  In most cases in which this  alternative is
 pursued,  development  previously has been initiated by the defaulted  borrower
 prior  to  the  Bank's  acquisition  of the  property  upon  foreclosure  or by
 deed-in-lieu thereof. On occasion,  however, the Bank has commenced development
 of an investment in real estate as a disposition strategy.

 One of the  development  projects which has been undertaken in order to dispose
 of an investment in real estate consists of a 395-unit condominium  development
 located in Wayne,  New Jersey,  which was classified as other real estate owned
 and had a carrying value of $7.6 million at June 30, 1997. This project,  which
 started  construction  in late 1992, is being  developed by a subsidiary of the
 Bank in phases.  Phase I, consisting of 54 units, and phase IIA,  consisting of
 96 units, have been successfully completed and sold out (less six units held as
 models). All the project amenities,  such as the pool, clubhouse,  tennis court
 and exercise facility,  also were completed as part of Phase I. Of the 78 units
 available and nearing  completion in Phase IIB, 74 have closed title and 4 were
 under contracts of sale at June 30, 1997, awaiting closing in the fall of 1997.
 Of the 119 units available in Phase IIC which  commenced  construction in 1995,
 70  units  were  under  contracts  of sale at June 30,  1997.  See  Asset  Sale
 Transactions and Note 11 to the Consolidated Financial Statements.

 The following table sets forth information about the investments in real estate
 which the Bank is in the process of developing at June 30, 1997.
<TABLE>
<CAPTION>

                                    Net Carrying Value
Type of Property                (Dollars in Thousands)        Location              Status of Development
- ----------------                ----------------------        ----------            ---------------------
Currently in Development:

<S>                                     <C>                   <C>                   <C>
Apartment complex                       $    55,989           Philadelphia, PA      Construction substantially
                                                                completed; occupancy
                                  approximately 88% of                                          completed
units
</TABLE>


624833.12
                                      -72-

<PAGE>



 Non-Performing  Assets - Activity.  The following tables set forth the activity
 in the Bank's non-performing assets during the periods indicated.
<TABLE>
<CAPTION>

                                                              Years Ended June 30,
                                                   1997              1996              1995
                                                   ----              ----              ----
                                                                (Dollars in Thousands)
<S>                                               <C>                <C>               <C>    
Beginning balance:
 Non-performing loans
 ("NPLs")                                          $   36,816        $   57,550        $  110,337
 Investments in real estate ("REO")                   146,440           231,302           233,286
                                                   ----------        ----------        ----------
                                                      183,256           288,852           343,623
                                                   ----------        ----------        ----------
NPL additions                                          16,032            27,662            28,080
Senior debt on REO
   purchased                                            -                    -             39,613
REO direct additions                                   11,920            30,438            27,485
                                                   ----------        ----------        ----------
                                                       27,952            58,100            95,178
                                                   ----------        ----------        ----------
NPL transfers to REO                                      (34)           (7,852)          (48,477)
REO transfers from NPL                                     34             7,852            48,477
                                                   ----------        ----------        ----------
                                                        -                -                   -   
                                                   ----------        ----------        ----------

NPL write-offs                                          -                 7,825            15,401
REO write-offs                                         18,726            10,511            13,760
                                                   ----------        ----------        ----------
                                                       18,726            18,336            29,161
                                                   ----------        ----------        ----------

NPL moved to performing                                 -                14,738             5,597
NPL satisfactions/sales                                 4,867            17,981            11,392
REO moved to performing                                 -                 -                69,960
REO satisfactions/sales                                42,317           112,641            33,839
                                                   ----------        ----------        ----------
                                                       47,184           145,360           120,788
                                                   ----------        ----------        ----------

NPL ending balance                                     47,948            36,816            57,550
REO ending balance                                     97,350           146,440           231,302
                                                   ----------        ----------        ----------
                                                    $ 145,298        $  183,256        $  288,852
                                                   ==========        ==========        ==========
</TABLE>

 A net of $37.9 million of  non-performing  assets was resolved  during the year
 ended June 30, 1997,  primarily as a result of the  sale/satisfaction  of $47.2
 million  of  non-performing  assets  and the  write-off  of  $18.7  million  of
 non-performing loans and investments in real estate, which was partially offset
 by $27.9 million of additions. A net of $105.6 million of non-performing assets
 was resolved during the year ended June 30, 1996,  primarily as a result of the
 sale/satisfaction of $130.6 million of non-performing  assets, the write-off of
 $18.3 million of  non-performing  loans and  investments in real estate and the
 return  of  $14.7  million  of  non-performing  assets  to  performing  status,
 substantially  through  financing  the  sales  of  REO  properties,  which  was
 partially offset by $58.1 million of additions.

 Non-performing  loans increased by $11.1 million or 23.2% during the year ended
 June 30, 1997  following a decrease of $20.7 million or 36.0% during the fiscal
 year ended June 30, 1996. The increase in  non-performing  loans in fiscal 1997
 reflects  continued  deterioration  in certain  loans placed in  non-performing
 status,  net of sales and  satisfactions  of certain loans in whole or in part.
 The  decrease  in  non-performing  loans in 1996 was the  result of the  Bank's
 continuing  efforts  to  liquidate  its  assets as part of the  Bank's  plan of
 disposition.


624833.12
                                      -73-

<PAGE>



 Investments  in real  estate  decreased  by $49.1  million or 33.5%  during the
 fiscal year ended June 30, 1997 as the result of the sale/satisfaction of $42.3
 million of  investments  in real  estate at a net loss of $1.8  million and the
 write-down of $19.7 million in investments in real estate.  Investments in real
 estate  decreased  by $84.9  million or 36.7% during the fiscal year ended June
 30, 1996 as the result of the sale/satisfaction of $89.2 million of investments
 in real estate at a net loss of $8.6 million, the write-down of $1.9 million in
 investments  in real  estate  and the  restructuring  or  granting  of loans to
 facilitate  sales in the amount of $23.4 million which were partially offset by
 the transfer of $7.9 million of  non-performing  loans to  investments  in real
 estate and $30.4 million of additions to investments in real estate.

 Loans to Finance the Sale of Real Estate. The Bank had previously  financed the
 sale of  investments  in real  estate  under  appropriate  circumstances.  Such
 financing was provided by the Bank on what management of the Bank considered to
 be market terms,  which  generally were more flexible than the Bank's  standard
 underwriting guidelines for multi-family residential and commercial real estate
 loans.  All  loans to  finance  the sale of  investments  in real  estate  were
 approved in advance by the Board of Directors of the Bank and involve an amount
 of borrower equity and other terms which result in the transaction constituting
 a sale of the property under generally accepted accounting principles.  At June
 30,  1997 and 1996,  the Bank did not retain  any loans  which had been made to
 finance the sale of investments in real estate, except those reflected in Loans
 sold,  with  recourse,  net.  (See  Asset  Sales  and  Notes  11  and 17 of the
 Consolidated  Financial  Statements.)  At June 30, 1997,  all loans made by the
 Bank to finance  the sale of  investments  in real estate  were  performing  in
 accordance with their terms.

 Restructured Loans. The Bank's asset resolution efforts previously included the
 restructuring of loans primarily as a result of the financial  condition of the
 property which secures the loan.  The Bank  encourages  restructure  agreements
 only when it is in the best  interest of the Bank and it is  practical  for the
 borrower.

 The Work-Out Group, and after the Branch Sale RB Management, is responsible for
 promptly  responding to problem loans to determine if a restructuring is viable
 or to commence  foreclosure  proceedings.  Many  problem  loans are such due to
 market  conditions  (particularly  vacancies or market-driven  rent reductions,
 either of which may result in an  impairment  of the economic  viability of the
 underlying property). Therefore, non-performing loans may be restructured by an
 agreement which  recognizes that the borrower's  inability to meet  contractual
 terms may be remedied through a modification  which both protects the financial
 interests of the Bank and is economically feasible for the borrower.

 At June 30,  1997,  the Bank had  restructured  loans  which  aggregated  $24.5
 million and were performing in accordance with their restructured terms. At the
 same date, the Bank's restructured loans had been outstanding for periods which
 range from 17 months to approximately five years. The Bank's restructured loans
 generally have performed in accordance with their  restructured  terms. At June
 30, 1997, the Bank had 3 restructured  loans with an aggregate balance of $16.9
 million which were  included in the Bank's  non-performing  loans.  Payments on
 these loans are being made in accordance with the restructured terms.

 As a result of  restructurings  which  reduced  the  initial  interest  rate on
 certain loans,  the Bank's  restructured  loans had a weighted  average rate of
 7.11% at June 30,  1997,  as compared to an original  weighted  average rate of
 10.13%. The Bank's  restructured loans generally do not call for the payment of
 foregone  interest at a later  date,  although  many of such loans  provide for
 increases in the interest rate over the life of the loan.

 The Bank's  restructured loans may have been renegotiated to lower the interest
 rate,  to defer the payment of  principal  and/or  interest or to effect  other
 concessions. Because restructured loans may include concessionary terms related
 to  interest  rates,  payment  terms,  loan-to-value  ratios  and debt  service
 coverage,  however,  such  loans have a higher  degree of credit  risk than the
 remainder of the performing loans in the Bank's loan portfolio.


624833.12
                                      -74-

<PAGE>



 The following table sets forth  information  regarding the Bank's  restructured
 loans at the dates  indicated.  In each  case  amounts  exclude  non-performing
 restructured loans.
<TABLE>
<CAPTION>
                                                                     June 30,
                                            ---------------------------------------------------------
                                            1997                       1996               1995
                                            ----                       ----               ----
                                                              (Dollars in Thousands)
<S>                                         <C>                   <C>                   <C>    

Multi-family residential                    $   23,594        $       27,167        $   32,305
Commercial real estate                             860                 2,675           106,165
Commercial business                                  -                    -             17,084
                                            ----------        --------------        -----------
  Total                                     $   24,454        $       29,842        $  155,554
                                            ==========        ==============        ==========
Total restructured loans as a percentage
   of total loans                                25.53%               34.65%             15.51%
Total restructured loans as a percentage
   of total assets                               11.55                10.45              10.63

</TABLE>
 Classified Assets. In connection with examinations of insured banks,  examiners
 have authority to identify problem assets and, if appropriate,  require them to
 be   classified.   There  are  three   classifications   for  problem   assets:
 "substandard,"  "doubtful"  and  "loss."  Substandard  assets  have one or more
 defined  weaknesses and are characterized by the distinct  possibility that the
 insured  institution  will  sustain  some  loss  if the  deficiencies  are  not
 corrected.  Doubtful assets have the weaknesses of substandard  assets with the
 additional characteristic that the weaknesses make collection or liquidation in
 full  on  the  basis  of  currently  existing  facts,   conditions  and  values
 questionable, and there is a high possibility of loss. An asset classified loss
 is considered  uncollectible  and of such little value that  continuance  as an
 asset of the institution is not warranted. Another category designated "special
 mention"  is  accorded  assets  which  do  not  currently   expose  an  insured
 institution  to a  sufficient  degree  of risk  to  warrant  classification  as
 substandard,  doubtful or loss but do possess credit  deficiencies or potential
 weaknesses deserving  management's close attention.  A total of 50% and 100% of
 an asset or portion thereof classified as doubtful and loss,  respectively,  is
 deducted by examiners from an institution's  stockholders'  equity in analyzing
 the institution's regulatory capital. See "Allowance for Credit Losses."

 Asset  classifications are inherently subjective and based on information known
 at the  time  of the  classification.  There  can be no  assurance  as to  what
 classifications  may be imposed by regulatory  examiners in the future or as to
 what  internal  classifications  may be made by the Bank as a result  of future
 internal  and  regulatory  examinations  of  the  Bank's  loan  portfolio.  See
 "Allowance for Credit Losses."

 Allowance for Credit Losses. Although the process of evaluating the adequacy of
 the  Bank's  reserves  involves  a high  degree of  management  judgment,  such
 judgment  is  based,  in part,  on  systematic  procedures  deemed  helpful  in
 assessing the adequacy of the Bank's  reserves.  The Bank's reserve analysis is
 prepared quarterly in conjunction with the Bank's internal asset classification
 system and is used by management in determining  if an additional  provision is
 required to maintain the allowance for credit losses at an appropriate level or
 additional write-downs of equity investments and investments in real estate are
 needed to reduce the  carrying  values of such  assets in  accordance  with the
 requirements of generally accepted accounting principles.

 The Bank's reserve analysis is a computation of reserve requirements based upon
 the risks inherent in the various asset portfolios.  The various  categories of
 loans  are  grouped  separately  to  recognize  the  various  degrees  of  risk
 associated with them. Loan portfolios are further  stratified by internal asset
 classification categories to assign higher risk weighted reserve percentages or
 include targeted reserve definitions.  Aggregated computed reserve balances are
 compared to recorded reserves to measure the adequacy of reserve levels.

 The Bank's  provisions for credit losses and write-downs of investments in real
 estate have been  significant in recent years.  Such provisions and write-downs
 aggregated  $20.8  million,  $10.5 million and $19.5  million  during the years
 ended June 30,

624833.12
                                      -75-

<PAGE>



 1996,  1995 and 1994 and contributed  significantly  to the Bank's recorded net
 losses (excluding the effects of the Branch Sale in 1996) during those years.

 At June 30, 1997,  the Bank's  allowance  for credit  losses  amounted to $31.6
 million or 33.0% of total loans and 65.87% of non-performing loans, as compared
 to $34.1 million or 33.2% of total loans and 92.7% of  non-performing  loans at
 June 30, 1996.  The decrease in the Bank's  allowance for credit losses in 1997
 reflects the  continued  decrease in the size of the Bank's loan  portfolio and
 management's internal analysis of the composition of its non-performing assets.
 Of the $31.6  million  allowance  for  credit  losses at June 30,  1997,  $20.4
 million or 64.5% were specific  reserves relating to particular loans and $11.2
 million or 35.5% were general reserves.

 Management  of the Bank,  based on facts  available  to it,  believes  that the
 Bank's  allowance  for credit losses at June 30, 1997 was adequate and that the
 net carrying  value of the Bank's  investments in real estate equaled the lower
 of cost or fair  value  minus  estimated  costs  to  sell.  It is  anticipated,
 however,   that  the   adverse   effects  of  the  high  level  of  the  Bank's
 non-performing  assets,  consisting of provisions for credit  losses,  net loan
 charge-offs,  loss of interest income on non-performing  loans,  write-downs of
 investments in real estate and increased  operating expenses as a result of the
 allocation  of  resources  to the  collection  and  work-out of  non-performing
 assets,  will continue to adversely affect the Bank's  operations.  Because the
 nature and extent of these  adverse  effects  will be dependent on many factors
 outside the control of the Bank,  including  conditions  in the  relevant  real
 estate markets and prevailing  interest  rates,  these adverse  effects are not
 presently determinable by the Bank.

 In establishing an appropriate  level of loan loss reserves,  the Bank does not
 attempt  to  predict  whether or how much the real  estate  market and  general
 economy  of its  market  area may  decline  in the  future.  However,  the Bank
 continues  to closely  monitor the status of its loan  portfolio in relation to
 the economic and market  conditions  in the relevant area for any further signs
 of  weakening.   If  declining   conditions  in  the  relevant  area  continue,
 particularly  in  the  New  York  City  metropolitan   area,  causing  existing
 non-performing  loan situations to worsen and additional loans to be classified
 as non-performing,  significant  additional provisions for credit losses may be
 required.

 Moreover,  the Bank's federal and state  regulators,  the FDIC and NYSBD, as an
 integral part of their  examination  process,  have  historically  periodically
 reviewed  the  allowance  for  credit  losses  and the  carrying  values of its
 investments  in real  estate  and other  assets of New York  chartered  savings
 banks,  such as the Bank. These  regulators,  including the FDIC so long as the
 Bank's  Deposits  are insured by the FDIC,  may  require the Bank to  establish
 additional  provisions  for credit  losses and  write-offs  or  write-downs  of
 investments in real estate and other assets based on the regulators' subjective
 judgments concerning  information  available to them during these examinations.
 Additional  provisions,   write-offs  and  write-downs,   if  required  by  the
 regulators,  result in increases to the Bank's  allowance for credit losses and
 reductions in the carrying  values of the Bank's assets,  and thereby reduce or
 increase the level of the Bank's net income or losses, respectively, and reduce
 the Bank's capital accounts.

624833.12
                                      -76-

<PAGE>



 The  following  table sets forth  information  concerning  the  activity in the
 Bank's allowance for credit losses during the periods indicated.


<TABLE>
<CAPTION>
                                                                                                                 Six Months       
                                                                Fiscal Year Ended June 30,                          Ended         
                                                      1997                1996                 1995             June 30, 1994      
                                                                       (Dollars In
                                                                       Thousands)
<S>                                                      <C>                <C>                 <C>                <C>           
Average loans outstanding                                $99,403             $1,018,427          $1,007,333         $1,080,317   
                                                        ========             ==========          ==========         ==========   

Allowance at the beginning of the period                 $34,142             $   33,985           $  41,076         $   55,258   

Charge-offs:
   Single-family residential loans                        (3,523)                (1,089)             (1,302)               (39)  
   Multi-family residential loans                         (1,287)                (2,665)               (850)           (13,336)  
   Commercial real estate loans                               --                 (6,795)            (11,160)            (1,518)  
   Commercial business loans                                 (23)                    --              (1,380)            (1,500)  
   Consumer loans and other                                   --                    (21)                 (9)               (36)  
         Total loans charged off                              --                     --                  --                 --   
                                                        --------              ----------          ----------         ----------   
                                                          (4,833)               (10,570)            (14,701)           (16,429)  

   Single-family residential loans                            98                     40                  10                 --   
   Multi-family residential loans                            704                     --               1,424                 --   
   Commercial real estate loans                              801                     --               1,135                347   
   Consumer loans and other                                   22                      1                 --                  --   
                                                        --------           ------------         -----------        ------------  
Total loans recovered                                      1,261                     41               2,569                347   
                                                        --------           ------------          -----------       ------------  
   Net charge-offs                                        (3,572)               (10,529)            (12,132)           (16,082)  
                                                        --------           ------------         -----------       ------------   
Additions charged to operating expenses                    1,000                  5,250               5,041              1,900   
Additions charged to non-operating expenses                  --                   5,436                 --                --     
                                                        --------            -----------         -----------       ------------   
Allowance at end of period (1)                          $ 31,570           $     34,142         $    33,985      $      41,076   
                                                        ========            ===========         ===========       ============   

Ratio of net charge-offs to average
   loans outstanding                                        3.59%                 1.03%               1.20%               4.05%(2)
Ratio of allowance to total loans at
   end of period (1)                                       32.96                 33.15                3.36                4.06   
Ratio of allowance to non-performing
   loans at end of period (1)                              65.84                 92.74               59.05               37.23   


</TABLE>


<TABLE>
<CAPTION>
                                                       Fiscal Year Ended
                                                         December 31,
                                                  1993                 1992
                                              
                                              
<S>                                                <C>                    <C>       
Average loans outstanding                           $1,311,904             $1,468,293
                                                    ==========             ==========

Allowance at the beginning of the period            $   92,589             $  107,700

Charge-offs:
   Single-family residential loans                      (2,046)                (8,657)
   Multi-family residential loans                      (11,060)               (11,721)
   Commercial real estate loans                        (23,249)               (15,304)
   Commercial business loans                              (442)               (11,885)
   Consumer loans and other                            (13,917)                    -- 
         Total loans charged off                            --                    (99)
                                                    ----------             ----------
                                                       (50,714)               (47,666)

   Single-family residential loans                          --                     --
   Multi-family residential loans                           --                  3,890
   Commercial real estate loans                            555                  8,000
   Consumer loans and other                                 --                     363
                                                  ------------            ------------ 
Total loans recovered                                      555                 12,253
                                                  ------------            ------------
   Net charge-offs                                     (50,159)               (35,413)
                                                  -------------           ------------ 
Additions charged to operating expenses                 12,828                 20,302
Additions charged to non-operating expenses                --                      --
                                                  ------------             ----------- 
Allowance at end of period (1)                    $     55,258           $     92,589
                                                  ============            ============

Ratio of net charge-offs to average
   loans outstanding                                      3.82%                  2.41%
Ratio of allowance to total loans at
   end of period (1)                                      5.36                   7.69
Ratio of allowance to non-performing
   loans at end of period (1)                            34.25                  82.41


</TABLE>


624833.12
                                                           -77-

<PAGE>



(1)      As noted above, the decrease in the Bank's allowance for credit losses
         in recent periods reflects the transfer of a substantial amount of
         non-performing loans to investments in real estate and the Bank's loan
         restructuring activities, the continued decrease in the size of the
         Bank's loan portfolio and management's internal analysis of the
         composition of its non-performing assets.
(2) Percentages for the six month period is computed on an annualized basis.

624833.12
                                                           -78-

<PAGE>



The following table sets forth information concerning the allocation of the
Bank's allowance for credit losses by loan categories at the dates indicated.
<TABLE>
<CAPTION>


                                    June 30, 1997               June 30, 1996           June 30, 19
                                    -------------               -------------           -----------
                                              Percent               Percent                 Percent
                                             of Total              of Total                of Total
                                             Loans by              Loans by                Loans by
                                Amount       Category    Amount    Category      Amount    Category
                                ------       --------    ------    --------      ------    --------
                                                              (Dollars in Thousands)
                                                                                                      
<S>                           <C>            <C>        <C>          <C>      <C>           <C>       
Single-family residential     $  1,294       4.10%      $  1,410     4.42%    $  986        0.42%     
Multi-family residential         8,553      27.09         12,359    39.44      2,969        1.19      
Commercial real estate          16,543      52.40         10,822    33.91     21,302        4.59      
Construction                        --       0.00             --     0.00      2,746        51.80     
Commercial business              4,357      13.80          6,956    14.10      5,982        16.30     
Consumer                           823       2.61          2,595     8.13         --        0.00      
                                31,570                    34,142              33,985                                 
                                                                                           
</TABLE>


<TABLE>
<CAPTION>


                                             June 30, 1994                December 31, 1993       December 31, 1992
                                              -------------                -----------------      -----------------
                                                    Percent                     Percent           Percent
                                                   of Total                    of Total           of Total
                                                   Loans by                    Loans by           Loans by
                           Amount          Category       Amount       Category        Amount      Category
                           ------          --------       ------       --------        ------      --------
                                                        (Dollars in Thousands)
                          
<S>                         <C>             <C>         <C>                 <C>         <C>           <C>  
Single-family residential   $ 1,488         0.71%       $  1,066            0.53%       $  2,774      0.70%
Multi-family residential      3,008         1.23           4,846            2.14          15,497      7.91
Commercial real estate       30,248         6.19          37,733            7.53          47,248      9.54
Construction                    717        11.65           8,270           20.78          10,886     20.18
Commercial business           5,533        13.76           3,264            7.38          16,095     21.18
Consumer                         82         0.53              79            0.50              89      0.51
                             41,076                       55,258                          92,589
                                                                                      
                                                                                      
</TABLE>
                                                                       
624833.12
                                          -79-

<PAGE>



Asset and Liability Management

Asset and liability management is concerned with the timing and magnitude of the
repricing of assets and liabilities. In general, management's goal has been to
match asset and liability balances within maturity categories to limit the
Bank's exposure to earnings variations and variations in the value of assets as
interest rates change over time. The Bank's asset and liability management
strategy was previously formulated by management, and subsequent to the
consummation of the Branch Sale, such function was assumed by RB Management.

The Bank's interest rate risk also is affected by the terms of its
adjustable-rate interest-earning assets, which may not be as responsive to
changes in interest rates as its interest-bearing liabilities due to the
floating rate terms of such debt which adjust their interest rate at specified
intervals. As a result of the foregoing, the weighted average rate paid on the
Bank's interest-bearing liabilities had historically adjusted to changes in
market interest rates more quickly and to a greater degree than changes in the
weighted average yield on the Bank's interest-earning assets.

The following table sets forth the anticipated maturities or repricing of the
Bank's interest-earning assets and interest-bearing liabilities at June 30,
1997. The amounts of assets and liabilities shown which mature or reprice within
a particular period were determined in accordance with the contractual terms of
the assets and liabilities, except (i) adjustable-rate loans, securities, and
Marine debt are included in the period in which they are first scheduled to
adjust and not in the period in which they mature, (ii) fixed-rate loans and
mortgage-backed and related securities reflect estimated prepayments, which vary
depending on the interest rate, contractual maturity and type of the loan and
security, and (iii) NOW and money market checking deposits and passbook savings
deposits, which do not have contractual maturities, reflect estimated levels of
attrition, which are based on recent historical experience of the Bank.
Management believes that these assumptions approximate actual experience and
considers them reasonable; however, the interest rate sensitivity of the Bank's
assets and liabilities in the table could vary substantially if different
assumptions were used or actual experience differs from the historical
experience on which the assumptions are based.


624833.12
                                                           -80-

<PAGE>



As a result of the Branch Sale and the fact that the Bank no longer maintains or
accepts retail deposits, the table below is less significant than when the Bank
maintained such retail deposits.
<TABLE>
<CAPTION>

                                                                  June 30, 1997

                                          Within    Seven to      More than
                                            six      twelve      one year to       Three years
                                          months     months      three years       and over       Total
                                          ------     ------      -----------       --------       -----

                                                                 (Dollars in Thousands)
<S>                                    <C>          <C>          <C>             <C>           <C>      
Interest-earning Assets:
Investment securities                  $   -        $    -       $   -           $  6, 275     $   6,275

Loans receivable, net                      20,884                                    3,567        24,451
Loans sold with recourse                    6,420        6,420       19,260         32,100        64,200
                                           ------        -----       ------         ------        ------
   Total interest-earning assets           27,304        6,420       19,260         41,942        94,926
                                           ------        -----       ------         ------        ------

Interest-bearing Liabilities:
   Borrowed funds
   Secured by loans
   Sold with recourse                     66, 065          -            -                         66,065
   Initial facilities (Marine)             18,206          -            -         -               18,206
                                           ------        -----       ------         ------        ------
   Total interest-bearing
   liabilities                             84,271          -             -            -           84,271
                                           ------        -----       ------         ------        ------
Interest-rate sensitivity gap(1)       $  (56,967)  $    6,420   $   19,260      $  41,942
                                        ==========   ==========   ==========      =========
Cumulative interest-rate sensitivity
   gap                                 $  (56,967)  $  (50,547)  $  (31,287)     $  10,655
                                        ==========   ==========   ==========      =========
Cumulative interest-rate sensitivity
   gap as a percentage of total
   interest-earning assets                -26.87%       -23.84%       -14.76%          5.03%
                                        ==========   ==========   ==========      =========
</TABLE>

(1)  Interest-rate sensitivity gap is the difference between interest-earning
     assets and interest-bearing liabilities within the indicated time frames.

Liquidity

The Bank must maintain sufficient liquidity to meet its funding requirements for
debt repayments related to asset sales, operating expenses, development costs
related to certain real estate projects, and to satisfy the regulatory
requirements described below.

At June 30, 1997, the Bank had $84.3 million in borrowed funds. In connection
with the Branch Sale, the Bank obtained financing with Marine Midland (Initial
Facilities) which amounted to $66.1 million as of June 30, 1997. Borrowed Funds
related to Asset Sale Transactions amounted to $18.2 million at June 30, 1997.
The Bank actively monitors and manages its cash inflows and outflows in an
attempt to maximize payment of its debt obligations to Marine and to invest, to
the extent possible, all cash balances.

The Bank seeks to maintain liquidity within a range of 5% to 10% of total
assets. Liquidity for this purpose is defined as the sum of unpledged cash,
investments due within one year and floating-rate investment grade securities.
At June 30, 1997, the Bank's liquidity ratio, as so defined, amounted to 6.0%
which was within the maintenance range.


624833.12
                                                           -81-

<PAGE>



Regulatory Capital

The Banking Department has advised the Bank that the Bank's minimum capital
requirement, set at $115 million in the Banking Department's approval of the
Branch Sale and subsequently amended to $106 million in May 1997, shall remain
at $106 million until the Bank's final dissolution, unless the Banking
Department shall provide prior approval of the Bank's written request to amend
the Bank's minimum capital requirement.

Federally-insured state-chartered banks are required to maintain minimum levels
of regulatory capital. Under current FDIC regulations, insured state-chartered
banks generally must maintain (i) a ratio of Tier 1 leverage capital to total
assets of at least 4.0% to 5.0% (3.0% for the most highly-rated banks) and (ii)
a ratio of Tier 1 capital to risk weighted assets of at least 4.0% and a ratio
of total capital to risk weighted assets of at least 8.0%. Pursuant to the terms
of the 1995 MOU, the Bank was required to achieve a Tier 1 leverage capital
ratio equal to 5.5% as of September 30, 1995 and to maintain such level of
regulatory capital thereafter. Upon completion of the Branch Sale at June 28,
1996, the Bank was in compliance with applicable regulatory capital
requirements. As long as the Bank's deposit accounts are insured by the FDIC, as
a Federally- insured state-chartered bank, the Bank is required to maintain
minimum levels of regulatory capital.

At June 30, 1997, 1996 and 1995 the Bank's capital ratios were as follows:

<TABLE>
<CAPTION>

                                            June 30, 1997     June 30, 1996          June 30, 1995

<S>  <C>                                      <C>                <C>                   <C>  
Tier 1 leverage capital                       50.86%             9.33%                 6.04%
Tier 1 Capital to risk weighted assets        48.44             49.77                  7.94
Total Capital to risk weighted assets         60.59             55.02                  9.12
</TABLE>

On October 31, 1996, the Bank requested that the FDIC terminate its insurance of
accounts as a result of having transferred all of its remaining non-retail
deposits and mortgage escrow accounts to other insured institutions or servicing
entities. As a result, the Bank expects that it will no longer be subject to the
capital requirements of the FDIC. On April 14, 1997, the Bank received notice
that the FDIC, as requested by the Bank, intends to terminate the Bank's status
as an insured state nonmember Bank on December 31, 1997.

Recent Accounting Developments
From time to time the Financial Accounting Standards Board ("FASB") adopts
accounting standards which set forth required generally accepted accounting
principles. Set forth below is a description of certain of the accounting
standards recently adopted by the FASB which are relevant to financial
institutions such as the Bank.

SFAS No. 121. In March 1995, the FASB issued SFAS No. 121, "Accounting for the
Impairment of Long-Lived Assets to Be Disposed Of." The statement requires
impairment losses to be recorded on long-lived assets used in operations when
indicators of impairment are present and the undiscounted cash flows estimated
to be generated by those assets are less than the assets' carrying amount. SFAS
No. 121 also addresses the accounting for long-lived assets that are expected to
be disposed of. The SFAS No. 121 definition of long-lived assets includes the
Bank's other real estate owned and real estate held assets. There was no
material effect on the reported operations of the Bank resulting from the
implementation of SFAS No. 121, which was adopted by the Bank during the fiscal
year ended June 30, 1997.

SFAS No. 128. In February 1997, the FASB issued SFAS No. 128, "Earnings per
Share," which is required to be adopted on December 31, 1997. At that time, the
Bank will be required to change the method currently used to compute earnings
per share and to restate all prior periods. Under the new requirements for
calculating primary earnings per share, the dilutive effect of stock options
will be excluded. The implementation of SFAS No. 128 is not expected to have any
effect on the Bank's primary earnings per share for the years ended June 30,
1997, 1996 and 1995.


624833.12
                                                           -82-

<PAGE>



Impact of Inflation

The consolidated financial statements and related consolidated data presented
herein have been prepared in accordance with generally accepted accounting
principles, which require the measurement of financial positions and operating
results in terms of historical dollars without considering the changes in the
relative purchasing power of dollars over time due to inflation. The primary
impact of inflation on the operations of the Bank is reflected in increased
operating costs and increases in interest rates paid to depositors. Unlike most
commercial enterprises, virtually all of the assets and liabilities of a
financial institution are monetary in nature. As a result, interest rates have a
more significant impact on a financial institution's performance than the
effects of general levels of inflation. Over any given term, interest rates do
not necessarily move in the same direction or in the same magnitude as the
prices of goods and services.

624833.12
                                                           -83-

<PAGE>



ITEM 8
                              FINANCIAL STATEMENTS

                               RIVER BANK AMERICA
                   Index to Consolidated Financial Statements


                                                                          Page
Report of Independent Auditor                                              85

Consolidated Statements of Financial Condition
     Years ended June 30, 1997 and 1996                                    86

Consolidated Statements of Operations
     Years ended June 30, 1997, 1996, and 1995                             87

Consolidated Statements of Changes in Stockholders' Equity
     Years ended June 30, 1997, 1996, and 1995                             88

Consolidated Statements of Cash Flows
     Years ended June 30, 1997, 1996, and 1995                             89


Notes to Consolidated Financial Statements                                 91


624833.12
                                                           -84-

<PAGE>
                         Report of Independent Auditors


Board of Directors
River Bank America

We have audited the consolidated statements of financial condition of River Bank
America (the "Bank") as of June 30, 1997 and 1996 and the related consolidated
statements of operations, changes in stockholders' equity, and cash flows for
each of the three years in the period ended June 30, 1997. These financial
statements are the responsibility of the Bank's management. Our responsibility
is to express an opinion of these financial statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of the Bank at June
30, 1997 and 1996 and the consolidated results of its operations and its cash
flows for each of the three years in the period ended June 30, 1997 in
conformity with generally accepted accounting principles.

As discussed in Note 1 to the financial statements, the Bank has adopted, as of
July 1, 1994, SFAS No. 106, "Employers' Accounting for Postretirement Benefits
Other Than Pensions," as of July 1, 1995, SFAS No. 114, "Accounting By Creditors
for Impairment of a Loan" and as of July 1, 1996, SFAS No. 121, "Accounting for
the Impairment of Long Lived Assets and for Long Lived Assets to be Disposed
Of."

                                                          /s/ Ernst & Young LLP

New York, New York
July 18, 1997



624833.12
                                                           -85-

<PAGE>



                               River Bank America
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                             June 30, 1997 and 1996
                             (Dollars in Thousands)

                                     Assets
<TABLE>
<CAPTION>

                                                                               June 30,        June 30,
                                                                                 1997            1996
                                                                              ---------        ---------
<S>                                                                      <C>                  <C>       
Cash, due from banks and cash equivalents (Note 5)                       $      8,940         $   13,129
Cash, due from banks - restricted (Note 5)                                      5,096              -
Money market investments (Note 5)                                                 -                4,000
Investment securities available for sale, net (Note 6)                          6,275              5,685
Mortgage-backed securities available for sale, net (Note 7)                       -                  187
Loans receivable, net:
     Secured by real estate (Note 8)                                           80,093             86,983
     Commercial and consumer (Note 9)                                          15,677             16,022
         Allowance for possible credit losses (Note 10)                       (31,570)           (34,142)
                                                                         ------------          --------- 
         Total loans receivable, net                                           64,200             68,863
                                                                         ------------          ---------
     Loans sold with recourse, net (Note 11)                                   24,451             29,914
Premises and equipment, net  (Note 12)                                           -                   146
Other real estate owned, net (Note 13)                                          7,127             30,386
Real estate held for investment, net (Note 14)                                 90,222            116,054
Other assets (Note 15)                                                          5,348              17,114
                                                                         ------------         ----------
                                                                         $    211,659         $  285,478
                                                                         ============         ==========
</TABLE>



                                           Liabilities and Stockholders' Equity
<TABLE>

<S>                                                                      <C>                  <C>       
Due to depositors (Note 16)                                              $     -              $    3,022
Borrowed funds (Note 17)                                                       84,272            115,786
Mortgage escrow deposits                                                            -                271
Other liabilities (Note 18)                                                    18,877             27,879
                                                                         ------------         ----------
                                                                              103,149            146,958
                                                                         ------------         ----------
Stockholders' equity (Note 19):
15%  non-cumulative perpetual preferred stock, Series A, par value $1,
     liquidation value $25 (1,400,000 shares authorized, issued
     and outstanding at June 30, 1997 and 1996)                                 1,400              1,400
Common stock, par value $1 (30,000,000 shares authorized,
     7,100,000 shares issued and outstanding at June 30, 1997 and 1996)         7,100              7,100
Additional paid-in capital                                                    111,170            111,170
Accumulated (deficit)/ retained earnings
     (Notes 2 and 18)                                                         (10,055)            20,068

Securities valuation account (Notes 5 and 6)                                   (1,105)            (1,218)
                                                                         ------------         ----------
         Total stockholders' equity                                            108,510           138,520
                                                                         ------------         ----------
                                                                         $    211,659         $  285,478
                                                                         ============         ==========

See Notes to Consolidated Financial Statements
</TABLE>

624833.12
                                                           -86-

<PAGE>



                               River Bank America
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    Years ended June 30, 1997, 1996, and 1995
                  (Dollars in Thousands, except per share data)
<TABLE>
<CAPTION>

                                                                                      Year Ended
                                                                                      June 30,
                                                                 ---------------------------------------------
                                                                     1997                 1996           1995
                                                                 ---------           ----------        -------
<S>                                                            <C>                 <C>            <C>        
Interest, fees on loans and dividend income:
     Loans receivable                                          $    4,504          $   76,614     $    73,681
     Mortgage-backed securities                                         2               5,342           9,337
     Investment securities                                            574               9,347           1,859
     Money market investments                                         155               2,489           3,428
     Other                                                            234                 617             573
                                                                ---------           ---------      ----------
                                                                    5,469              94,409          88,878
                                                                ---------           ---------      ----------
    Interest expense:
         Deposits (Note 16)                                           -                47,719          42,782
         Borrowed funds                                             7,132              14,026           9,411
         Other                                                        228                  49              62
                                                                ---------           ---------      ----------
                                                                    7,360              61,794          52,255
                                                                ---------           ---------      ----------
         Net interest income                                       (1,891)              32,615          36,623
     Provision for possible credit losses (Note 10)                 1,000                5,250           5,041
         Net interest income after                              ---------           ----------      ----------
           provision for possible credit losses                    (2,891)              27,365          31,582
                                                                ---------           ----------      ----------

     Real estate operations:
         Writedowns of other real estate owned and
            real estate held for investment                       (19,745)              (1,889)        (14,460)
         Net loss on sale of real estate, loans                    (1,754)                 -               -
         Income (loss) from other real estate owned, net            3,131              (2,911)             103
                                                                ---------           ----------     -----------
                                                                  (18,368)             (4,800)         (14,357)
                                                                ---------           ----------     -----------
     Other income:
         Gains from sales of equity interests                       -                   -                 -
         Gains on sales of offices and branches                     -                   77,560            -
         Banking fees and service charges                           -                    2,463           2,320
         Net gains (losses) on sales of investment
           securities and other assets                             (1,495)                (605)            441
         Provision for Marine Sale contingencies                   (3,300)                 -                -
         Other                                                        159                1,533           1,228
                                                                ---------           ----------     -----------
                                                                   (4,636)              80,951           3,989
                                                                ---------           ----------     -----------
     Other expenses:
         Salaries (Note 22)                                           927                9,814          11,329
         Employee benefits                                            243                4,349           3,597
         Premises and occupancy costs                               -                    8,108           7,203
         Deposit insurance                                          -                    2,533           3,704
         Electronic data processing                                 -                    3,700           3,326
         Legal and professional fees                                1,892                4,521           4,581
         Foreclosure costs                                          -                      225           1,105
         Other operating  (Note 23)                                 4,466                3,504           8,630
                                                                ---------           ----------     -----------
                                                                    7,528               36,754          43,475
                                                                ---------           ----------     -----------
         Income (loss) before provision for income taxes          (33,423)              66,762         (22,261)
         Benefit from (provision for) income taxes                  3,300              (11,749)         (2,113)
           Net income (loss)                                      (30,123)              55,013         (24,374)
         Dividends declared on Preferred Stock                       -                   5,250           5,250
                                                                ---------           ----------     -----------
           Net income (loss) applicable to Common Shares        $ (30,123)          $   49,763     $   (29,624)
                                              =                 =========           ==========     =========== 
     Net income (loss) per common share (Note 4)                $   (4.24)          $     7.01     $     (4.17)
                                              =                 =========           ==========     =========== 

See Notes to Consolidated Financial Statements


</TABLE>

624833.12
                                                           -87-

<PAGE>



                               River Bank America
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                    Years ended June 30, 1997, 1996, and 1995
                             (Dollars in Thousands)
<TABLE>
<CAPTION>

                                     Series A
                                       Non-    
                                    cumulative                                                                   Total
                                     Perpetual                   Additional     Retained                     Stockholders'
                                     Preferred     Common          Paid-in      Earnings      Securities        Equity
                                       Stock        Stock          Capital     ( Deficit)      Valuation        Account
                                     --------      -------       ----------     ----------    -----------    -----------

<S>                                <C>            <C>          <C>           <C>              <C>            <C>       
     Balances at June 30, 1994       $  1,400       $  7,100     $  111,170    $     (71)       $  (1,752)     $  117,847
                                     
     Net loss for the year ended     
         June 30, 1995                 -              -              -           (24,374)          -              (24,374)
                                     
     Preferred Stock dividends         -              -              -            (5,250)          -               (5,250)
                                     
Change in securities valuation       
         account                       -              -              -            -                 1,911           1,911
                                     ---------      --------       --------      --------         --------      -----------
     Balances at June 30, 1995          1,400          7,100        111,170      (29,695)             159          90,134
                                     
     Net income for the year ended   
         June 30, 1996                 -              -              -            55,013           -               55,013

     Preferred Stock dividends         -              -              -            (5,250)          -               (5,250)
                                     
     Change in securities valuation  
         account                       -              -              -           -                 (1,377)         (1,377)
                                     ---------      --------        -------      --------         --------      -----------

         Balances at June 30, 1996      1,400          7,100        111,170       20,068           (1,218)        138,520
                                     ---------      --------        -------      --------         --------      -----------

         Net loss for the year ended     
             June 30, 1997                 -              -              -       (30,123)          -              (30,123)
                                         
         Preferred Stock dividends         -              -              -            -                -               -
                                         
         Change in securities valuation  
             account                       -              -              -            -              113              113
                                     ---------      --------      ---------    ----------       ---------      -----------
         Balances at June 30, 1997   $  1,400       $  7,100     $  111,170    $ (10,055)       $  (1,105)     $  108,510
                                     ========       ========     ==========    =========        ==========     ===========


</TABLE>
                                         
         See Notes to Consolidated Financial Statements
    
    624833.12
                                                                   -88-
    
    <PAGE>
    
    
    
                               River Bank America
                         CONSOLIDATED STATEMENTS OF CASH
                        FLOWS Years ended June 30, 1997,
                                 1996, and 1995
                             (Dollars in Thousands)
<TABLE>
<CAPTION>

                                                                                          Year Ended
                                                                                          June 30,
                                                                 -------------------------------------------------
                                                                         1997           1996           1995
                                                                       -------       ---------       -------
<S>                                                             <C>                 <C>            <C>         
    Operating Activities
    Cash Flows Provided by/(Used in) Operating Activities:
     Net income (loss)                                          $   (30,123)        $  55,013      $   (24,374)

Adjustments to reconcile net loss to net cash provided by 
(used in) operating activities:
     Provision for possible credit losses                             1,000             5,250            5,041
     Depreciation and amortization                                      215             1,159            1,362
     Net (increase)/decrease in accrued interest and
         dividends receivable                                          (326)            5,939           (1,072)
     Net increase/(decrease) in accrued interest payable                964            (1,341)             286
     Net change in accrued income taxes                              (5,019)           18,018              442
     Net increase/(decrease) in accrued expenses
         and accounts payable                                        (4,947)            4,944           (3,469)
     Net (increase)/decrease  in prepaid expenses                     1,195               398             (525)
     Amortization of deferred fees and premiums                        -               (2,717)          (1,294)
     Loan fees collected net of expenses deferred                      -                 (761)            (837)
     Net (gains)/losses on sales of loans, investments
         and investments in real estate                               3,249               605             (441)
     Gain on sales of branches                                         -              (77,560)              -
     Loss (recovery) on investment in savings bank organizations       (353)               -             1,078
     Write-downs of other real estate owned and
         real estate held for investment and real estate assets      19,745             1,889           14,460
     Other                                                             -                  (37)           1,373
                                                                    -------            ------           ------
Net cash provided by/(used in) operating activities                 (14,400)           10,799           (7,970)
                                                                    -------            ------           ------
Investing Activities
Cash Flows Provided by/(Used in) Investing Activities:
     Proceeds from sales and maturities of investment
         securities                                                     -             285,084           60,129
     Purchases of investment securities                                 -            (280,591)         (42,735)
     Purchases of mortgage-backed securities                            -                 -            (71,913)
     Proceeds from sales of mortgage-backed securities                  -                 198           60,033
     Transfer of securities in Branch Sale                              -              78,419             -
     Principal collections on mortgage-backed securities                187             6,050           22,953
     Transfer of loans in Branch Sale                                   -           1,067,472             -
     Net repayment/(origination)  of loans secured by real
         estate                                                       4,252           (82,942)           6,497
     Net decrease/(increase) in loans sold with recourse              3,463           (29,914)            -
     Net repayment/(origination)  of commercial and
         consumer loans                                                 345            21,188           (2,239)
     Proceeds from sale of premises and equipment                       -               1,300              -
     Purchase of premises and equipment                                 -                (234)            (441)
     Sale of fixed assets                                               -               5,613              -
     Proceeds from sales of real estate                              43,161            97,827            31,797
     Advances on real estate                                        (14,270)          (30,438)         (27,485)
     Purchases of underlying mortgages on other real estate
         owned and real estate held for investment                      -                 -            (39,613)
     Redemption of Federal Home Loan Bank of New York
         stock                                                        8,976               -                 -
                                                                -----------     -------------      -----------
Net cash provided by/(used in) investing activities             $    46,114     $   1,139,032      $    (3,017)
                                                                ===========     =============      =========== 
                                                                
See Notes to Consolidated Financial Statements
</TABLE>

624833.12
                                                               -89-

<PAGE>



                                                        River Bank America
                                               CONSOLIDATED STATEMENTS OF CASH
                                             FLOWS Years ended June 30, 1997,
                                             1996, and 1995
                                                      (Dollars in Thousands)
<TABLE>
<CAPTION>

                                                                                          Year Ended
                                                                                          June 30,
                                                                 ----------------------------------------------------
                                                                     1997                     1996               1995
                                                                     ----                     ----               ----
<S>                                                             <C>                  <C>                   <C>    
Financing Activities
Cash Flows Provided by/(Used in) Financing Activities:
Increase in restricted cash                                     $      (5,096)       $     -               $     -
Interest credited to time deposits and savings accounts                -                   47,719                41,403
Dividends paid on preferred stock                                      -                   (5,250)               (3,938)
Net decrease in deposit accounts                                       (3,022)            (56,611)             (124,072)
Deposits transferred in Branch Sale                                    -               (1,159,616)               -
Proceeds from borrowed funds                                            4,459              89,760                52,469
Repayments of borrowed funds                                          (30,179)           (177,035)              (15,000)
Increase in borrowed funds secured by loans sold
      under recourse                                                   (5,794)             24,000                -
Net decrease in escrow deposits                                          (271)             (4,209)               (4,966)
                                                                -------------        ------------          ------------
Net cash used in financing activities                                 (39,903)         (1,241,242)              (54,104)
                                                                -------------        ------------          ------------
Net increase/(decrease) in cash and money market
     investments                                                       (8,189)            (91,411)              (65,091)
Beginning cash and money market investments                            17,129             108,540               173,631
                                                                -------------        ------------          ------------
Ending cash and money market investments                        $       8,940        $     17,129          $    108,540
                                                                =============        ============          ============


Supplemental Disclosure of Cash Flow Information
Non-cash investing and financing activities:
Net transfer of mortgage loans to other real estate and real
     estate held for investment                                 $      -             $     7,852           $      4,116
Loans charged-off, net of recoveries                            $       3,572        $    10,529           $     12,132
Loans to facilitate real estate sales                           $      -             $    23,436           $     69,960
Loans to facilitate investment sales                            $      -             $     -               $        700
Changes in securities valuation account                         $         113        $     (1,377)         $      1,911
Loans received in settlement of litigation                      $      -             $     -               $      5,600
Cash paid for:
Interest                                                        $       7,682        $    61,429           $     51,969
Federal, state and local taxes                                  $       1,952        $     3,675           $      1,671

</TABLE>





See Notes to Consolidated Financial Statements

624833.12
                                                               -90-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)



1. Organization, summary of significant accounting policies and accounting 
   change

Effective October 1, 1988, East River Savings Bank formally changed its
corporate name to River Bank America. On June 28, 1996, River Bank America sold
its remaining eleven branches to Marine Midland Bank, inclusive of the name East
River Savings Bank. (See Note 2). All retail banking activities have ceased.
River Bank America (the Bank), a New York State chartered savings bank,
converted to a stock-form savings bank through a plan of conversion in 1985.

   
Basis of presentation: The consolidated financial statements include the
accounts of River Bank America and its wholly-owned subsidiaries. Intercompany
balances and transactions have been eliminated in consolidation. Due to the
anticipated short-term nature of such investments, investments in unconsolidated
real estate partnerships are generally carried at cost, which results do not
differ materially from generally accepted accounting principles, subject to
periodic assessment of net realizable value. Gains on sales or dispositions of
such investments are recognized dependent upon the terms of the transaction.
Losses on sales or dispositions and any adjustments related to redetermination
of net realizable value are charged to operations of the current period.
    

For the purpose of the statements of cash flows, cash equivalents are defined as
those amounts included in cash and due from banks and money market investments.

Certain reclassifications have been made to the prior years' consolidated
financial statements to conform to the current year's presentation.

Money market investments: Money market investments are carried at cost, which
approximates market value.

Investment securities and Mortgage-backed securities: In May 1993, the Financial
Accounting Standards Board ("FASB") issued Statement of Financial Accounting
Standards ("SFAS") No. 115, "Accounting for Certain Investments in Debt and
Equity Securities." As permitted under SFAS No. 115, the Bank elected to adopt
the provisions of the new standard at December 31, 1993. In accordance with the
statement, prior period financial statements were not restated. At June 30,
1997, the balance of stockholders' equity included a $1,105 unrealized loss on
securities classified as available for sale.

Management determines the appropriate classification of debt securities at the
time of purchase and reevaluates such designation as of each balance sheet date.
Available for sale securities are stated at estimated fair value, with
unrealized gains and losses, net of tax, reported in a separate component of
stockholders' equity. The cost of debt securities classified as available for
sale is adjusted for amortization of premiums and accretion of discounts to
maturity, or in the case of mortgage-backed securities, over the estimated life
of the security using a method approximating the level yield method. Such
amortization is included in interest income from these investments. Interest and
dividends are included in interest income from the respective investments.
Realized gains and losses, and declines in value judged to be
other-than-temporary, are included in net securities gains and losses. The cost
of securities sold is based on the specific identification method.

624833.12
                                                           -91-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


     Loans receivable, interest, and loan origination fees and costs: Loans
receivable are stated at principal balances, net of deferred fees and costs.
Interest on loans is accrued based on principal amounts outstanding. Loans are
placed on non-accrual status when they become 90 days past due or at any time
collection of principal or interest is doubtful unless, in the opinion of
management, collection appears likely. Accrued but unpaid interest on such loans
is reversed and interest income is subsequently recognized only to the extent
that payments are received and when no doubt exists as to the collectibility of
the remaining book balance of the asset. Interest is subsequently accrued when
such loans return to full current status and have had a period of performance in
accordance with a loan's terms.

Loan origination fees and certain loan origination direct costs are deferred,
and the net fee or cost is recognized as an adjustment to interest income over
the approximate lives of the related loans, adjusted for estimated prepayments
as appropriate to provide a level interest yield.

Allowance for possible credit losses: The allowance for possible credit losses
is provided by charges to operations. Credit losses, net of recoveries, are
charged directly to the allowance for possible credit losses. Additions to the
allowance are based on management's periodic review and evaluation of the Bank's
assets, the potential for loss in light of the current composition of the Bank's
assets, and economic conditions.

In preparing the consolidated financial statements, management is required to
make estimates and assumptions that affect the reported amounts of assets and
liabilities as of the dates of the consolidated statements of financial
condition and operations for the period. Material estimates that are
particularly susceptible to significant change in the near-term relate to the
determination of the allowance for possible credit losses and the valuation of
other real estate owned and real estate held for investment. A substantial
portion of the Bank's loans are collateralized by real estate and, accordingly,
the performance of such loans may be affected by market conditions for real
estate. As of June 30, 1997, most of the Bank's OREO is located in New York. The
Bank has 42% of its total assets in five real estate properties and loans.
Accordingly, the ultimate collectibility of these assets collateralized by real
estate is particularly susceptible to changes in local market conditions.

Management believes that the allowance for possible credit losses is adequate
and that other real estate owned and real estate held for investment is properly
recorded at fair value minus estimated selling costs. While management uses
available information to recognize losses, future additions to the allowance or
writedowns of other real estate owned or real estate held for investment may be
necessary based on changes in economic conditions, as well as changes in
management strategies. In addition, the Federal Deposit Insurance Corporation
("FDIC") and the New York State Banking Department ("NYSBD"), as an integral
part of their examination processes, periodically review the adequacy of the
allowance for possible credit losses and the carrying amount of other real
estate owned and real estate held for investment. Such agencies may require the
Bank to recognize additions to the allowance or additional writedowns based on
their judgment or information available to them at the time of their
examinations.

Real estate: The Bank accounts for real estate foreclosed at the lower of fair
value, minus estimated costs to sell, or cost. The Bank has set up valuation
allowances that adjust the carrying value of foreclosed assets to the lower of
cost or fair value minus estimated costs to sell. Increases and decreases to the
valuation account are recognized in the statement of operations. Certain
foreclosed assets are accounted for net of nonrecourse senior debt. The results
are not materially different than if Statement of Position No. 92-3, "Accounting
for Foreclosed Assets," had been followed. The adoption of SFAS-121, which was
implemented during fiscal 1997, resulted in no material changes to the reported
operations of the Bank.


624833.12
                                                           -92-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


Premises and equipment: Premises and equipment are carried at cost, less
accumulated depreciation and amortization. Buildings and capital improvements on
buildings are depreciated and amortized over the estimated useful lives of the
buildings. Leasehold improvements are generally amortized over the terms of the
related leases or the estimated life of the improvement, whichever is shorter.
Furniture, fixtures and equipment are depreciated over their estimated useful
lives. Depreciation and amortization are computed using the straight-line
method. Maintenance, repairs and minor improvements are charged to operations as
incurred while major improvements are capitalized.

Interest on due to depositors' accounts: Interest accruals on NOW, savings and
transaction accounts, and time deposit accounts are recorded monthly and
credited to the respective accounts in accordance with the terms of the account.
During 1995, all remaining brokered certificates of deposit matured and were
repaid. The Bank will not accept any new brokered certificates of deposit.

Retirement plan: The Bank has a contributory 401(k) plan and a non-contributory
pension plan (the "Plan") covering substantially all of its employees. During
1992, the Bank adopted an amendment to the Plan which ceased the accrual of
benefits under the Plan ("Plan suspension") effective April 30, 1992. The Plan
was further amended to exclude employees hired on or after April 30, 1992 from
participating in the Plan.

Income taxes: For federal income tax purposes, the Bank files a consolidated tax
return with its subsidiaries on a calendar year basis. The Bank files combined
New York State and New York City income tax returns with various subsidiaries.
In addition, certain subsidiaries file on a separate basis in New York and the
Bank and certain subsidiaries file income and franchise tax returns in various
other states.

In February 1992, the Financial Accounting Standards Board issued SFAS No. 109,
"Accounting for Income Taxes." Under SFAS No. 109, the liability method is used
to account for income taxes. Accordingly, deferred tax assets and liabilities
are recognized for the future tax consequences attributable to differences
between the financial statement carrying amounts of existing assets and
liabilities and their respective tax bases. To the extent that current available
evidence about the future raises doubt about the realization of deferred tax
assets, a valuation allowance must be established. Deferred tax assets and
liabilities are measured using enacted tax rates which are expected to be
applicable to taxable income in the years in which those temporary differences
are expected to be recovered or settled.

Effective January 1, 1993, the Bank adopted SFAS No. 109. As permitted by SFAS
No. 109, prior financial statements were not restated to reflect the change in
accounting method. The cumulative effect of the change in the method of
accounting for income taxes had no impact on the 1993 consolidated statement of
operations, and therefore, there was no cumulative effect adjustment.

Prior to the adoption of SFAS No. 109, income tax expense was determined using
the deferred method. Deferred tax expense was based on items of income and
expense that were reported in different years in the financial statements and
tax returns and were measured at the tax rate in effect in the year the
differences originated.

Recent Accounting Pronouncements: In March 1995, the FASB issued SFAS No. 121,
"Accounting for the Impairment of Long-Lived Assets to Be Disposed Of." The
statement requires impairment losses to be recorded on long-lived assets used in
operations when indicators of impairment are present and the undiscounted cash
flows estimated to be generated by those assets are less than the assets'
carrying amount. SFAS No. 121 also addresses the accounting for long-lived
assets that are expected to be disposed of. The SFAS No. 121 definition of
long-lived assets includes the Bank's other real estate owned

624833.12
                                                           -93-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


and real estate held assets. The Bank's adoption of SFAS No. 121 on July 1, 1996
did not have a material effect on its consolidated financial statements.

In June 1996, the FASB issued SFAS No. 125, "Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities," which
addresses the accounting and reporting standards for sales, securitizations, and
servicing of financial assets and extinguishment of liabilities. The Statement
is effective for transactions occurring after December 31, 1996. The Statement
will change the accounting criteria to determine sale treatment on sales of
assets with recourse. SFAS No. 127, defers the effective date of certain
provisions of SFAS No. 125 for transfers of financial assets occurring after
December 31, 1997. The Statements are for prospective transactions, and do not
have a material effect on the consolidated financial statements as of June 30,
1997.

In February 1997, the FASB issued SFAS No. 128, "Earnings per Share," which is
required to be adopted on December 31, 1997. At that time, the Bank will be
required to change the method currently used to compute earnings per share and
to restate all prior periods. Under the new requirements for calculating primary
earnings per share, the dilutive effect of stock options will be excluded. The
implementation of SFAS No. 128 is not expected to have any effect on the Bank's
primary earnings per share for the years ended June 30, 1997, 1996 and 1995.

2.  Purchase of Assets and Liability Assumption Agreement

On June 28, 1996, River Bank consummated the Purchase of Assets and Liability
Assumption Agreement ("Branch Agreement") by and between the Bank and Marine
Midland Bank ("Marine"). Marine purchased all eleven branches of East River
Savings Bank ("Branch Sale"), assumed $1.159 billion in liabilities, $1.067
billion in assets and the Bank recorded a gross deposit premium of $93 million
and proceeds from the sale of one office building of $1.3 million. The bank will
no longer accept retail deposits and will notify the Federal Deposit Insurance
Company ("FDIC") that it seeks to terminate its status as a depository
institution. Subsequent to the Branch Sale, the Bank transferred mortgage escrow
deposits (which are FDIC insured) to another financial institution. Upon the
transfer of such escrow deposits and the issuance of an order by the FDIC
terminating the Bank's status as a depository institution, the Bank will no
longer be subject to the banking regulations of the FDIC but will remain a
banking organization chartered and regulated by the New York State Banking
Department ("NYSBD").

The net pre-tax gain on the sale of offices and branches of $77.6 million
reflected the deposit premium of $93.0 million, partially offset by Branch Sale
transaction costs of $5.8 million, professional fees of $3.2 million, employee
benefits and severance costs of $4.6 million, net losses on the sale of assets
of $1.1 million and other net costs of $700,000. During the year, the
indemnification agreements with Marine were amended and a $3.3 million
contingency reserve was recorded.

The Bank retained $285.5 million in assets, including real estate assets
(including joint ventures), mortgage loans and investment securities ("Retained
Assets"). The Bank intends to continue substantially the same management and
disposition strategy for such assets previously employed by the Bank. While the
Bank's disposition strategy has previously resulted in a reduction of real
estate assets and non-performing loans, there can be no assurance that such
strategies will produce sufficient cash after debt service to make distributions
to stockholders.

The closing of the Branch Sale was conditioned upon River Bank's obtaining
financing with terms and in an amount reasonably acceptable to River Bank and
determined to be reasonably adequate to permit consummation of the Branch Sale.
The Bank obtained from Marine facilities ("Initial Facilities") consisting of
eleven independent mortgage loans in an aggregate amount not to exceed $99,060.
At June 30, 1997, the Bank had $66,066 outstanding under the Initial Facilities.

624833.12
                                                           -94-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


Proceeds of the Initial Facilities were utilized by River Bank to (i) refinance
all or part of the certain indebtedness secured by assets to be transferred to
Marine, including all or a substantial part of the outstanding advances from the
Federal Home Loan Bank ("FHLB") and (ii) provide additional funds for the
development and completion of two individual real estate assets as part of the
Bank's operations subsequent to the Branch Sale.

Subsequent to the closing of the Branch Sale, although the Bank will have
executive officers under NYBL, the Bank no longer maintains any significant
staff of employees to manage the Bank's affairs. Rather, the day to day
management responsibilities of the Bank will be obtained from RB Management
Company, a newly formed management company affiliated with Mr.
Dworman.

It is anticipated that a significant amount of services necessary to manage and
dispose of the Retained Assets will be provided by RB Management Company or
third party subcontractors who will not have any continuing fiduciary
obligations to the Bank or the stockholders. The selection of third party
subcontractors to provide various services to the Bank will be made by RB
Management Company, subject to the ratification by committees of the Board of
Directors but without stockholder approval. The Bank's success in maximizing
returns from the disposition of the Retained Assets will depend on the efforts
of RB Management Company and third party contractors retained to provide
services to the Bank.

 3.  Regulatory capital requirements

The Banking Department has advised the Bank that the Bank's minimum capital
requirement, set at $115 million in the Banking Department's approval of the
Branch Sale and subsequently amended to $106 million in May 1997, shall remain
at $106 million until the Bank's final dissolution, unless the Banking
Department shall provide prior approval of the Bank's written request to amend
the Bank's minimum capital requirement. So long as the Bank's deposit accounts
are insured by the FDIC, as a Federally-insured state-chartered bank, the Bank
is required to maintain minimum levels of regulatory capital. Under current FDIC
regulations, insured state-chartered banks generally must maintain (i) a ratio
of Tier 1 leverage capital to total assets of at least 4.0% to 5.0% (3.0% for
the most highly-rated banks) and (ii) a ratio of Tier 1 capital to risk weighted
assets of at least 4.0% and a ratio of total capital to risk weighted assets of
at least 8.0%.

On September 20, 1995, the Bank executed the 1995 Memorandum of Understanding
("1995 MOU") with the FDIC and the NYSBD. The 1995 MOU imposed certain
conditions and operating restrictions on the Bank, affecting ,among other
things, its ability to pay dividends in the future.

On October 31, 1996, the Bank requested that the FDIC terminate its insurance of
accounts as a result of having transferred all of its remaining non-retail
deposits and mortgage escrow accounts to other insured institutions or servicing
entities. As a result, the Bank expects that it will no longer be subject to the
capital requirements of the FDIC. On April 14, 1997, the Bank received notice
that the FDIC, as requested by the Bank, intends to terminate the Bank's status
as an insured state nonmember Bank on December 31, 1997.

4.  Earnings per share

Earnings per share were based upon 7,100,000 weighted average shares of Common
Stock outstanding during the years ended June 30, 1997, 1996, and 1995,
respectively.

5. Cash due from banks and cash equivalents and money market investments

624833.12
                                                           -95-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


Included in Cash, due from banks and cash equivalents at June 30, 1997, are
approximately $4.7 million in Funds maintained on deposit by wholly-owned
subsidiaries and required to meet ongoing cash flow requirements of those
subsidiaries. At June 30, 1997, Marine Midland had restricted a total of
approximately $5.1 million in funds, held on deposit at Marine, in accordance
with the terms of the Branch Sale and the Marine Facility agreements. Restricted
funds held by Marine are not available to the Bank for settlements of any of the
Bank's current obligations. Of the $5.1 million cash balance restricted by
Marine at June 30, 1997, $5.0 million relates to reserve amounts specified under
the Branch Sale Agreement which are restricted to a maximum level of $5.0
million. The remaining restricted cash reserves held by Marine are primarily to
meet the currently anticipated and other potential cash requirements of the
properties serving as collateral for the senior loan financed by Marine.

Money market investments at June 30, 1997 and 1996, at cost, which approximates
market value, consist of the following short-term instruments:
                                          June 30,              June 30,
                                            1997                   1996
    Federal funds sold                  $    -                $    -
    Short-term time deposits                 -                   4,000
    Reverse repurchase agreements            -                       -
                                       --------               --------
                                        $    -                $  4,000
                                       ========               ========

Money market investments at June 30, 1996 had a weighted average maturity of 29
days.

6.  Investment securities available for sale, net

The amortized cost of investment securities available for sale and their
estimated fair values at June 30, 1997 are as follows:

                                      Gross           Gross           Estimated
                          Amortized    Unrealized     Unrealized      Fair
                          Cost         Gains          Losses          Value

      Equity securities  $   7,380     $   -          $ (1,105)       $6,275
                         =========     =====          ========        ======

The amortized cost of investment securities available for sale and their
estimated fair values at June 30, 1996 are as follows:

                                        Gross          Gross          Estimated
                         Amortized      Unrealized     Unrealized     Fair
                         Cost           Gains          Losses         Value

       Equity securities  $   6,903    $   -         $  (1,218)       $5,685
                          =========    =====         ==========       ======



624833.12
                                                           -96-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


7.  Mortgage-backed securities available for sale, net

The Bank had no mortgage-backed securities available for sale at June 30, 1997.
During the year ended June 30, 1997, all remaining mortgage-backed securities,
totaling $187,000, were sold at book value.

8. Loans receivable, secured by real estate

Loans secured by real estate at June 30, 1997 and 1996 consist of the following:

                                                June 30,          June 30,
                                                  1997               1996
                                               ---------         ---------
  Residential:
     One-to-four family                        $     3,924      $     4,557
     Multi-family                                   26,090           31,336
     Commercial                                     50,078           51,090
  Construction:
     One-to-four family                                -                -
     Multi-family                                      -                -
     Commercial                                        -                -
                                               ----------        ----------
  Less:
     Deferred fees, net                                -                 -
                                               -----------      -----------
                                               $    80,092       $   86,983
                                               ===========       ==========

At June 30, 1997 and 1996, the recorded investment in loans that are considered
to be impaired under SFAS No. 114, "Accounting by Creditors for Impairment of a
Loan" ("Statement 114") were $19,903 and $23,204, respectively (of which $19,903
and $23,204 were on a non-accrual basis). Included in this amount are $19,903
and $23,204 of impaired loans for which the related allowance for credit losses
is $9,466 and $8,805. The average recorded investment in impaired loans during
the years ended June 30, 1997 and June 30, 1996, were $20,849 and $25,024,
respectively. For the years ended June 30, 1997 and June 30, 1996, the Bank
recognized interest income on those impaired loans of $161 and $0, respectively,
which included $161 and $0, respectively, of interest income recognized using
the cash basis of income recognition.

Loans on which the accrual of interest has been discontinued amounted to $40,044
at June 30, 1995. If interest on non-performing loans classified as loans
receivable had been accrued, such income would have approximated $4,420.
Interest income collected and recognized on such loans amounted to $384 for the
year ended June 30, 1995.

At June 30, 1997, June 30, 1996 and June 30, 1995 the bank had restructured 5
loans, 6 loans and 21 loans, respectively, secured by real estate which
aggregated $24,454, $28,027 and $144,207, respectively. The gross interest
income that would have been recorded if those loans had been current in
accordance with their original terms and had been outstanding throughout the
years ended June 30, 1997, June 30, 1996 and June 30, 1995 is $2,559, $2,829 and
$14,491, respectively. The amount of interest on these loans that was included
in interest income for the year ended June 30, 1997, June 30, 1996 and June 30,
1995 is $1,783, $2,001 and $10,604.


624833.12
                                                           -97-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


9.  Loans receivable, commercial and consumer

Commercial and consumer loans at June 30, 1997 and 1996 consist of the
following:

                                          June 30,         June 30,
                                            1997             1996
                                            ----             ----
   Commercial loans:
      Secured                         $     2,520      $     4,718
      Unsecured                            10,286            8,266
                                      -----------       ----------
                                           12,806           12,984
   Less:
      Deferred fees, net                      -                 -
                                      -----------       ----------
                                           12,806           12,984
   Consumer loans:
      Student education loans               2,504            2,671
   Passbook loans                              -                -
      Other                                   367              367
                                      -----------       ----------
                                      $    15,677      $    16,022
                                      ===========      ===========

In connection with the Branch Sale, the Bank sold, with recourse, $12,000 in
SLMA receivables as further described in Note 11.

At June 30, 1997 and June 30, 1996, the recorded investment in loans that are
considered to be impaired under Statement 114 were $22,953 and $8,900,
respectively (of which $22,953 and $8,900 were on a non-accrual basis). Included
in this amount are $22,953 and $8,900 of impaired loans for which the related
allowance for credit losses are $18,112 and $4,658. The average recorded
investment in impaired loans during the years ended June 30, 1997 and June 30,
1996 were $23,036 and $5,556, respectively. For the years ended June 30, 1997
and June 30, 1996, the Bank did not recognize interest income on these impaired
loans.

Loans on which the accrual of interest had been discontinued amounted to $6,150
at June 30, 1995. If interest on non-performing loans had been accrued, such
income would have approximated $536. Interest income collected and recognized on
such loans amount to $36.

At June 30, 1997 and 1996 the Bank had no restructured commercial loans and at
June 30, 1995 it had one loan which aggregated $7,084. The gross interest income
that would have been recorded if this loan had been current in accordance with
its original terms and had been outstanding throughout the year ended June 30,
1995 is $2,472. The amount of interest on this loan that was included in
interest income is $1,280 for the year ended June 30, 1995.

10.  Allowance for possible credit losses

The following is an analysis of the allowance for possible credit losses for the
years ended June 30, 1997 and 1996:

624833.12
                                                           -98-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


                                                     1997              1996
                                                     ----              ----
     Balance at July 1                        $    34,142       $    33,985
     Provision charged to operations                1,000             5,250
     Provision not charged to operations              -               5,436
     Charge-offs, net of recoveries                (3,572)          (10,529)
                                              -----------       ----------- 
     Balance at June 3                        $    31,570       $    34,142
                     =                        ===========       ===========

Charge-offs, net of recoveries, relate to losses incurred and recoveries
realized in the sale or liquidation of assets or to transfers of loans to other
real estate owned. The Bank charges-off loans for regulatory purposes when
specific allocable reserves are identified, which results in a net allowance for
possible credit losses for regulatory purposes of $3,546 and $11,337, at June
30, 1997 and 1996, respectively.

11.  Loans sold with recourse, net

Loans sold with recourse, net of $4,901 and $2,901 valuation allowances, at June
30, 1997 and 1996, respectively, consist of the following:

                                          June 30, 1997        June 30,1996
                                          ------------         ------------
                                     Number of               Number of
                                     Properties    Amount    Properties  Amount
                                     -----------   -------   ----------  -------

     One-to-four family including
     single-family developments           3         $24,451     3        $29,914
                                        ===         =======    ===       =======


Asset Sale Transactions

In connection with, and to facilitate the closing of, the Branch Sale, the Bank
consummated $60.4 million of Asset Sale Transactions. The Asset Sale
Transactions, which were arranged by RB Management Company LLC, were structured
to include ongoing recourse to, and participation by, the Bank with respect to
the assets sold, based upon the proceeds realized by the purchasers. The assets
included within each pool of assets sold and the nature of related recourse
provisions are described below.

The Asset Sale Transactions were entered into with five entities, each of which
was independent of the Bank and Alvin Dworman, who owns 39% of the common stock
of the Bank. In connection with the Asset Sale Transactions, entities controlled
by Mr. Dworman loaned $12.8 million to the five entities on a non-recourse
basis.

Assets included within each pool sold were, with the exception of Pool C,
believed by the Bank and the purchasers to be in the final process of
disposition by the Bank. In essence the Asset Sale Transactions accelerated
receipt by the Bank of asset disposition proceeds which the Bank expected to
realize on the included assets within the fiscal year following the Bank's 1996
fiscal year.


624833.12
                                                           -99-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


In each of the Asset Sale Transactions, the Bank sold a pool of assets and
received a 20% cash down payment and non-recourse purchase money notes (the
"Purchase Money Notes") which approximated 80% of the sales price. In all cases,
except for Pool C, the Purchase Money Notes had maturity dates, including any
extension options, of less than one year from June 30, 1996. The maturity date
on the Pool C Purchase Money Note is three years. The Bank also received
additional contingent proceeds notes for each of the five pools which provided
the Bank with rights to receive proceeds from subsequent asset sales by
purchasers in excess of the initial sales price after the purchaser had received
a return of 8%, a transaction fee of 25 basis points and certain transaction
expenses. In the event that proceeds of subsequent assets sales exceed specified
amounts for each pool, such amounts are retained by the purchaser.

The Bank received aggregate cash down payments of $12.8 million in connection
with the Asset Sale Transactions. The Purchase Money Notes, aggregating $47.6
million, were included in the assets delivered to Marine Midland in connection
with the Branch Sale.

The Bank made representations and warranties ( the "Recourse Provisions") with
respect to the assets sold which included the present condition of each asset,
the nature of disposition arrangements which had been entered into by the Bank
prior to June 28, 1996 and that each of the assets were free of any liens or
encumbrances. The Recourse Provisions also included representations with respect
to certain of the assets that the Bank had taken all actions to effect specific
proposed dispositions or had made arrangements with third parties to complete
actions required to effect such dispositions.

For accounting purposes the Bank accounted for the Asset Sale Transactions
included in Pools B and C as financings, primarily due to their longer term
nature and the more substantial risks related to ongoing construction for the
assets included in each of the Pools. Pool B and C Asset Sale Transactions have
been included in the Bank's consolidated financial statements as Loans Sold,
With Recourse. Related financing for such assets has been included in the Bank's
consolidated financial statements as Borrowed Funds, secured by Assets Sold with
Recourse. The Bank believes that it has made adequate provision at June 30, 1997
for all recourse amounts expected to result from the sale of the assets included
in Pools B and C.

For accounting purposes the Bank accounted for the Asset Sale Transactions
included in Pools A, D, and E as sale transactions since each of the financial
receivables, asset sale contracts or other proceeds included in these pools
represented reasonably estimable amounts, including related recourse claims, in
a transaction with limited duration. Substantial proceeds from dispositions
conducted within Pools A, D and E were realized during the fiscal year ended
June 30, 1997. The Bank believes that it has made adequate provision at June 30,
1997 for all recourse amounts expected to result from the sale of the assets
included in Pools A, D and E.

Assets included in these transactions, and a description of the assets sold,
were as follows:

Pool A

Pool A originally included $13.8 million in assets, composed of $12.0 million of
receivables related to the collection of certain federally guaranteed, defaulted
student loans and other student loan related claims from the Student Loan
Marketing Agency ("SLMA") (collectively, the "Student Loan Receivables") and
$1.8 million related primarily to delinquent single family residential loans
(collectively the "Single Family Receivables").

The Bank's aggregate investment in the Student Loan Receivables and the Single
Family Receivables prior to the Asset Sale Transactions approximated $12.4
million and $7.1 million, respectively.

624833.12
                                                          -100-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


At June 30, 1997, the remaining Student Loan Receivables balance, net of
applicable reserves, was $1.3 million. This balance represented claims which had
been filed with state processing agencies for reimbursement for which the Bank
expected to receive reimbursement. At June 30, 1997, the remaining Single Family
Receivables balance, net of applicable reserves, of $5.7 million was in the
process of being disposed of through bulk sales or sales of individual loans or,
to a lesser degree, sales of real estate owned to bulk buyers or individuals.

Pool B

At June 30, 1996, Pool B was composed of a mortgage loan in the amount of $13.0
million secured by land and construction in process related to a single family
condominium project in Wayne, New Jersey (the "Wayne Project"). The Bank's
aggregate investment in the Wayne Project prior to the Asset Sale Transactions
approximated $13.01 million.

The Bank believed at June 30, 1996 that the Wayne Project would be fully
completed and all individual units sold prior to June 30, 1997. The Wayne
Project is in the final phase of a three phase development project which was
nearing completion at June 30, 1997. The Bank's investment in the Wayne Project,
net of applicable reserves, has been reduced to $7.7 million at June 30, 1997.

Pool C

Pool C included contracts of sale, in the amount of $11.0 million, for two
adjacent parcels of land located in the Bronx, New York (the "Bronx Projects") .
The Bank's investment in the Bronx Projects prior to the Asset Sale Transactions
aggregated $17.7 million, including $12.1 million for one site ("Site One") and
$5.6 million for a second site ("Site Two"). The sale contract for the Bronx
Projects represented the sale of ownership and development rights for each of
the parcels of land and, for Site One, the Bank's investment at June 28, 1996 in
construction in process. Site Two was vacant on June 30, 1996 and 1997 with no
development yet commenced. At June 30, 1996, the Bank expected that the two
parcels would be sold within the subsequent twelve months or that the Bank would
arrange for the sale and development of subparcels of the first site and sale of
the second site prior to the commencement of construction. The Bank's investment
in the Bronx Projects, net of applicable reserves, was $16.8 million at June 30,
1997.

Pool D

Pool D, with an aggregate sales price of $14.3 million, included six individual
owned real estate properties, located in New York State, New Jersey and
California (collectively, the "Real Estate Properties"). The Bank's aggregate
investment in the Real Estate Properties prior to the Asset Sale Transactions
aggregated $16.1 million. Each of the properties included in Pool D were either
under contract of sale or contracts of sale for the remaining assets were being
actively negotiated. All properties were disposed of during 1997 with the
exception of one property, which the Bank estimated at June 30, 1997 would be
disposed of by June 30, 1998. This property had a remaining asset balance of
approximately $2.0 million at June 30, 1997.

Pool E

Pool E, with an aggregate sales price of $8.3 million, included the rights to
proceeds from sale of two joint venture projects, the sale of which was
scheduled to close within 90 days, rights to proceeds of sale of 35 condominium
projects located in New York City, a mortgage secured by cooperative apartment
units in New York City and a mortgage secured by a multi-family apartment
complex in New York State (collectively, the "Venture Proceeds and Residential
Mortgages Pool"). The Bank's

624833.12
                                                          -101-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


aggregate investment in the Venture Proceeds and Residential Mortgages Pool
prior to the Asset Sale Transactions aggregated $11.6 million. Each of the
assets included in Pool E were disposed of during fiscal 1997.

12.  Premises and equipment, net

Premises and equipment at June 30, 1997 and June 30, 1996 consist of the
following:

                                        Period of
                                      depreciation
                                     or amortization        June 30,    June 30,
                                        (years)              1997        1996
                                     -------------         --------  ----------
   Land                                                    $    -    $    -
   Bank premises                          20-50                 -         -
   Leasehold improvements            Term of leases             -         158
       Furniture and fixtures             4-10                  -          38
       Computer equipment                 71/2                  -          41
                                                            ------    --------
                                                                -         237
 Less accumulated depreciation 
  and amortization                         -                   91
                                                            ------    --------
                                                            $   -    $    146
                                                            ======    ========

Depreciation and amortization expenses amounted to $15 and $1,159 for the years
ended June 30, 1997 and 1996, respectively. During the year, the Bank wrote off
the remaining balance of its fixed assets, amounting to $131, following the
assets disposal.

In June 1996, the Bank sold, as part of the Branch Sale, branch property located
in New York, New York for a net gain of $748.


13.  Other real estate owned, net

At June 30, 1997 and June 30, 1996, other real estate owned, net of a $1,959 and
$ 4,642 valuation allowance, respectively, consists of the following:
<TABLE>
<CAPTION>


                                               June 30,               June 30,
                                                1997                    1996
                                              Number of             Number of
                                        Properties    Amount     Properties       Amount
                                        ----------    ------     ----------       ------

<S>                                        <C>      <C>              <C>        <C>       
     One-to-four family including
     single-family developments            2        $  2,493         3          $    7,885
     Multi-family                          2           4,566         8               8,347


</TABLE>

624833.12
                                                     -102-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


     Commercial real estate:
          Office / warehouse buildings    0            -       3        6,929
          Retail                          1            68      1          178
          Other                           0            -       2        7,047
                                      -----      --------     ---  ----------
                                          5      $  7,127     17   $   30,386
                                      =====      ========     ==   ==========

Activity in the valuation allowance for other real estate owned for the years
ended June 30, 1997 and 1996 is as follows:

                                                June 30,         June 30,
                                                 1997              1996
                                               -------        ------------

          Beginning balance - July 1          $   4,642       $   12,701
          Provisions charged to operations        5,023            1,889
          Transfers                                -              (1,672)
          Charge-offs                            (7,706)          (8,276)
                                              ---------       ----------
          Ending Balance - June 30            $   1,959       $    4,642
                                ==            =========       ==========

At June 30, 1997, the Bank's principal real estate owned consists of residential
condominium units in Staten Island, NY and a single-family housing development
in Murietta, CA. The net book values of the two properties are $3.3 million and
$1.9 million, respectively.

Management believes that the allowance for possible losses is adequate and that
other real estate is properly valued. The Bank has used currently available
information to establish reserves and resultant net valuations for other real
estate at June 30, 1997. Future additions to the allowance or writedowns of real
estate held for investment may be necessary based on changes in economic
conditions, the receipt of newly-available information involving specific
properties, or changes in management strategies.

14.  Real estate held for investment

Real estate held for investment, net of a $13,261 and $3,429 valuation allowance
at June 30, 1997 and 1996, respectively, consists of the following:
<TABLE>
<CAPTION>

                                                      June 30,                      June 30,
                                                        1997                          1996
                                       Number of                     Number of
                                       Properties       Amount       Properties     Amount
                                       ----------       ------       ----------     ------

<S>                                      <C>            <C>               <C>      <C>      
     One-to-four family including
     single-family developments            -            $    -            1        $  12,840
     Multi-family                           2              70,720         2           72,567

</TABLE>

624833.12
                                                          -103-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


     Commercial real estate:
          Office buildings          2          19,502     2              30,647
          Shopping centers          -               -     -                  -
          Other                     -               -     -                 -
                                -----    ------------    ----      ------------
                                    4    $     90,222     5        $    116,054
                                =====    ============     ===      ============


Activity in the valuation allowance for real estate held for the years ended
June 30, 1997 and 1996 is as follows:

                                                  June 30,            June 30,
                                                    1997               1996
                                                  ------              ------
       Beginning balance - July 1             $     3,429       $     5,317
        Provisions charged to operations            11,300               -
        Charge-offs                                 (1,468)           (1,888)
                                               -----------       -----------
        Ending Balance - June 30               $    13,261       $     3,429
                              ==               ===========       ===========

At June 30, 1997, the Bank's principal real estate held for investment
properties consists of a multi-family apartment complex located in Philadelphia,
PA, an office building complex in Atlanta, GA and co-operative apartment shares
in New York, NY. The net book values of the three properties are $55.9 million,
$14.1 million and $14.8 million, respectively. During the year ended June 30,
1997, the Bank recorded a provision of $11.3 million for the office building
complex in Atlanta, GA. This charge followed a change in operating plans for the
property and a resultant reevaluation of projected operating cash flows related
to this property. The Bank is actively seeking a purchaser for the property.

Management believes that the allowance for possible losses is adequate and that
real estate held for investment is properly valued. The Bank has used currently
available information to establish reserves and resultant net valuations for
real estate held for investment at June 30, 1997. Future additions to the
allowance or writedowns of real estate held for investment may be necessary
based on changes in economic conditions, the receipt of newly-available
information involving specific properties, or changes in management strategies.

15.  Other assets

Other assets at June 30, 1997 and 1996 consist of the following:

                                                           June 30,     June 30,
                                                            1997         1996
                                                         ---------    ---------
  Accrued interest receivable                           $     792    $     943
  Investments in unconsolidated subsidiaries,
       joint ventures and partnerships (A)                  3,113        4,424
  Federal Home Loan Bank of
       New York capital stock                              -             8,976

624833.12
                                      -104-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


  Investment in savings bank organizations (B)       -                      790
  Prepaid pension expenses and other assets           1,443               1,981
                                                  ---------           ---------
                                                  $   5,348           $  17,114
                                                  =========           =========

(A) Represents equity investments in 3 and 4 joint ventures engaged in
commercial real estate transactions at June 30, 1997 and 1996, respectively. The
joint ventures had aggregate total assets of approximately $3,113 and $4,424 at
June 30, 1997 and 1996, respectively. During the year ended June 30, 1997, the
Bank sold its investment to one joint venture realizing a loss of $1,377.

(B) The Bank invested in the capital debentures and stock of Nationar and
invests in the stock cooperative data processing entities (the Institutional
Group Information Corporation and Infoserve) and in return receives various
services for which the Bank is charged fees. Nationar was a New York chartered
trust company jointly owned by approximately sixty-five New York savings banks,
including the Bank. Nationar, which provided item processing, deposit,
securities safekeeping, trust, data processing, credit and cash and investment
management services, was placed into receivership by the NYSBD on February 6,
1995. Upon consideration of the receivership, the Bank wrote-off its investment
in the securities of Nationar. The write-off of $1,100 was accounted for as a
charge to income in the year ended June 30, 1995. During the year ended June 30,
1997, the Bank, along with several other investors received a partial recovery
of its initial investment in Nationar. During the year ended June 30, 1997, the
Bank received $353 in settlement recoveries related to this investment, which
were accounted for as asset recoveries.


16.  Due to depositors

The amounts due to depositors and weighted average period-end interest rates at
June 30, 1997 and 1996 are as follows:
<TABLE>
<CAPTION>

                                                  June 30, 1997                          June 30, 1996
                                        Weighted                                   Weighted
                                         Average                                    Average
                                        Year-end               Deposit             Year-end          Deposit
                                          Rate                Liability              Rate           Liability

<S>                                     <C>                   <C>                   <C>           <C>   
Demand deposits:
     Checking accounts                     -                     -                    -           $    2,876
     Bank checks issued and
     outstanding                           -                     -                     -                 146
                                        -------             -----------            -------        -----------
                                           -                     -                     -               3,022
NOW accounts:
     Fixed rate                            -                     -                     -              -
Savings and transaction accounts:
     Regular                               -                     -                     -              -
     Money market                          -                     -                     -              -
     Time deposits                         -                     -                     -              -
                                        -------             -----------            -------        -----------

624833.12
                                                          -105-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


                                           -                 $       -                 -          $    3,022
                                       ======                ========               ======        ==========
                                        
</TABLE>


Interest expense on deposits for the years ended June 30, 1997 and 1996 was as
follows:

                                                    June 30,         June 30,
                                                      1997             1996
                                                      ----             ----

          NOW accounts                          $       -          $     1,064
          Savings and transaction accounts              -               13,367
          Time deposit accounts                         -               33,288
                                                ---------          -----------
                                                $       -          $    47,719
                                                ==========         ===========
          Average cost of funds
               during the period                        -                  4.12%
                                                ==========         ===========

17.  Borrowed funds

Borrowed funds and weighted average year-end interest rates at June 30, 1997 and
1996 consist of the following:
<TABLE>
<CAPTION>


                                           June 30, 1997                       June 30, 1996
                                           -------------                       -------------
                                                       Weighted                           Weighted
                                                        average                            average
                                                       year-end                           year-end
                                          Amount         Rate            Amount             Rate
                                          ------         ----            ------             ----
<S>                                      <C>                <C>          <C>                  <C>  
    Advances from the Federal Home
      Loan Bank of New York
      (FHLBNY):
           Fixed                         $    -             3.81%        $   2,026            3.81%
                                         -------            ----         ---------            ----
           Floating                           -              -                  -               -
                                              -             3.81             2,026            3.81
    Initial Facilities (Marine Midland)       66,066        8.25            89,760            8.25
    Borrowed funds secured by loans
      sold with recourse (note 11)            18,206        8.25            24,000            8.25
    Security sold under agreement to
    repurchase                                 -             - %                -               -%
                                         ----------                      ---------
                                         $    84,272                     $ 115,786
                                         ===========                     =========

Average cost of funds during the
    year then ended                                         6.83%                             6.01%
</TABLE>


624833.12
                                                    -106-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)

<TABLE>

FHLBNY Advances:  The fixed rate advances from the FHLBNY outstanding at June 30, 1997 and 1996 mature as follows:
<CAPTION>

                                      June 30, 1997                             June 30, 1996
                                      -------------                             -------------

                                                            Weighted                            Weighted
           Year of Maturity                                 average                             average
           Fiscal Year                                      year-end                            year-end
           Ending June 30,            Amount                rate                Amount          rate
           ---------------            ------                ----                ------          ----

          <S>                        <C>                   <C>                 <C>    
           1997                       $   -                  -   %              $  -              -    %
           2006                           -                  -                      1,100          3.41
           2008                           -                  -                        492          4.66
           2010                           -                  -                        434          3.86
                                      ------               ------              ----------          -----
                                      $   -                  -  %              $   2,026          3.81%
                                      ======               ======              =========          ======
</TABLE>

The advances from the FHLBNY outstanding at June 30, 1996 were collateralized by
all FHLBNY stock owned by the Bank. Additionally, specific eligible assets were
required to be pledged to the FHLBNY. At June 30, 1997, the Bank had no
outstanding obligations to, held no capital stock in, and had no remaining
assets pledged to the FHLBNY.

Borrowed funds secured by loans sold with recourse: In June 1996, the Bank
financed the sale of loans, in the amount of $24,000, in connection with and to
facilitate the closing of the Branch Sale. These loans were sold to third
parties, with recourse and have been accounted for as financings. (See Note 11).

Borrower funds secured by loans sold with recourse bear interest at the prime
rate (or, at the Bank's option, in LIBOR based rate). See Note 11 for more
information concerning the three properties securing this information.

Initial facility (Marine Midland): The closing of the Branch Sale was
conditioned upon the Bank's obtaining financing with terms and in an amount
reasonably acceptable to the Bank and determined to be reasonably adequate to
permit consummation of the Branch Sale. The Bank obtained from Marine the
Facility, consisting of eleven independent mortgage loans with additional
collateral, in an aggregate amount not to exceed $99.06 million. As of June 30,
1997, Marine had extended $66.1 million under the Facility to the Bank.

Proceeds of the Facility were utilized by the Bank to (i) refinance all or part
of the certain indebtedness secured by assets to be transferred to Marine,
including all or a substantial part of the outstanding advances from the Federal
Home Loan Bank ("FHLB") and (ii) provide additional funds for the development
and completion of two individual real estate assets as part of the Bank's
operations subsequent to the Branch Sale.

Each of the individual loans included in the Facility were structured as
three-year term loans with options to extend the initial term for two additional
one-year periods subject to the Bank's achieving pre-agreed minimum repayment
amounts which are equal to 60% and 30% of the original aggregate amount of the
Facility and remaining fully current on all obligations and in compliance with
all covenants.


624833.12
                                                          -107-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


The Facility is priced at 175 basis points over LIBOR for the initial six months
following June 28, 1996, automatically increasing by 25 basis points at the
beginning of each of the subsequent three six month periods and will be priced
at 275 basis points over LIBOR for the third year of the Facility. In the event
that the Bank elects to exercise its option to extend the initial term of the
Facility, the Facility will be priced at 300 basis points over LIBOR during the
initial one year extension and 325 basis points over LIBOR during the second one
year extension. Following maturity or an event of default, the Senior Debt
Financing will accrue interest at a specified default rate.

The Facility is secured by first priority mortgage liens on eleven of River
Bank's real estate assets approved by Marine and collateral assignments of first
priority mortgages held by River Bank (the "Primary Collateral"). Each of the
loans is cross defaulted with each other and cross collateralized by all
collateral for the Facility. As additional collateral for the Facility, each
loan is also secured by first priority mortgages (or, where applicable, a
collateral assignment of first priority mortgages held by the Bank), stock
pledges and assignment of partnership interests and assignment of miscellaneous
interests on additional Bank assets (the "Additional Collateral"). The Bank
collaterally assigned to Marine all of the cash flow from the Primary Collateral
and the Additional Collateral. All of the net cash flow from the Primary
Collateral and Additional Collateral will be applied to the prepayment of the
Facility. In addition, all net proceeds from the sale of any Primary Collateral,
and the proceeds from the sale of any Additional Collateral, shall be applied to
the prepayment of the Facility subject to the Bank's right to establish reserves
for its operating needs. The Bank will be permitted to prepay the Facility in
whole or in part at any time without prepayment penalty or premium (subject to
customary LIBOR breakage provisions).

The Loan Agreement requires that while any amounts remain outstanding under the
senior debt financing, the Bank must receive Marine Midland's prior written
consent to, among other things, materially alter its charter or by-laws, incur
additional corporate indebtedness and liens, make any distributions to
stockholders or repurchases or redemptions of capital stock, acquire additional
assets, exchange existing assets with a third party or assume additional
liabilities as a result of any proposed merger transaction.



624833.12
                                                          -108-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


18.  Other liabilities

Other liabilities at June 30, 1997 and 1996 consist of the following:
<TABLE>
<CAPTION>

                                                                       June 30,               June 30,
                                                                         1997                   1996
                                                                         ----                   ----
<S>                                                            <C>                        <C>    
          Accrued interest payable                                $       964                $        -
          Accrued income taxes                                          5,771                    10,790
          Accounts payable                                              2,737                       521
          Accrued expenses:
               Rent                                                         -                       618
               Tax settlement - City of New York                            -                         -
               Postretirement benefits obligation                       4,728                     4,000
               Preferred Stock dividend declared and unpaid             1,313                     1,313
          Other                                                         3,364                    10,637
                                                                  -----------                ----------
                                                                  $    18,877                $   27,879
                                                                  ===========                ==========
</TABLE>


19.  Stockholders' equity

On June 30, 1994, the Bank  consummated the placement  ("Offering") of 5,500,000
shares of its Common Stock,  par value $1 per share, and 1,400,000 shares of 15%
noncumulative  perpetual  preferred  stock,  Series  A, par  value $1 per  share
("Preferred  Stock") which resulted in net proceeds to the Bank of $78,200.  The
issuance  price of the offered  stock was $9 per share for the Common  Stock and
$25  per  share  for the  Preferred  Stock.  The  Bank's  Restated  Organization
Certificate  was  amended  prior to  consummation  of the  Offering  in order to
authorize the issuance of up to 30,000,000 shares of Common Stock and 10,000,000
shares of Preferred Stock. Prior to the offering,  the Bank had 1,000,000 shares
of Common Stock issued and outstanding,  plus warrants to purchase an additional
690,000  shares  of  Common  Stock.  The Bank  also  had  200,000  shares  of 3%
Noncumulative  Senior  Preferred  Stock and 130,000  shares of 4%  Noncumulative
Preferred Stock issued and outstanding  (each of which series of preferred stock
had a liquidation value of $100 per share).  Substantially concurrently with the
Offering  these  shares were  exchanged  for 600,000  shares of Common Stock and
outstanding  warrants  to  purchase  Common  Stock were  canceled.  The Board of
Directors of the Bank has the power from time to time to issue additional shares
of Common  Stock or Preferred  Stock  authorized  by the  Restated  Organization
Certificate without obtaining approval of the Bank's  stockholders.  The rights,
qualifications,  limitations and  restrictions on each series of Preferred Stock
issued will be  determined by the Board of Directors of the Bank and approved as
required  by the  Banking  Law or  otherwise,  at the time of  issuance  and may
include,  among other things,  rights in  liquidation,  rights to  participating
dividends, voting and convertibility to Common Stock.

As a result of the Offering,  the Bank had 7,100,000  shares of its Common Stock
outstanding at June 30, 1997,  1996,  and 1995.  After the  consummation  of the
Offering,  the investor  continues to be the largest  stockholder with 2,768,400
shares or 39% of the common  stock  outstanding.  The Bank may pay  dividends on
common  stock as  declared  from time to time by the Board of  Directors  out of
funds legally available therefor.  Except as provided with respect to any series
of Preferred Stock, the holders of Common Stock possess  exclusive voting rights
in the Bank.  Each holder of Common Stock is entitled to one vote for each share
held on all matters voted upon by  stockholders.  Stockholders are not permitted
to cumulate votes in

624833.12
                                      -109-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


elections of directors. Subject to the prior rights of the holders of any shares
of Preferred  Stock that may be  outstanding,  in the event of any  liquidation,
dissolution  or winding up of the Bank, the holders of the Common Stock would be
entitled  to receive,  after  payment of all debts and  liabilities  of the Bank
(including  all  deposit  accounts  and accrued  interest  thereon)  and,  after
distribution of the balance,  if any, in the liquidation  account maintained for
certain depositors of the Bank at the time of the Conversion,  all assets of the
Bank available for distribution.

The Bank has  1,400,000  shares of its  Preferred  Stock,  which were  issued in
connection with the Offering, outstanding at June 30, 1997, 1996, and 1995. This
stock is perpetual and is not subject to any sinking fund or other obligation of
the Bank to redeem or retire it. The par value of the  Preferred  Stock is $1.00
per share.

The  Preferred  Stock ranks prior to the Common  Stock with  respect to dividend
rights and rights upon the voluntary or involuntary dissolution,  liquidation or
winding up of the Bank, and to all other classes and series of equity securities
of the  Bank  hereafter  issued,  other  than  any  class or  series  of  equity
securities of the Bank expressly  designated as being on a parity with or senior
to the Preferred  Stock with respect to dividend  rights or rights upon any such
dissolution,  liquidation  or winding up. The Common Stock and any other classes
or series of equity securities of the Bank not expressly  designated as being on
a parity with or senior to the  Preferred  Stock are  referred to  hereafter  as
"Junior  Stock."  The  rights  of  holders  of  shares  of  Preferred  Stock are
subordinate to the rights of the Bank's creditors, including its depositors. The
Bank may not issue any capital  stock that ranks senior to the  Preferred  Stock
without  the  approval of holders of at least 66% of the  outstanding  shares of
Preferred Stock, voting as a class.

Holders of Preferred Stock will be entitled to receive, when, as and if declared
by the Board of Directors of the Bank, out of funds legally available  therefor,
noncumulative  cash dividends at the rate of 15% per annum. The right of holders
of Preferred Stock to receive  dividends is noncumulative.  Accordingly,  if the
Board does not declare a dividend  payable in respect of any quarterly  dividend
period (a "Dividend Period"), then holders of Preferred Stock will have no right
to receive,  and the Bank will have no  obligation to pay, a dividend in respect
of such  Dividend  Period,  whether or not  dividends  are  declared  payable in
respect of any future Dividend Period. No full dividends may be declared or paid
or set  aside  for  payment  as  dividends  on any  class or  series  of  equity
securities  ranking,  as to dividends,  on a parity with the Preferred Stock for
any  Dividend  Period  unless full  dividends  on the  Preferred  Stock for such
Dividend Period shall have been paid or declared and set aside for payment.

Dividends  on the  Preferred  Stock will not be declared  and paid if payment of
such dividends is then restricted by (i) laws, rules,  regulations or regulatory
conditions  applicable  to the Bank or (ii) orders,  judgments,  injunctions  or
decrees issued by, or agreements with, federal or state authorities with respect
to the Bank.  The Bank is not permitted to declare or pay dividends  (whether in
cash,  stock or otherwise) on its common stock without the prior written consent
of the FDIC, NYSBD and Marine Midland Bank.

New York-chartered  banks may only pay dividends or make other  distributions on
their outstanding  shares out of undivided  profits or surplus,  and may not pay
dividends  when  there  is  any  impairment  of  capital  stock,   or  when  the
declaration,  payment or  distribution  would be contrary to the bank's charter.
Without specific  approval from the  Superintendent,  the total of all dividends
declared  by a bank in a given  calendar  year  cannot  exceed  the total of the
bank's net profits for that year,  plus the bank's retained net profits from the
preceding  two years,  less any  required  transfer to surplus or a fund for the
retirement of any preferred stock.

The Bank has received notice that approval necessary to declare or pay dividends
on the Bank's outstanding shares of 15% Noncumulative Perpetual Preferred Stock,
Series A (the "Series A  Preferred")  will not be provided at this time. In June
1996, the Bank's Board of Directors  declared a Series A Preferred  dividend for
the quarter ending June 30, 1996, payment of which

624833.12
                                      -110-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


was subject to the receipt of required approvals from regulators and Marine (the
Bank's principal lender).  The Bank intends to continue to seek approval for the
payment of the declared  Series A Preferred  dividend.  Primarily as a result of
the  above,  the  Bank's  Board of  Directors  has taken no action as  regards a
quarterly dividend on the Bank's Series A Preferred for the quarters ending June
30, 1997, March 31, 1997, December 31, 1996 and September 30, 1996.  Declaration
or payment of future  dividends on the Bank's Series A Preferred Stock will also
be subject to the  approval of the Banking  Department  and the FDIC,  until the
Bank is no longer regulated by the Banking  Department and the FDIC, and will be
subject  to  the  approval  of  Marine  for so  long  as  the  Facility  remains
outstanding.

Holders of shares of Preferred  Stock shall be entitled to receive a liquidation
distribution  in the amount of $25.00 per share,  plus unpaid  dividends for the
then-current  Dividend  Period  up  to,  but  excluding,   the  date  fixed  for
liquidation  (the  "Liquidation   Date")  in  the  event  of  any  voluntary  or
involuntary  dissolution,  liquidation or winding up of the Bank, out of the net
assets of the Bank legally  available for  distribution  to  stockholders  under
applicable law, or the proceeds  thereof,  before any payment or distribution of
assets is made with  respect  to any  Common  Stock or any  other  Junior  Stock
(subject  to the  rights  of the  holders  of any  class  or  series  of  equity
securities   having   preference  over  the  Preferred  Stock  with  respect  to
distributions upon liquidation and the rights of the Bank's creditors, including
its   depositors).   After  payment  of  the  full  amount  of  the  liquidating
distribution  to which they are entitled,  holders of shares of Preferred  Stock
will  not  be  entitled  to  any  further   participation   in  any  liquidating
distribution of assets by the Bank.

Holders of the Preferred Stock will not be entitled to vote upon the election of
members of the Board or other  matters  in  general.  Holders  of the  Preferred
Stock,  however,  will be entitled  to elect two members of the Bank's  Board to
fill two newly-created  directorships upon the occurrence of a "Voting Event." A
Voting  Event occurs if the Bank fails to pay full  dividends  on the  Preferred
Stock (or to declare  such full  dividends  and set apart a sum  sufficient  for
payment  thereof)  with  respect to each of any six  Dividend  Periods,  whether
consecutive or not.

The Preferred  Stock is perpetual and is not  redeemable  prior to July 1, 2004.
The  Preferred  Stock is  redeemable by the Bank at its option at any time on or
after July 1, 2004, in whole or in part, at the per share redemption  prices set
forth  below in cash,  plus in each case an amount in cash equal to accrued  but
unpaid dividends for the then-current Dividend Period up to, but excluding,  the
date fixed for redemption (the  "Redemption  Date") without the  accumulation of
unpaid dividends for prior Dividend Periods:

                 July 1, 2004 to June 30, 2005            $27.50
                 July 1, 2005 to June 30, 2006             27.25
                 July 1, 2006 to June 30, 2007             27.00
                 July 1, 2007 to June 30, 2008             26.75
                 July 1, 2008 to June 30, 2009             26.50
                 July 1, 2009 to June 30, 2010             26.25
                 July 1, 2010 to June 30, 2011             26.00
                 July 1, 2011 to June 30, 2012             25.75
                 July 1, 2012 to June 30, 2013             25.50
                 July 1, 2013 to June 30, 2014             25.25
                 July 1, 2014 and thereafter               25.00

If fewer than all the outstanding  shares of Preferred Stock are to be redeemed,
the shares to be redeemed  shall be selected pro rata or by lot or by such other
method as the Board of Directors of the Bank, in its sole discretion, determines
to be equitable.


624833.12
                                      -111-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


In the event of a change of control,  the acquirer  ("Note  Issuer") may, at its
option,  exchange (the "Note Exchange") all or part of the outstanding Preferred
Stock for subordinated notes (the "Notes") of the Note Issuer, provided that any
such Note Issuer is an insured depository  institution within the meaning of the
FDIC.  Pursuant  to a Note  Exchange,  each $1,000 in  liquidation  value of the
shares of  Preferred  Stock  covered  thereby  will be  exchangeable  for $1,000
principal  amount of Notes.  Such  Notes  shall have the  terms,  covenants  and
conditions set forth under "Description of Notes" below. The rate of interest on
the Notes shall be 15%, the maximum  principal amount of the Notes shall be 100%
of the aggregate  liquidation  preference of the Preferred Stock to be exchanged
and the  principal  of such Notes  shall not be  payable  prior to July 1, 2004.
Subject to the FDIC  approval of the Notes as Tier 2 capital of the Note Issuer,
the Note Issuer may elect to consummate  the Note Exchange at any time following
a change of control and prior to July 1, 2014.

20.  Income taxes

Effective  January 1, 1993, the Bank changed its method of accounting for income
taxes from the deferred  method to the liability  method as required by SFAS No.
109,  "Accounting  for Income  Taxes"  (See  Summary of  Significant  Accounting
Policies - Note 1). As permitted  under the new rules,  prior  years'  financial
statements  have not been restated.  The cumulative  effect of the change in the
method of  accounting  for income  taxes had no impact on the 1993  consolidated
Statement of Operations and, therefore, there was no cumulative effect.

At June 30, 1997,  the Bank had a net operating  loss ("NOL")  carryforward  for
federal  income tax purposes of  approximately  $100.2 million  attributable  to
operating  losses incurred in 1991 through 1997. The remaining NOL  carryforward
of approximately $100.2 million will expire in years 2006 through 2012.

For income tax purposes,  certain deductions of "closely held" corporations from
"passive  activities"  are generally  deductible only against either income from
passive  activities  or net income  from an active  trade or  business.  Passive
activity losses in excess of the amounts currently allowed are suspended and may
be carried forward indefinitely to offset taxable income from passive activities
or from an active trade or business in future years,  or will generally be fully
deductible upon a complete  disposition of the underlying passive activity.  The
passive activity loss limitations applied to the Bank in prior years because the
Bank was considered to be closely held. As a result of the  consummation  of the
Offering described in Note 19, the Bank believes that it is no longer subject to
the  limitations  for passive  activity losses incurred after December 31, 1993.
The limitation rules continue to apply to suspended passive activity losses from
preceding  years.  At June 30, 1997,  the Bank had  suspended  passive  activity
losses for federal income tax purposes of approximately  $674 suspended  passive
activity  credits,  which are subject to similar  limitations,  of approximately
$5.4 million,  and additional  non-passive credits of $784, $555, and $675 which
were  generated  in 1994,  1995 and 1996,  respectively,  and will expire in the
years 2009 to 2012 if not used. Alternative minimum tax payments of $2.5 million
may be carried  forward as a credit to offset regular federal tax liabilities in
future years, subject to certain limitations.

Under current tax law, the Bank's ability to utilize certain tax benefits in the
future may be limited in the event of an  "ownership  change," as defined by the
Internal Revenue Code Section 382 and the regulations  thereunder.  In the event
that the  Offering  discussed  in Note 19 is deemed  to  result in an  ownership
change,  the  subsequent   utilization  of  net  operating  loss  carryforwards,
suspended  passive activity losses and credits,  alternative  minimum tax credit
carryforwards  and certain other  built-in  losses would be subject to an annual
limitation  as  prescribed  by  current  regulations.  The  application  of this
limitation  could have a material  effect on the Bank's  ability to realize  its
deferred  tax assets.  The Bank is of the view that no  ownership  change of the
Bank has  occurred  as a result  of the  Offering.  The Bank  believes  that the
Offering, when combined with prior changes in ownership of stock of the Bank and
other  transactions  affecting  ownership of the capital stock of the Bank which
occurred in connection  with the  Offering,  also did not result in an ownership
change of the Bank. However,  the application of Section 382 is in many respects
uncertain.  In assessing the effects of prior  transactions  and of the Offering
under Section

624833.12
                                      -112-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


382, the Bank made certain legal judgments and certain factual assumptions.  The
Bank has not requested nor received any rulings from the IRS with respect to the
application  of Section  382 to the  Offering  and the IRS could  challenge  the
Bank's determinations.

The significant  components of the net tax effects of temporary  differences and
carryforwards  that give rise to the deferred tax assets and liabilities at June
30, 1997, June 30, 1996 and June 30, 1995 are presented below:

<TABLE>
<CAPTION>

                                                                     June 30,         June 30,          June 30,
                                                                      1997              1996             1995
                                                                      ----              ----             ----      
<S>                                                             <C>              <C>                <C>    
Deferred tax assets:
    Net operating loss carryforwards                               $  35,074         $  10,375         $  26,875
    Allowance for credit losses and valuation allowances               4,718            20,320            16,733
    Suspended passive activity losses                                    277               933             6,736
    Suspended passive activity credit carryforward                     5,391             5,391             5,391
    Non-passive activity credit carryforward                           2,015             1,339               784
    Deferred income on venture investments                                 -                -              5,338
    Deferred loan fees and income on
       mortgage-backed securities                                          -                -              1,326
    Interest accrued on non-performing loans                             758             6,043             5,249
    Alternative minimum tax credit carryforward                        2,500             2,500             2,500
    Non-deductible reserves and contingencies                          5,197             2,387                 -
    Other                                                                514               880               476
                                                                   ---------         ---------         ----------
       Total gross deferred tax assets                                56,444            50,168            71,408
                                                                   ---------         ---------         ----------
    Less: Valuation allowance                                         36,874            34,059            55,631
       Net deferred tax assets                                     $  19,570         $  16,109         $  15,777
                                                                   =========         =========         =========
    Deferred tax liabilities:
       Tax losses on partnership ventures                          $ 18,184          $  14,754         $  14,453
       Tax over book depreciation                                      1,386             1,355             1,324
                                                                   ---------         ---------         ----------
       Total deferred tax liabilities                              $ 19, 570         $  16,109         $  15,777
                                                                   =========         =========         =========


</TABLE>

The Bank's  ability to realize the excess of the gross  deferred  tax asset over
the gross  deferred tax liability is dependent  upon its ability to earn taxable
income in the  future.  As a result of recent  losses and other  evidence,  this
realization  is uncertain  and a valuation  allowance  has been  established  to
reduce the deferred tax asset to the amount that management of the Bank believes
will more likely than not be realized.  The valuation allowance increased during
the fiscal year ended June 30, 1997 by $2.8 million.  This  increase  relates to
the  increase  in the excess of the gross  deferred  tax  assets  over the gross
deferred tax liability.

624833.12
                                      -113-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


The components of the provision for income taxes for the fiscal years ended June
30, 1997, 1996 and 1995 are as follows:

                                    June 30,          June 30,         June 30,
                                     1997              1996              1995
                                     ----              ----              ----

     Current:
       Federal                     $       -          $  1,000         $      -
       State and Local (benefit)      (3,300)           10,749            2,113
     Deferred                              -                 -                -
                                   ---------          --------         --------
                                   $  (3,300)         $ 11,749         $  2,113
                                   =========          ========         ========

The provision for state income taxes for the year ended June 30, 1997 includes a
current tax benefit in the amount of $3.3  million.  The credit is the result of
the Bank's  redetermination  of its state income tax liability at June 30, 1997.
During  the  year  ended  June 30,  1997,  the Bank  completed  a review  of its
potential  current and deferred  federal and state tax liability in light of the
Branch  Sale and its  related  tax  effects.  As a result  of the  review of its
potential current and deferred tax liabilities and the results of operations for
the year ended June 30, 1997, the Bank reduced its provision for state and local
income  taxes by $3.3  million.  Additionally,  the Bank  reduced its  estimated
current  state and local  income tax  liability  at June 30, 1997 to reflect the
effect of the Branch  Sale and  subsequent  disposition  transactions  completed
during the fiscal year.

The table  below  presents a  reconciliation  between the  expected  tax expense
(benefit)  and the  recorded tax  provision  for the fiscal years ended June 30,
1997,  1996 and 1995 which have been computed by applying the statutory  federal
income tax rate (35%) to loss before  provision for income taxes.

<TABLE>
<CAPTION>
                                                                      June 30,        June 30,           June 30, 
                                                                        1997           1996               1995
                                                                        ----           ----               ----
<S>                                                             <C>             <C>                <C>    

Federal income tax expense (benefit) at statutory rates            $   (32,147)     $  23,364         $   (7,791)
Increases/(reductions) in tax resulting from:
  State and local income taxes, (benefit) net of federal
    income tax effect                                                   (2,145)         7,939              1,373
Effect of net operating loss currently utilized                            -          (19,559)                 -
Effect of net operating loss not currently
    recognized                                                          34,292            -                8,521
  Other, net                                                               -                5                 10
                                                                   -----------      ---------         ----------
                                                                   $       -        $  11,749         $    2,113
                                                                   ===========      =========         ==========
</TABLE>

In  October  1995,  the Bank paid New York State  $2,000 to settle  all  amounts
claimed  including  penalties  and interest for the tax years 1985 and 1986.  In
addition,  New York State agreed that no  additional  taxes will be assessed for
the years 1987, 1988 and 1989 as a result of any potential adjustment to the bad
debt reserve  deduction  reported for any of those years.  In November 1995, the
Bank paid New York State $761,000 to settle all amounts, including penalties and
interest for the calendar years 1987, 1988 and 1989.

The New York City  Department  of Finance  conducted  an audit of the Bank's New
York City tax returns for calendar years 1985 through 1987.  Various issues were
raised which resulted in an assessment of $1,100 of additional taxes and $900 of
interest.  The Bank paid the additional  $2,000 on June 30, 1994 from previously
established reserves with no charges to income in the fiscal year ended June 30,
1994.


624833.12
                                      -114-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


The Bank has filed  claims for  refunds  of New York  State and local  franchise
taxes of  approximately  $1,200 related to calendar year 1982. The basis of such
claims  relates to the  applicability  of the exemption from such taxes when net
worth  certificates  ("Certificates")  are outstanding.  Certificates were those
issued to the FDIC by the Bank under the 1982 Assistance  Agreement.  The Bank's
initial refund claims were denied on the basis that the exemption was applicable
only  during the period  Certificates  were  outstanding  and not for the entire
year.  On October 13, 1994, a decision was rendered in a court case  involving a
similar  claim  for  refund  on  behalf of  another  savings  institution  which
confirmed  the  position  taken by New York State in denying the Bank's  initial
refund  claim.  The Bank  continues to review the impact of this decision on its
position.

21.  Leases

The Bank is no longer  obligated  under any material  amounts of  non-cancelable
operating leases.

Rental expense,  including amounts paid under month-to-month  cancelable leases,
was $43 and $4,330 for the years  ended  June 30,  1997 and 1996,  respectively.
These  amounts  are net of sublease  rental  income of $0 and $677 for the years
ended June 30, 1997 and 1996, respectively.

22.  Salaries

Due to the general cessation of all loan origination  activities in anticipation
of and  subsequent  to  the  Branch  Sale,  salaries  were  not  reduced  by any
capitalized  direct loan origination  costs in the years ended June 30, 1996 and
1997.

23.  Other operating expenses

Prior to 1995,  affiliate  reimbursements which were included in other operating
expenses had been reduced by capitalized direct origination costs. There were no
capitalized direct origination costs related to affiliate  reimbursements during
the fiscal years ended June 30, 1997 and 1996.

During the year ended June 30,  1997,  the Bank  accrued  expenses  for services
provided  by RB  Management,  LLC in the  amount of $1,250  for Bank  Management
Services,  $1,692 for Asset Management Services,  and $778 for Asset Disposition
Fees in  accordance  with a fee  schedule  agreement  between the two  entities.
During 1997, the Bank paid RB Management,  LLC an aggregate  $1,721. At June 30,
1997, the Bank had a remaining payable balance due to RB Management,  LLC in the
amount of $2,121,  including interest,  which is included in accrued liabilities
on the Statement of Condition.

24.  Retirement and other employee benefits

The Bank  maintains  a  noncontributory  defined  benefit  retirement  plan (the
"Plan") in which substantially all employees participated.


624833.12
                                      -115-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)

The net periodic pension benefit of the Bank's Plan for the years ended June 30,
1997, 1996 and 1995 includes the following components:
<TABLE>
<CAPTION>

                                                                     June 30,         June 30,          June 30,
                                                                      1997              1996             1995
                                                                      ----              ----             ----
<S>                                                             <C>              <C>                 <C>   
Service cost                                                        $   -             $   -             $   -
Interest cost                                                          381               375               370
Actual return on plan assets                                          (436)             (331)             (502)
Net amortization and deferral                                           33               (61)              106
                                                                    ------            ------            ------
Net periodic pension benefit                                        $  (22)           $  (17)           $  (26)

                                                                    ======            ======            ======
Assumptions used in accounting were:
                                                                     June 30,         June 30,          June 30,
                                                                      1997              1996             1995
                                                                      ----              ----             ----

Weighted average discount rates                                        7.25%            7.25%            8.00%

Expected weighted average long-term rate of return on assets           7.25%            7.25%            7.25%

</TABLE>


624833.12
                                      -116-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


The funded  status of the Bank's Plan at June 30,  1997,  June 30, 1996 and June
30, 1995 is as follows:

<TABLE>
<CAPTION>

                                                                  June 30,         June 30,       June 30,
                                                                    1997             1996           1995
                                                                    ----             ----           ----
<S>                                                        <C>                 <C>          <C>                
Actuarial value of benefit obligations:
Vested benefit obligation                                     $   (5,481)        $  (5,402)     $   (5,283)
Non-vested benefit obligation                                         -                 -             (125)
                                                              -----------        ----------     -----------
     Accumulated benefit obligation                               (5,481)           (5,402)         (5,408)
Effect of projected future salary increases                           -                 -               -
                                                              -----------        ----------     -----------
Projected benefit obligation                                      (5,481)           (5,402)         (5,408)
Plan assets at fair value (excluding receivables)                  5,872             5,749           5,779
                                                              -----------        ----------     -----------

Funded status                                                        391               347             371
Unrecognized net losses                                              908               931             890
Unrecognized prior service cost                                       -                 -               -
Unrecognized net obligation                                           -                 -               -
                                                              -----------        ----------     -----------
Prepaid pension expense                                       $    1,299          $  1,278       $   1,261
                                                              ===========        ==========     ===========

</TABLE>


In connection with contractual termination  agreements,  certain former officers
of the Bank have been granted  additional  retirement  benefits,  net of amounts
provided  by the Plan,  based in part on  additional  years of service and early
retirement  subsidies.  These retirement  benefits are accounted for as deferred
compensation  arrangements.  The liability for these retirement benefits at June
30,  1997,  1996 and 1995  aggregated  $554,  $791 and $808,  respectively.  The
related  expense for the years ended June 30, 1997,  1996, and 1995 was $58, $58
and $59, respectively.

Retirement  benefits  are also  provided  through a 401(K) plan  which,  through
December 1993, allowed participants to contribute up to 6% of their compensation
to the plan. The Bank matched 100% of employee  contributions.  In January 1994,
the 401(K) plan was amended to allow  "non-highly  compensated"  participants to
contribute  up to 15% of their  compensation  to the Plan with the Bank matching
100% of the contributions up to 6% of their compensation.  In addition, the Bank
provides for the cost of  administering  the 401(K) plan. The costs of providing
such benefits are not material to the results of operations.

In addition to providing retirement  benefits,  the Bank provides various health
care and life  insurance  benefits  for  active  and  retired  employees.  These
benefits are provided through insurance  companies and health care organizations
and are  primarily  funded  by  contributions  from the Bank and its  employees.
Subsequent to December 31, 1993,  the Bank amended its retiree health care which
became effective April 1, 1994 to require  contributions from retirees including
deductibles, co-insurance and reimbursement limitations.

25. Postretirement benefits other than pensions

The Bank sponsors a voluntary,  unfunded defined benefit  postretirement medical
and a funded  postretirement  life insurance plan to all full time employees who
retired  from the Bank  prior to July 1, 1991.  In  addition,  full time  active
employees with

624833.12
                                      -117-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


ten years of  service  as of July 1,  1991 and who  retire  early  with at least
twenty  years  of  service,  or  retire  on or  after  age  65 are  eligible  to
participate.

The Bank  adopted  SFAS  No.  106,  "Employers'  Accounting  for  Postretirement
Benefits Other Than Pensions" as of July 1, 1994.

The funded  status of the Bank's  Plan at June 30,  1997,  1996,  and 1995 is as
follows:

<TABLE>
<CAPTION>

                                                                  June 30,            June 30,         June 30,
                                                                    1997                1996             1995
                                                                    ----                ----             ----
<S>                                                        <C>                 <C>              <C>    
Accumulated postretirement benefit obligation:
     Retired employees                                         $    (3,968)        $   (5,203)      $   (4,533)
     Fully eligible plan participants                                   -                (383)            (247)
     Other active plan participants                                     -                (545)            (571)
                                                               ------------        -----------      -----------
     Unfunded postretirement benefit obligation                     (3,968)            (6,131)          (5,351)
Unrecognized net (gains)/losses                                       (760)             1,047              379
Unrecognized transition obligation                                      -               4,273            4,511
                                                               ------------        -----------      -----------
     Accrued postretirement benefit liability                  $    (4,728)        $     (811)      $     (461)
                                                               ============        ===========      ===========

</TABLE>

The net  periodic  postretirement  benefit cost of the Bank's Plan for the years
ended June 30, 1997, 1996, and 1995 include the following components:

<TABLE>
<CAPTION>

                                                                  June 30,            June 30,         June 30,
                                                                    1997                1996             1995
                                                                    ----                ----             ----
<S>                                                        <C>                  <C>              <C>         
Service cost                                                  $       -            $      28        $       27
Interest cost                                                        302                 425               373
Amortization of transition obligation                                (29)                277               237
                                                              -----------          ---------        ----------
Net periodic postretirement benefit cost                      $      273           $     730        $      637
                                                              ===========          =========        ==========

</TABLE>


For  measurement  purposes,  an 8.8% and 10.0% annual increase in the per capita
cost of covered  health  care  benefits  was  assumed  for fiscal 1997 and 1996,
respectively; the rate was assumed to decrease gradually down to 5.5% for fiscal
2005 and  remain at that  level  thereafter.  The  health  care cost  trend rate
assumption  has a significant  effect on the amounts  reported.  To  illustrate,
increasing the assumed  health care cost trend rate by one  percentage  point in
each year would increase the accumulated postretirement benefit obligation as of
June  30,  1997 by $322 and the  aggregate  of the  service  and  interest  cost
components  of the net periodic  postretirement  benefit cost for fiscal 1997 by
$23.

The  weighted   average  discount  rate  used  in  determining  the  accumulated
postretirement  benefit  obligation  was 7.25% for the years ended June 30, 1997
and 1996. As the plan is unfunded,  no assumption was needed as to the long term
rate of return of assets.



624833.12
                                      -118-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


26. Former management incentive plan and bonus plan

In April 1994,  the Board of Directors of the Bank approved a phantom stock plan
(the "Phantom Stock Plan") for the Bank. The Phantom Stock Plan provides for the
grant of 200,000  performance units, which will vest at the rate of 33% per year
on each  anniversary  of the date of grant and become  fully  vested after three
years, to key employees  selected by the Compensation  Committee of the Board of
Directors.  Vesting of the performance  units would be accelerated upon a change
in control of the Bank,  as defined in the Phantom  Stock Plan, or upon death or
disability.  Upon the third  anniversary  of the date of grant,  a recipient  of
performance  units would be entitled to receive from the Bank an amount equal to
the  book  value  of a share  of  Common  Stock  as of the date of grant of such
performance  unit, as determined by the  independent  accountants  for the Bank,
plus the accretion to the value, or minus the loss of value of such  performance
unit since the date of grant,  calculated based upon the Bank's earnings or loss
per  share in the  second  and third  years  following  the date of  grant,  and
disregarding  the Bank's  earnings or loss per share in the first year following
the date of grant.  In the event of an earlier change in control of the Bank, as
defined,  or upon death or disability,  the value of the performance units would
be  calculated  in relation  to the Bank's  earnings or loss per share since the
date of grant.  The amount payable pursuant to each performance unit would never
be less than (i) the book value per share of the Bank's Common Stock at the time
of a payment  or (ii) the book  value of a share of common  stock of the Bank on
the date of grant ($11.67).  As of July 1, 1994, 127,000 performance unit awards
were granted under the Phantom Stock Plan. During the fiscal year ended June 30,
1995, two  participants  terminated  employment  with the Bank and, as a result,
forfeited 48,500  performance units which were not vested. A new participant was
granted 3,500 performance  units during the same period.  During the fiscal year
ended June 30, 1996, two participants  terminated  employment with the Bank and,
as a result,  forfeited 13,500  performance units which were not vested. At June
30,  1996,  no  performance  units  were  granted  and  outstanding  due  to the
accelerated  vesting and payment of the Phantom Stock Plan due to the closing of
the Branch Sale. The vesting of these performance units resulted in compensation
expense to the Bank over the three-year vesting period.  Compensation expense of
$319 and $319 relating to the vesting of performance  units was recorded for the
years ended June 30, 1996 and June 30, 1995, respectively.

The Board of  Directors of the Bank  approved a bonus plan ("Bonus  Plan") which
provided for a payment of a total amount of $350,000 during March 1995 or upon a
change of control of the Bank, if earlier, to certain executive and other senior
officers of the Bank as determined by the Compensation Committee of the Board of
Directors.  These  payments were  recorded as  compensation  expense  during the
fiscal year ended June 30, 1995. No amounts were  approved  under the Bonus Plan
during fiscal year 1997 or 1996.


27.  Fair value of financial instruments

SFAS No. 107, "Disclosures about Fair Value of Financial  Instruments," requires
the Bank to disclose estimated fair values for its financial  instruments.  SFAS
No. 107 defines fair value of financial  instruments  as the amount at which the
instrument could be exchanged in a current  transaction  between willing parties
other  than in a  forced  or  liquidation  sale.  SFAS  No.  107  uses  the same
definition  for  a  financial   instrument  as  SFAS  No.  105,  "Disclosure  of
Information  about  Financial   Instruments  with  Off-Balance  Sheet  Risk  and
Financial  Instruments with Concentrations of Credit Risk". SFAS No. 105 defines
a financial  instrument as cash, evidence of ownership interest in an entity, or
a contract that imposes on an entity a contractual obligation to deliver cash or
another  financial  instrument to a second entity or to exchange other financial
instruments on potentially favorable terms with the second entity and conveys to
that second  entity a  contractual  right to receive  cash or another  financial
instrument from the first entity or to exchange other  financial  instruments on
potentially favorable terms with the first entity.

Fair value  estimates  are made at a specific  point in time,  based on relevant
market  information  and  information  about  the  financial  instrument.  These
estimates do not reflect any premium or discount that could result from offering
for sale at one

624833.12
                                      -119-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


time the Bank's entire holdings of a particular financial instrument. Because no
ready  market  exists  for  a  significant   portion  of  the  Bank's  financial
instruments,  fair  value  estimates  are based on  judgments  regarding  future
expected net cash flows,  current economic  conditions,  risk characteristics of
various financial instruments and other factors.  These estimates are subjective
in nature and involve  uncertainties  and matters of  significant  judgment and,
therefore,  cannot be determined  with precision.  Changes in assumptions  could
significantly affect the estimates.

Fair value estimates are based on existing on- and  off-balance  sheet financial
instruments  without  attempting  to estimate  the value of  anticipated  future
business  and the  value of  assets  and  liabilities  that  are not  considered
financial   instruments.   Significant  assets  and  liabilities  that  are  not
considered  financial assets or liabilities include the deferred tax amounts and
office premises and equipment.

In addition,  there are intangible  assets that SFAS No. 107 does not recognize,
such as the value of "core deposits",  the Bank's branch network and other items
generally referred to as "goodwill".



624833.12
                                      -120-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


The following  table presents the carrying  amounts and estimated fair values of
the Bank's financial instruments at June 30, 1997, 1996 and 1995:

<TABLE>
<CAPTION>

                                          June 30, 1997             June 30, 1996              June 30, 1995
                                          -------------             -------------              -------------

                                      Carrying     Estimated    Carrying     Estimated    Carrying     Estimated
                                      Amount       Fair Value   Amount       Fair Value   Amount       Fair Value
                                      --------     ----------   --------     ----------   --------     ----------


<S>                                    <C>          <C>          <C>          <C>          <C>           <C>     
Cash and due from banks                   $ 14,036     $  14,036    $  13,129    $  13,129    $  12,040     $ 12,040
Money market investments                      -             -           4,000        4,000       96,500       96,500
Investment securities available for sale,
    net                                      6,275         6,275        5,685        5,685       31,372       31,372
Mortgage-backed securities available
    for sale, net                             -             -             187          187       72,643       72,643
Accrued interest receivable                  2,047         2,047          943          943        8,882        8,882
Gross loans receivable:
    Secured by real estate                  80,093        80,093       86,983       79,154      944,658      930,962
    Consumer                                15,677        15,677       16,022       15,566       21,274       21,274
    Loans sold with recourse, net           24,451        24,451       29,914       29,914         -            -
Demand deposits                               -             -           3,022        3,022       14,906       14,906
NOW Accounts                                  -             -            -            -          66,619       66,619
Savings and transaction accounts              -             -            -            -         533,947      533,947
Time Deposits                                 -             -            -            -         556,058      554,037
Borrowed funds                              84,272        84,272      115,786      115,786      179,061      179,524
Mortgage escrow deposits                      -             -             271          271        4,480        4,480
Accrued interest payable                       964           964         -            -           1,341        1,341

</TABLE>


The following  methods and  assumptions  were used by the Bank in estimating its
fair value disclosures for financial instruments:

     Short term instruments:  For short term financial  instruments,  defined as
     those with remaining maturities of 90 days or less, the carrying amount was
     considered  to be a  reasonable  estimate  of  fair  value.  The  following
     instruments were  predominately  short term: cash and due from banks, money
     market investments,  U.S. Treasury  obligations,  demand deposits,  certain
     time deposits,  accrued  interest  receivable and payable,  mortgage escrow
     deposits and other financial liabilities.

     Debt  and  equity  securities   (including   mortgage-backed   securities):
     Estimated fair values for securities are based on quoted market prices,  if
     available.  If quoted  market  prices are not  available,  fair  values are
     estimated  using  discounted  cash  flow  analyses,  using  interest  rates
     currently  being  offered for  investments  with  similar  terms and credit
     quality.

     Loans receivable:  Fair values of performing loans  receivable,  secured by
     real estate,  is  calculated  by  discounting  the  contractual  cash flows
     adjusted for prepayment  estimates  using discount rates based on secondary
     market  sources  adjusted to reflect the credit risk inherent in the loans.
     Fair values of non-performing loans, secured by real estate,

624833.12
                                      -121-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


     are based on recent  appraisals of the underlying real estate or discounted
     cash flow  analyses.  The fair value of consumer  loans is based on a third
     party offer.

     Approximately  $12,806,  $12,984  and  $36,695,  of the  Bank's  $  95,770,
     $132,919 and $1,108,448 total loans  receivable  relate to commercial loans
     at June 30,  1997,  1996 and 1995,  respectively.  The Bank  believes  that
     dollar  amounts  relating  to  commercial  loans  are  relatively  small in
     comparison to total loans  receivable at June 30, 1997,  1996 and 1995, and
     that an estimate of fair value of  commercial  loans cannot be made without
     incurring  excessive  costs.  Therefore,  the Bank concludes that it is not
     practicable  to estimate the fair value of its commercial  loan  portfolio.
     The Bank's estimates of impairment due to  collectibility  concerns related
     to these loans are included in the  allowance for possible  credit  losses.
     The  weighted  average of the  effective  interest  rates and the  weighted
     average maturity dates of commercial loans are 9.32% and 3.09 years,  9.31%
     and 3.73  years and 8.69% and 1.93 years at June 30,  1997,  1996 and 1995,
     respectively.

     Deposit liabilities:  Fair values of time deposits maturing in excess of 90
     days are calculated using  contractual cash flows discounted at rates equal
     to current rates  offered in the market for similar  deposits with the same
     remaining  maturities.  These  fair  value  estimates  do not  include  the
     intangible value of the existing customer base.

     Borrowed  funds:  Fair values of borrowed funds are based on the discounted
     values of contractual  cash flows. The discount rate is estimated using the
     rates currently offered for borrowed funds of similar remaining maturities.


28.  Commitments and contingencies

Outstanding  loan  commitments,  which  generally  expire  within  one year,  to
originate or purchase  loans at June 30, 1997,  1996 and 1995 are  summarized as
follows: 

<TABLE>
<CAPTION>

                                   June 30,               June 30,          June 30, 
                                    1997                   1996              1995
                                    ----                   ----              ----

<S>                             <C>                  <C>              <C>    
   Residential mortgage loans:  
      One-to-four family          $     -              $      -          $    13,436
      Multi-family                      -                 10,000               3,072

   Commercial mortgage loans            -                     -                   -

   Construction loans:
      Commercial                        -                     -                   -

   Home equity lines of credit    $     -                     -                  241
                                  --------             ---------         -----------
                                  $     -              $  10,000         $    16,749
                                  ========             =========         ===========

</TABLE>

Commitments  generally have fixed expiration dates or other termination  clauses
and  may  require   payment  of  a  fee.  The  Bank  evaluates  each  customer's
creditworthiness on a case-by-case basis.


624833.12
                                      -122-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


Standby letters of credit and financial  guarantees  outstanding are conditional
commitments  issued by the Bank to guarantee the  performance of a customer to a
third  party.  The  credit  risk  involved  in  issuing  letters  of  credit  is
essentially the same as that involved in extending loan facilities to customers.
The amount of collateral  obtained upon  extension of credit varies and is based
on management's credit evaluation of the counterparty.

At June 30, 1997, 1996 and 1995, the Bank and its wholly-owned  subsidiaries had
arranged letters of credit aggregating $1,197, $3,225, and $4,269, respectively.

In the  normal  course of the Bank's  business,  there are  outstanding  various
claims,  commitments  and contingent  liabilities.  The Bank also is involved in
various other legal  proceedings  which have occurred in the ordinary  course of
business. Management, based on discussions with legal counsel, believes that the
Bank will not be materially  affected by the actions of such legal  proceedings.
However,  there can be no assurance that any outstanding  legal proceedings will
not be decided  adversely to the Bank and have a material  adverse effect on the
financial condition and the results of operations of the Bank.


29.  Subsequent events

Conditions imposed in connection with the Banking  Department's  approval of the
Branch Sale included:  (i) the Bank's  agreement to file an application with the
Banking  Department,  within one year of the  closing of the  Branch  Sale,  for
approval of a plan of  dissolution;  (ii) the Bank's  agreement to file with the
Supreme Court of the State of New York an application for a closing order within
13 months of the closing of the Branch Sale and an application for a final order
of dissolution  within five months  following the filing of an application for a
closing  order;   (iii)   increased   levels  of  minimum   regulatory   capital
requirements;  (iv) the Bank's  agreement  to  continue  to submit its  proposed
capital  transactions  to the Banking  Department  for prior  approval;  (v) the
continuation of the Bank's current periodic  reporting  obligations with respect
to its retained  assets,  as well as in connection  with its ongoing  activities
subsequent to the Branch Sale; and (vi) such other conditions and obligations as
the Banking Department may deem appropriate.

In  June  1997,  the  Bank  submitted  an  alternate  proposal  (the  "Alternate
Proposal") to the Banking Department  pursuant to which the Bank would implement
Conditions  No. 1 and No. 2 of the approval of the Branch Sale  described in the
immediately  preceding paragraph.  The Bank proposed to adopt a plan under which
it would  transfer all of its assets and  liabilities,  including all contingent
liabilities,   to  a  successor  corporation  ("Successor")  incorporated  under
Delaware General Corporate Law. Successor would acquire all of the assets of the
Bank and continue all of the business of the Bank under the same  business  plan
as adopted by the Bank.  Successor  would not be subject to the  jurisdiction of
the Banking Department.  Following the transfer of its assets and liabilities to
Successor,  the Bank would  surrender  its  banking  charter and  dissolve.  The
implementation of the proposed plan would result in a mere change of form from a
banking  corporation to a corporation  incorporated  under the Delaware  General
Corporate  Law,  which would not be subject to the  jurisdiction  of the Banking
Department.  The  proposed  transfer  is  expected  to  qualify  as  a  tax-free
reorganization  under the  Internal  Revenue  Code and, as such the Bank expects
that certain of its tax  attributes  will be  preserved.  Successor  will not be
subject  to  regulation  by  the  Banking   Department  or  the  FDIC  following
implementation of the Alternate Proposal and the surrender of the Bank's banking
charter.

In connection with the Alternate Proposal,  common and preferred shareholders of
River Bank America will receive shares of Successor on a  share-for-share  basis
so that immediately  following the  reorganization  and dissolution of the Bank,
Successor  will be owned by the same  stockholders,  in the same  proportions as
currently own the Bank.


624833.12
                                      -123-

<PAGE>


                           River Bank America NOTES TO
                     CONSOLIDATED FINANCIAL STATEMENTS Years
                       ended June 30, 1997, 1996, and 1995
                  (Dollars in thousands, except per share data)


Prior to June 30, 1997, the Bank received the Banking  Department's  conditional
approval of the  Alternate  Proposal as meeting  the  Conditions  of the Banking
Department's approval of the Branch Sale, if implemented by the Bank on a timely
basis. The Banking  Department's  conditional approval of the Alternate Proposal
and related  modification  of Condition No. 1 of the Approval of the Branch Sale
provided that the approval of shareholders  of the Alternate  Proposal not later
than September 30, 1997,  would be deemed to satisfy  Condition No. 1. Condition
No. 2 of the Banking Department's approval of the Branch Sale would be deemed to
be satisfied if the petition required by Condition No. 2 is filed by the Bank by
October  15,  1997.  In the event  that the Bank is unable to meet the dates for
completion  established  by the Banking  Department  the Bank intends to request
such extensions as may be necessary to complete  implementation of the Alternate
Proposal.  No assurances can be given that the Banking  Department  will provide
such extensions.

The Banking  Department  also advised the Bank that the Bank's  minimum  capital
requirement,  set at $115  million in the Banking  Department's  approval of the
Branch Sale and  subsequently  amended to $106 million in May 1997, shall remain
at  $106  million  until  the  Bank's  final  dissolution,  unless  the  Banking
Department  shall provide prior approval of the Bank's written  request to amend
the Bank's minimum capital requirement.

Further, the Banking Department's conditional approval of the Alternate Proposal
requires the Bank to seek prior  approval  for any material  sale or transfer of
assets,  or expenditures for development or renovation of any properties held by
the Bank prior to the completion of the dissolution of the Bank.

The Bank intends to proceed with the  implementation  of the Alternate  Proposal
during  the  quarter  ending  September  30,  1997  and  fully  comply  with the
conditions imposed by the Banking Department.

624833.12
                                      -124-

<PAGE>



                                    PART III
ITEM 9

               DIRECTORS AND PRINCIPAL OFFICERS OF THE REGISTRANT

Subsequent  to the closing of the Branch Sale,  although the Bank has  executive
officers  under NYBL,  the Bank no longer  maintains  any  significant  staff of
employees  to manage the  Bank's  affairs.  Rather,  the  day-to-day  management
responsibilities  of the Bank are vested  with RB  Management  Company,  a newly
formed management  company  affiliated with Mr. Dworman. A significant amount of
services,  necessary to manage and dispose of the Retained Assets, have been and
will be provided by RB Management Company or third party subcontractors who will
not have any continuing  fiduciary  obligations to the Bank or the stockholders.
The selection of third party  subcontractors  to provide various services to the
Bank will be made by RB  Management  Company,  subject  to the  ratification  by
committees  of the Board of  Directors  but without  stockholder  approval.  The
Bank's success in maximizing returns from the disposition of the Retained Assets
will depend on the efforts of RB Management  Company and third party contractors
retained to provide services to the Bank.

Directors of the Bank

The  following  table set forth certain  information  about the directors of the
Bank during the fiscal year ended June 30, 1997.

<TABLE>
<CAPTION>

Director
Name                             Age(1)            Position                                  Class        Since
- ----                             ------            --------                                  -----        -----

<S>                                <C>          <C>                                       <C>          <C> 
Robin Chandler Duke                  73            Director                                  1999         1977
Robert N. Flint                      76            Director                                  1999         1976
William D. Hassett, Jr.              61            Director                                  1997         1976
Jerome R. McDougal                   69            Director, Chairman of the Board           1997         1991
                                                     and Chief Executive Officer
Edward V. Regan                      67            Director                                  1998         1995

</TABLE>


The  principal  occupation  for the last five years of each director of the Bank
who  served as such  during the fiscal  year  ended  June 30,  1997,  as well as
certain other information, is set forth below.

Robin  Chandler  Duke.  Ms.  Duke is  National  Chairman  of  Population  Action
International,  and she  serves  as a  director  of  International  Flavors  and
Fragrances and American Home Products Corporation.

Robert N. Flint. Mr. Flint has been retired since 1984. Previously Mr. Flint was
Senior Vice  President  and  Comptroller  of American  Telephone  and  Telegraph
Company.

William D. Hassett,  Jr. Mr. Hassett, a real estate investor and managing member
of Hassett-Belfer  Senior Housing L.L.C. is also owner of W.D. Hassett,  Inc., a
real estate management  company.  Mr. Hassett,  formerly a director of Olympia &
York Holdings  (USA),  was the Chairman of the New York State Urban  Development
Corporation from 1977 to 1981,  Chairman of the Battery Park City Authority from
1979 to 1981,  Chairman of the Board of the New York State  Dormitory  Authority
from  1985 to 1994 and is a former  New York  State  Commerce  Commissioner.  He
presently  serves as a member of the Real Estate  Advisory  Committee to the New
York State Common Retirement Fund.

Jerome R. McDougal.  Mr. McDougal presently serves as Chairman,  Chief Executive
Officer and President,  effective July 2, 1997. Mr. McDougal served as President
and Chief Executive  Officer of the Bank from March 1991 to April 1995, at which
time he became  Chairman  of the Board and  Chief  Executive  Officer.  Prior to
joining the Bank, Mr. McDougal was

624833.12
                                      -125-

<PAGE>



Chairman  and Chief  Executive  Officer of the Apple Bank for  Savings  for four
years.  Prior to joining  Apple  Bank,  Mr.  McDougal  held  various  positions,
including  management  positions  in  a  manufacturing   concern,   operating  a
consulting  company,  and running one of the largest automotive retail chains in
the New York metropolitan area.

Edward V. Regan. Mr. Regan is Chairman of the Municipal  Assistance  Corporation
and Policy Advisor for the Jerome Levy Economics Institute. Mr. Regan previously
served as the New York State Comptroller from 1979 to 1993.

The Board of Directors and Its Committees

The Board of Directors  holds regular  monthly  meetings every month and special
meetings when called from time to time.  The Board of Directors  held a total of
17 meetings  during the fiscal year ended June 30, 1997.  During the fiscal year
ended June 30, 1997, no director  attended less than 75% of the aggregate of the
number of meetings held by the Board of Directors  and by all  committees of the
Board of Directors on which such director served.  The Board of Directors of the
Bank had established various committees,  including Executive, Mortgage and Real
Estate, Compensation and Benefits, Audit, Compliance,  Investment and Nominating
Committees.  Subsequent to the consummation of the Branch Sale, the new Board of
Directors  of  the  Bank  terminated   committees  in  existence  prior  to  the
consummation of the Branch Sale and established new committees,  including Asset
Management and Audit Committees. A brief description of the Asset Management and
Audit Committees is set forth below.

o    The Asset Management  Committee has the authority to oversee the management
     of the day-to-day business and affairs of River Bank and the implementation
     of the orderly disposition of its assets,  subject to certain  restrictions
     set forth in River Bank's Amended and Restated  By-Laws and under the NYBL.
     The Asset  Management  Committee does not,  however,  have the authority to
     review the engagement of River Bank's  auditors nor  compensation  matters.
     The Asset Management  Committee assumed the duties previously  delegated to
     the  Special  Transactions,   Mortgage  and  Real  Estate,  Compliance  and
     Investment  Committees  of the Board.  The members of the Asset  Management
     Committee initially consist of Messrs. Hassett (Chairman),  McDougal, Flint
     and Regan.

o    The Audit Committee  reviews and provides  recommendations  to the Board of
     Directors  with  respect  to the  engagement  of River  Bank's  independent
     auditors,  who have  been  engaged  to  monitor  and  audit  the  financial
     reporting  practices and internal controls procedures of River Bank as well
     as River Bank's  compliance with its policies and procedures.  In addition,
     the Audit Committee also administers and reviews all compensation  policies
     and will provide  recommendations  to the Board of  Directors  with respect
     thereto.  The members of the Audit Committee initially consist of Mr. Flint
     and Ms. Duke.

The new  Board  of  Directors  may from  time to time  establish  certain  other
committees of the Board to facilitate the management of River Bank.

Advisory Board: Upon consummation of the Branch Sale, the new Board of Directors
established an Advisory  Board.  The purpose of the Advisory Board is to provide
such additional support and advice to the Board of Directors as may from time to
time be requested by the Board of Directors.  Members of the Advisory Board will
be selected  annually.  The initial  members of the  Advisory  Board are Messrs.
Austin 'S.  Murphy  (Chairman),  David L.  Yunich,  Thomas A.  Coleman,  Alan V.
Tishman  and John T.  Sargent,  each of whom served as a director of the Bank in
the previous year through June 28, 1996.

Directors  will be elected in a manner  consistent  with,  and shall serve for a
term, as provided in the Bank's Restated Organization Certificate as Amended and
Bylaws.

The  Management  Company;  The  Management  Agreement:  The Bank has engaged the
Management Company under a management agreement (the "Management  Agreement") to
provide Bank Management  Services and Asset Management Services (each as defined
below).  The  responsibilities  of the Management  Company include,  but are not
limited to,  development and  recommendation to the Bank's Board of Directors of
strategies  intended to maximize  stockholder  value. The Management  Company is
responsible for  developing,  recommending  and  maintaining  business plans and
operating

624833.12
                                      -126-

<PAGE>



budgets,  individual  asset and liability  strategies and decisions  relating to
sales and  retentions of assets.  The Management  Company  reports to the Bank's
Board of Directors or its Asset Management Committee.

The Management  Company is a newly formed  company  controlled by Alvin Dworman,
who serves as its President and Chief Executive  Officer.  Mr. Dworman also owns
39.0% of the outstanding Common Stock of the Bank.

The  Management  Company has access to the  expertise,  resources  and  business
relationships  accumulated  by Mr.  Dworman  over 35 years in a wide  variety of
general  business  activities.  Mr. Dworman  currently serves as a member of the
Real Estate Advisory Committee of the New York State Employee  Retirement System
and is a member  of the  Board of  Trustees  of the New York Law  School.  As an
individual  and as Chairman and Chief  Executive  Officer of the ADCO  Financial
Group,  Mr. Dworman  maintains  investments  in a number of financial  services,
banking and real estate  entities.  During his career,  Mr. Dworman has founded,
developed,  owned and managed a wide variety of entities  throughout  the United
States. Mr. Dworman, Odyssey Partners, L.P. and East River Partnership B hold in
the  aggregate  50.8%  of the  Common  Stock.  In  connection  with  the  equity
recapitalization  offering in June 1994, Mr. Dworman, Odyssey Partners, L.P. and
East River  Partnership  B agreed not to sell their Common Stock for a period of
three years.  In addition,  such agreement  provided that, for an additional two
years,  they would not sell their Common Stock without the approval of the Board
of Directors of the Bank under certain circumstances.

The terms of the Loan Agreement with Marine  include a requirement  that,  while
any amount remains  outstanding  under the Facility,  Mr. Dworman retain his 39%
common stock interest in the Bank and remain actively involved in the day-to-day
management of the affairs of the Bank and its assets.

The Management Company also employs certain  individuals  previously employed by
River  Bank who were  directly  involved  in  managing  the Bank's  real  estate
portfolio.

"Bank  Management  Services"  includes the  management  of the general  business
affairs of the Bank, including:

1.   Developing  and  recommending  policies  and  procedures   appropriate  for
     continuing the orderly  disposition of the Bank's assets and implementation
     of all policies and procedures approved by the Bank's Board of Directors or
     the Asset Management Committee of the Board.
2.   Providing  quarterly and annual  financial  and operating  reports and such
     other information to the Bank's Board of Directors and the Asset Management
     Committee and Audit Committee as may be necessary and reasonably  requested
     by the Bank's Board of Directors or such committee.
3.   Analyzing the Bank's  performance,  including  progress in  continuing  the
     orderly  disposition  of the Bank's  assets and  preparation  of  financial
     forecasts and periodic variance analyses of actual performance  relative to
     plan.
4.   Overseeing  provision of all accounting and financial  reporting  services,
     including maintenance and control of a general ledger, controlling accounts
     payable  and   processing   services  and  payroll   processing   services,
     preparation  of financial  reports and  regulatory  compliance  reports and
     preparation  and filing of tax returns,  and  establishing  and maintaining
     management information systems.
5.   Providing   treasury   services  and  control   functions,   including:   -
     implementing  cost  and  disbursement   controls.  -  cash  management  and
     investment of short-term  funds. - debt management,  corporate  finance and
     development and implementation of alternative financing arrangement.
6.   Overseeing legal and accounting services required by the Bank.
7.   Using best efforts to ensure compliance with any conditions  imposed by the
     Banking Department on the Bank as a predicate to its approval of the Branch
     Sale,  including but not limited to, the  preparation and submission to the
     Banking Department of required reports.

"Asset Management Services" entails management of all of the Bank's assets  on a
day-to-day basis and include the following:


624833.12
                                      -127-

<PAGE>



8.   Maintaining and  implementing  individual  business plans for each asset of
     the Bank,  as modified  from time to time to reflect  changes in conditions
     and circumstances.
9.   Development, marketing, negotiation and execution of transactions necessary
     to continue to effect the Bank's asset  disposition  plans,  subject to the
     ongoing approval of the Banking Department.
10.  Obtaining and  overseeing  marketing and brokerage  activities  relating to
     real estate dispositions and property leasing.
11.  Managing  real estate  activities,  including  retention  and  oversight of
     third-party property managers.
12.  Obtaining and overseeing  third-party  loan servicing,  including  ordinary
     course monthly payment collections and pay-offs.
13.  Providing loan administration  services,  including delinquency  monitoring
     and response and enforcement of rights under loan agreements.
14.  Overseeing loan servicing  activities for  subordinated  participations  in
     loans acquired by Marine Midland in connection with the Branch Sale.
15.  Administration  of joint ventures and oversight of the business  activities
     of the joint ventures.

The  Management  Company  obtains and oversees the  provision,  on an outsourced
basis, of those services not provided  directly by the Management  Company.  All
outsourcing  arrangements  is subject to prior review and  recommendation  as to
compensation  terms by the  Audit  Committee  and as to the  other  terms of the
engagement subject to prior approval by the Asset Management  Committee of River
Bank's Board of Directors. The cost of approved outsourced arrangements is borne
by the Bank.  The Bank  expects  that the Banking  Department  will  monitor and
periodically  review the Bank's  arrangement with the Management Company and the
arrangements with third party service providers.

The Management  Company offers similar  services to entities not affiliated with
Mr. Dworman, and also renders services to affiliates of Mr. Dworman.

The Management  Company is paid an annual base fee for Bank Management  Services
in an amount not to exceed  $1.25  million.  The annual  base fee is reviewed no
less  frequently  than annually by the Audit  Committee of the Bank and adjusted
based  upon the costs  expected  to be  incurred  by the  Management  Company to
provide the Bank Management Services.  In addition,  the Management Company also
receives  an annual fee for Asset  Management  Services  of 0.75% of the average
month-end book value of the Bank's assets and an Asset  Disposition  Success Fee
of 0.75% of the proceeds  from the sale or  collection  of any asset sold by the
Bank.

During the year ended June 30,  1997,  the Bank  accrued  expenses  for services
provided by RB Management,  LLC in the amount of $1,250,000 for Bank  Management
Services,  $1,692,000  for Asset  Management  Services,  and  $778,000 for Asset
Disposition  Fees in accordance  with the fee schedule  outlined  above.  During
1997,  the Bank paid RB  Management,  LLC an aggregate  $1,721,000.  At June 30,
1997,  the Bank had a  remaining  payable  to RB  Management  in the  amount  of
$2,121,000, including interest, which was paid in full in July 1997.

The Kenneth  Leventhal  Real Estate  Group of Ernst & Young LLP,  which has been
engaged for this  purpose by the Special  Transactions  Committee  of the Bank's
Board of  Directors,  reviews  the form and  amount of the fees  payable  to the
Management  Company and advises upon the  comparability of the fees and terms to
similar arrangements negotiated on an arm's-length basis.

The  Management  Agreement  has an initial  term of three  years,  which will be
extended for up to two additional one-year terms if the Marine senior debt is so
extended.  The Management Agreement is terminable by either party at any time on
180 days' notice with the consent of Marine Midland or other senior lenders,  as
applicable.  In addition, the Bank's Board of Directors,  subject to the consent
of Marine  Midland,  may terminate the Management  Agreement  without notice for
"Cause."  "Cause" is defined as a material  breach of the  Management  Agreement
and/or  willful act or omission by the  Management  Company  that is  materially
detrimental  to the best  interests  of the Bank.  In addition,  the  Management
Agreement  may be  terminated  by the Bank's Board of Directors  during the last
year of any term 60 days after the sale of the last asset of the Bank.


624833.12
                                      -128-

<PAGE>


Upon any  termination  of the  Management  Agreement,  the fees  payable  to the
Management  Company will be pro rated for such year to the date of  termination.
If the Management  Agreement is terminated  prior to the expiration of any term,
the Bank  also  reimburses  the  Management  Company  for the  reasonable  costs
incurred  by the  Management  Company in  terminating  its  services to the Bank
including, but not limited to, reasonable termination or severance payments made
to service  providers or employees  terminated  by the  Management  Company as a
result of such termination.

Employees;  Other Service  Providers:  In addition to retaining  the  Management
Company to provide the Bank with the services described above, the Bank, subject
to regulatory  approval,  terminated  most of its  employees and retained  third
parties (including Fintek, Inc. and other entities controlled by Mr. Dworman) to
provide much of the  administrative  and non-real estate operating  functions of
the Bank's operations.

The  Management  Company  has  engaged  Fintek,  Inc.  ("Fintek"),  a  firm  50%
beneficially owned by Mr. Dworman which has previously provided certain advisory
services to the Bank, to continue to provide such services to the Bank. All fees
paid to Fintek for such advisory  services were the obligation of the Management
Company and were paid out of the fees  received by the  Management  Company from
the  Bank.  On  June  28,  1996  Fintek  and the  Bank  mutually  agreed  to the
termination of the previous contract between Fintek and the Bank.

Persons or  entities  engaged by the Board of  Directors,  the Asset  Management
Committee  or by the  Management  Company on behalf of the Bank  entered  into a
service  contract with the Bank and are  compensated  in accordance  with market
rates  for  similar   services.   The  terms  of  these   contracts,   including
compensation,  were  reviewed  prior to execution by the Audit  Committee of the
Board of  Directors,  and the Board of Directors  engaged the Kenneth  Leventhal
Real Estate  Group of Ernst & Young LLP to review each  service  contract and to
advise the Audit  Committee on the terms of the contracts and the  comparability
to similar arrangements for similar services.

624833.12
                                      -129-

<PAGE>



ITEM 10

                    MANAGEMENT COMPENSATION AND TRANSACTIONS

Remuneration of Executive Officers - Summary  Compensation  Table: The following
table discloses  compensation received by the Bank's chief executive officer for
the years indicated.  The cash compensation  amounts below reflect  compensation
received  from the  Bank and its  subsidiaries.  There  were no other  executive
officers who received  compensation  in 1997 from the Bank (other than  director
fees).

<TABLE>
<CAPTION>

                               Annual Compensation

<S>                      <C>                 <C>               <C>               <C>                 <C> 
                                                                                     Other               All Other
Executive Officer                               Base Salary        Bonus             Compensation        Compensation
- -----------------                               -----------        -----             ------------        ------------

Jerome R. McDougal          Year ended
Chairman of the Board       June 30, 1997         $300,000          --                  $66,990 (1)        $117,296 (2)
and Chief Executive         Year ended
Officer                     June 30, 1996          300,000          --                   84,988 (1)         112,431 (2)
                            Year ended
                            June 30, 1995          305,116          --                   76,663 (1)         108,832 (2)

</TABLE>

(1)  Consists of a housing allowance,  club dues, automobile and driver expenses
     (aggregating  $25,324,  $42,760  and  $35,424  for the 1997,  1996 and 1995
     periods presented,  respectively),  certain tax expense  reimbursements and
     health insurance premiums.


(2)  Consists of contributions of $9,500,  $9,370 and $9,000 made by the Bank to
     its 401(k) Tax Deferred Savings Plan,  accruals of and earnings on deferred
     compensation in the amounts of $103,739,  $100,551 and $97,673 and payments
     of $4,057,  approximately $2,400 and $2,159 for life and personal liability
     insurance   premiums  for  the  1997,  1996  and  1995  periods  presented,
     respectively.

Board of  Directors  Compensation:  Directors  of the  Bank  receive  an  annual
retainer of $20,000,  plus $1,000 for each Board  meeting  attended and $750 for
each  committee  meeting  attended.  In  addition,  the  Chairmen  of the  Asset
Management  Committee and the Audit  Committee will receive an annual stipend of
$2,500.

Compensation  Committee  Interlocks  and Insider  Participation:  Determinations
regarding  compensation  of the Bank's  employees  were  previously  made by the
Compensation  and  Benefits  Committee  of the Board of  Directors  prior to the
Branch  Sale.  Mr.  McDougal  was a  member  of the  Compensation  and  Benefits
Committee. Subsequent to the Branch Sale such determinations will be made by the
Audit Committee.

Retirement  Plan:  Effective  April 30, 1992, the Bank determined to suspend the
Bank's  Retirement  Plan. As of the date of  suspension,  there have been no new
enrollments in the Retirement Plan and no further benefit  accruals.  As of June
30, 1997,  Mr.  McDougal was entitled to an accrued  benefit of less than $5,000
pursuant to the terms of the Retirement Plan.

Payments to Officers and  Employees  Pursuant to Phantom  Stock Plan:  No awards
were granted under the Phantom Stock Plan during fiscal year 1997 or 1996.

In connection  with the Branch Sale,  the Phantom Stock Plan was  terminated and
participants,  all of whom were officers  and/or  employees of the Bank received
cash  payments  in  exchange  for  surrender  of their  performance  units.  The
following  table details  payments made to certain former officers and employees
subsequent to June 28, 1996:



624833.12
                                      -130-

<PAGE>

              Mr. Jerome R. McDougal                 $     -
              Mr. John P. Sullivan                         -
              Mr. Peter L. Dinardi                     57,766  (1)(2)
              Mr. Joseph Guastavino                    85,525  (1)(3)
              Mr. Edward Shugrue                      175,050  (1)
              All other officers and
                employees as a group                  422,704  (1)
                                                     --------
                                                     $741,045
                                                     ========

(1)  Amounts distributed on June 28, 1996.

(2)  Mr. Dinardi resigned  effective November 21, 1995 and received one third of
     the value of his performance units granted under the Phantom Stock Plan and
     severance payments of $208,000.

(3)  Mr. Guastavino has resigned  effective October 16, 1997 and was entitled to
     receive severance payments of $144,200.

Subsequent to the payments described above, no units remained  outstanding under
the Phantom  Stock Plan.  It is not  anticipated  at this time that the Board of
Directors will grant additional performance units in the future.

Termination  of Bank's Former  Severance  Plan:  The Board of Directors has also
approved a severance plan for designated key senior  management  personnel which
provides for the payment of one year's  salary upon  termination  for any reason
other than cause, and including a change of control.  The Bank also maintained a
general severance plan for all other officers and employees.  In connection with
the Branch Sale payments  under the  severance  plans were made on or after June
28, 1996 in an amount aggregating $2.5 million.

Indebtedness  of  Management:  The Bank's current policy is not to make loans to
its  directors,  executive  officers  or  members of their  immediate  families,
although  it did so from time to time in the past.  All loans to  directors  and
executive  officers  and all other  loans to the Bank's  employees  were made on
substantially the same terms, including interest rates and collateral,  as those
prevailing at the time for comparable  transactions  with other persons,  and do
not involve more than the normal risk of collection or present other unfavorable
features.  All such loans were  transferred to Marine as  Transferred  Assets in
connection with the Branch Sale.

Transactions With Affiliates: The Bank previously obtained certain services from
Fintek.  Effective  October 31, 1991,  substantially all of the employees of the
Bank's  then-existing  capital  markets  group  became  employees  of Fintek,  a
newly-formed  corporation.  At the same  time,  Nelson L.  Stephenson,  a Senior
Executive Vice President of the Bank at the time,  resigned as an officer of the
Bank and became the President and Chief Executive  Officer of Fintek, as well as
a director of Fintek.  Fintek may be deemed to be under common  control with the
Bank as a result of interests of Mr. Dworman,  and, in addition,  an adult child
of Mr.  Dworman's  is a  director  of  Fintek.  Fintek,  pursuant  to a  written
agreement approved by the Bank's Board of Directors,  provided certain financial
consulting,  strategic  planning  and advisory  services to the Bank,  including
providing  advice and  consulting  services  with regard to the Bank's  treasury
functions.  The Bank had the right to terminate the  agreement  (which was for a
term of one year with  automatic  annual  renewals)  by giving  Fintek 180 days'
notice of such termination. In addition, the Bank had the right to terminate the
agreement by giving Fintek thirty days' notice prior to any renewal.

At June 30, 1996, the Bank had an accrued  aggregate  liability to Fintek in the
amount of $1,516,000  for services  performed  prior to that date.  The services
performed by Fintek on behalf of the Bank prior to June 30, 1996 were  primarily
in connection  with the Branch Sale.  During 1997 the Bank made  aggregate  cash
payments to Fintek in the amount of $762,000.  At June 30, 1997,  the Bank had a
remaining aggregate liability to Fintek in the amount of $754,000.  During July,
1997 the Bank made additional payments to Fintek in the amount of $419,000.

The Fintek  Agreement was terminated by mutual consent of the Bank and Fintek on
June 28, 1996.  Fintek has been engaged by RB Management  Company LLC to provide
similar  services to RB Management  and the Bank  subsequent to the Branch Sale.
See "Management."

624833.12
                                      -131-

<PAGE>



PART IV
ITEM 11

         EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM F-3

(a)(1)   The following  financial  statements of the Bank are included elsewhere
         in Item 8 of this Form F-2 at the pages indicated and are  incorporated
         by reference:                                                     Page

         Report of Independent Auditors                                      85

         Consolidated Statements of Financial Condition
             June 30, 1997 and 1996                                          86

         Consolidated Statements of Operations
             Years ended June 30, 1997, 1996, and 1995                       87

         Consolidated Statements of Changes in Stockholders' Equity 
             Year ended June 30, 1997, 1996, and 1995                        88

         Consolidated Statements of Cash Flows
             Years ended June 30, 1997, 1996, and 1995                       89

(a)(2) Financial  statement schedules  are  omitted  due  to  inapplicability or
because  the  required  financial  information  is  shown  in  the  Consolidated
Financial Statements or Notes thereto.

(b)    Reports on Form F-3 filed during the last  quarter of the period  covered
by this report:

       (i) The Bank filed on April 15, 1997 a Current  Report on Form F-2, for
           the month of April 1997,  reporting  under Item 12 a press  release
           with  respect  to  the  status  of  dividends  on  the  Bank's  15%
           noncumulative perpetual preferred stock, series A.

(c)    Exhibits:

1.*        Form of Restated Organization Certificate of the Bank.

2.**       Certificate  of Amendment  to Restated  Organization  Certificate  of
           the Bank.

3.***      Certificate  of Amendment  to  Restated  Organization  Certificate of
           the Bank.

4.*        Form of Certificate of  Designations of  15% Noncumulative  Perpetual
           Preferred Stock, Series A.

5.*****    Form of Amended and Restated Bylaws of the Bank.

6.*        Specimen certificate of  Common Stock, par  value $1.00 per share, of
           the Bank.


624833.12
                                      -132-

<PAGE>



7.*        Specimen  certificate  of  15%  Noncumulative  Perpetual  Preferred
           Stock, Series A, par value $1.00 per share, of the Bank. 8.*

           Employment Agreement entered into by and between the Bank and Peter
           L. Dinardi, and Amendment thereto.

9.*        Phantom Stock Plan.

10.****    Bonus Plan.

11.*****   Subsidiaries of the Bank.

12.****    Memorandum of Understanding dated September 20, 1995.

13.*****   Management Agreement.

14.+       Alternate Proposal submitted to the Banking Department.

15.+       Banking Department Conditional Approval of Alternate Proposal.


     *         Incorporated by reference to the  registration  statement on Form
               F-1 as filed with the FDIC on June 24, 1994.

     **        Incorporated  by reference to the Form F-3 as filed with the FDIC
               on November 3, 1994.

     ***       Incorporated  by reference to the Form F-3 as filed with the FDIC
               on October 15, 1996.

     ****      Incorporated  by reference to the Form F-2 as filed with the FDIC
               on September 28, 1995.

     *****     Incorporated  by reference to the Form F-2 as filed with the FDIC
               on October 15, 1996.

     +         Previously filed in the Form F-2 amended hereby as filed with the
               FDIC on August 8, 1997.

624833.12
                                      -133-

<PAGE>


                                   SIGNATURES

Pursuant to the  requirements  of Section 13 of the  Securities  Exchange Act of
1934,  the Bank has duly  caused  this  report to be signed on its behalf by the
undersigned, thereunto duly authorized.



                                                River Bank America
                                      -------------------------------------
                                                    (Registrant)


   
Date:   March 26, 1998                By:    /s/ Jerome R. McDougal
                                             ----------------------------------
                                             Jerome R. McDougal
    

                                             President, Chief Executive Officer,
                                             Director and Chairman of the Board
                                             of Directors (principal executive
                                             and principal financial officer)

624833.12
                                      -134-

<PAGE>

                                                                   ANNEX C

                                    Form F-4

Quarterly  Report Under  Section 13 of the  Securities  Exchange Act of 1934 for
Quarter Ended December 31, 1997

FDIC Insurance Certificate Number   15645



                               RIVER BANK AMERICA
                             (Exact name of bank as
                            specified in its charter)


STATE OF NEW YORK                                             13-5041680
(State or other jurisdiction                               (I.R.S. Employer
of incorporation or organization)                         Identification No.)


645 Fifth Avenue, New York, New York                             10022
(Address of principal executive offices)                      (Zip Code)

Bank's telephone number, including area code:   (212)  848-0201

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

The number of shares outstanding of the Registrant's Common Stock as of February
15, 1997, was 7,100,000.  The number of shares  outstanding of the  Registrant's
15% Non-cumulative  Perpetual Preferred Stock, Series A as of February __, 1998,
was 1,400,000.



684721.2
                                       -1-

<PAGE>



                               RIVER BANK AMERICA

                Form F-4 for the quarter ended December 31, 1997

               TABLE OF CONTENTS OF INFORMATION REQUIRED IN REPORT

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

                                                                                                   Page

PART I            FINANCIAL INFORMATION

    ITEM 1.           Financial Statements (unaudited)

             Condensed Consolidated Statements of Financial Condition
                      as of December   31, 1997 and June 30, 1997                                     3

             Condensed Consolidated Statements of Operations
                      for the three and six months ended
                      December 31, 1997 and 1996                                                      4

             Condensed Consolidated Statements of Changes in
                      Stockholders' Equity for the six months
                      ended December 31, 1997 and 1996                                                5

             Condensed Consolidated Statements of Cash Flows
                      for the Six months ended December 31, 1997 and 1996                             6

             Notes to Condensed Consolidated Financial Statements                                     8

ITEM 2.           Management's Discussion and Analysis of
                           Financial Condition and Results of Operations                             12


   
PART II           OTHER INFORMATION                                                                  29


            ITEM 1.        Legal Proceedings
            ITEM 2.        Changes in Securities
            ITEM 3.        Defaults upon Senior Securities
            ITEM 4.        Submission of Matters to a Vote of Securities Holders
            ITEM 5.        Other Information
            ITEM 6.        Exhibits and Reports on Form 8-K
    

SIGNATURES                                                                                          31
</TABLE>




684721.2
                                                     -2-

<PAGE>




                               River Bank America
                 CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL
                    CONDITION December 31, 1997 and June 30,
                                      1997
                             (Dollars in Thousands)

                                     Assets
<TABLE>
<CAPTION>
<S>                                                              <C>                    <C> 


                                                                      December 31,            June 30,
                                                                         1997                   1997
                                                                       (Unaudited)
Cash and due from banks                                            $             6,475  $               8,940
Cash and due from banks - restricted                                             5,212                  5,096
Investment securities, available for sale                                        1,373                  6,275
Loans receivable, net:
         Secured by real estate                                                 78,443                 80,093
         Commercial and consumer                                                13,512                 15,677
         Allowance for possible credit losses                                 (26,659)               (31,570)
                                                                            ----------            -----------
               Total loans receivable, net                                      65,296                 64,200
                                                                            ----------             ----------
Loans sold with recourse, net                                                   19,657                 24,451
Other real estate owned, net                                                     3,001                  7,127
Real estate held for investment, net                                            88,290                 90,222
Other assets, net of interest reserve                                            5,236                  5,348
                                                                         -------------            -----------
                                                                   $           194,540  $             211,659
                                                                   =           =======  =             =======

                                    Liabilities and Stockholder's Equity

Borrowed funds                                                     $            71,394   $             84,272
Other liabilities                                                               16,091                 18,877
                                                                          ------------           ------------
                                                                                87,485                103,149
                                                                          ------------             ----------
Stockholders' equity:
Senior non-cumulative preferred stock, par value $1 (no
         shares authorized, issued and outstanding)                         -                     -
Non-cumulative preferred stock, par value $1 (no shares
         authorized, issued and outstanding)                                -                     -
15% non-cumulative perpetual preferred stock, Series A, par                      1,400                  1,400
         value $1, liquidation value $25 (1,400,000 shares
         authorized, issued and outstanding)
Common stock, par value $1 (30,000,000 shares authorized,
         7,100,000 shares issued and outstanding)                                7,100                  7,100
Additional paid-in capital                                                     111,170                111,170
Accumulated deficit                                                           (11,689)               (10,055)
Securities valuation account                                                     (926)                (1,105)
                                                                       ---------------     ------------------
               Total stockholders' equity                                      107,055                108,510
                                                                           -----------           ------------
                                                                   $           194,540  $             211,659
                                                                   =           =======  =             =======
</TABLE>

See Notes to Condensed Consolidated Financial Statements

684721.2
                                       -3-

<PAGE>



                               River Bank America
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                   Six months ended December 31, 1997 and 1996
                             (Dollars in Thousands)
                                   (unaudited)

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

                                                               Three Months Ended               Six Months Ended
                                                                  December 31,                    December 31,
                                                              1997            1996             1997            1996
Interest, fees on loans and dividend income:
   Loans receivable                                      $        1,369  $         1,178 $          2,905 $        2,522
   Mortgage-backed securities                                         -                -                -              2
   Investment securities                                              -               18               55            133
   Money market investments                                           -               51                -            111
   Other                                                             95               38              154             58
                                                              ---------      -----------      -----------    -----------
                                                                  1,464            1,285            3,114          2,826
                                                                -------        ---------       ----------      ---------
Interest expense:
   Borrowed funds                                                 1,535            1,787            3,172          3,858
   Other                                                             31               -                52           -
                                                              ---------      -----------     ------------   ---------
                                                                  1,566            1,787            3,224          3,858
                                                                -------        ---------       ----------       --------
       Net interest income                                        (102)            (502)            (110)        (1,032)
Provision for possible credit losses                               -               1,000             -             1,000
                                                            -----------        ---------   --------------       --------
       Net interest income after
         provision for possible credit losses                     (102)          (1,502)            (110)        (2,032)
                                                              ---------       ----------     ------------      ---------

Real estate operations:
   Writedowns of investments in real estate                           -         (14,745)            (350)       (18,745)
   Net loss on sale of real estate, loans                          (89)            (406)          (1,003)        (1,195)
   Income from investments in real estate, net                      571              704            1,530          1,686
                                                               --------       ----------       ----------       --------
                                                                    482         (14,447)              177       (18,254)
                                                               --------        ---------      -----------       --------

Expenses:
   Salaries                                                         139              245              303            535
   Employee benefits                                                 86               68              127            123
   Legal and professional fees                                      596              642            1,341            762
   Management fees                                                  659              748            1,330          1,524
   Other                                                             95              187              196            191
                                                              ---------       ----------      -----------     ----------
                                                                  1,575            1,890            3,297          3,135
                                                                -------        ---------       ----------      ---------

Loss before other income/(expense) and
   before the provision for income taxes                        (1,195)         (17,839)          (3,230)       (23,421)
Other income/(expense):
   Net gain on sales of investment securities                         -               18            1,697             18
   Provision for Marine Branch Sale contingencies                  -             (3,300)             -           (3,300)
                                                            -----------       ----------   --------------      ---------
                                                                   -             (3,282)            1,697        (3,282)
                                                            -----------       ----------       ----------      ---------

Loss after other income/(expense) and
   before provision for income taxes                            (1,195)         (21,121)          (1,533)       (26,703)
Benefit from (provision for) income taxes                          (50)            3,300            (101)          3,300
                                                             ----------        ---------     ------------      ---------
       Net loss                                                 (1,245)         (17,821)          (1,634)       (23,403)
Dividends declared on Preferred Stock                              -                -                -              -
                                                            -----------    -------------   --------------   ---------
       Net loss applicable to common stock                $     (1,245)   $     (17,821) $        (1,634) $     (23,403)
                                                                =======         ========          =======       ========
Basic and diluted loss per common share (note 3)                $(0.19)          $(2.51)          $(0.24)        $(3.30)
                                                                =======           ======           ======         ======
See Notes to Condensed Consolidated Financial Statements
</TABLE>


684721.2
                                       -4-

<PAGE>



                               River Bank America
                 CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN
                      STOCKHOLDERS' EQUITY Six months ended
                           December 31, 1997 and 1996
                             (Dollars in Thousands)
                                   (unaudited)

<TABLE>
<CAPTION>
<S>                           <C>              <C>            <C>             <C>               <C>               <C>
                                   Series A
                                     Non-                                         Retained
                                  cumulative                                      Earnings
                                  Perpetual                    Additional        (Deficit)-        Securities           Total
                                  Preferred         Common         Paid-in      Substantially      Valuation        Stockholders'
                                   Stock                 Stock     Capital        Restricted         Account           Equity
Balances at June 30, 1996      $          1,400  $       7,100 $       111,170 $        20,068   $       (1,218)  $          138,520
Net loss for the six months
   ended December 31, 1996                    -              -               -        (23,403)                 -            (23,403)
Preferred stock dividends
   payable                                    -              -               -               -                 -                   -
Change in securities valuation
   account                              -              -               -               -                 -                         -
                                  -------------  -------------   -------------   -------------  -----------------
Balances at December 31, 1996  $          1,400  $       7,100 $       111,170 $       (3,335)  $        (1,218)  $          115,117
                                          =====          =====         =======         =======           =======             =======
Balances at June 30, 1997      $          1,400  $       7,100 $       111,170 $      (10,055)  $        (1,105)  $          108,510
Net loss for the six months
   ended December 31, 1997                    -              -               -         (1,634)                 -             (1,634)
Preferred stock dividends
   payable                                    -              -               -               -                 -                   -
Change in securities valuation
   account                               -             -               -               -                     179                 179
                               -----------------   -----------  -------------- ---------------   ---------------     ---------------
Balances at December 31, 1997  $          1,400  $       7,100 $       111,170 $      (11,689)  $          (926)  $          107,055
                                          =====          =====         =======        ========             =====             =======

</TABLE>


       See Notes to Condensed Consolidated Financial Statements

684721.2
                                       -5-

<PAGE>

                               River Bank America
                        CONDENSED CONSOLIDATED STATEMENTS
                         OF CASH FLOWS Six months ended
                           December 31, 1997 and 1996
                             (Dollars in Thousands)
                                   (unaudited)

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

                                                                                              1997             1996
                                                                                              ----             ----
Operating Activities
Cash Flows Provided by (Used in) Operating Activities:
   Net loss                                                                             $        (1,634) $        (23,403)
   Adjustments to reconcile net loss to net cash
      used in operating activities:
       Provision for possible credit losses                                                            -             1,000
       Writedowns of investments in real estate                                                      350            18,745
       Depreciation and amortization                                                                 104                10
       Net (increase)/decrease in accrued interest receivable                                      (486)               233
       Net (decrease)/increase in accrued interest payable                                         (642)             1,192
       Net change in income taxes                                                                  (185)           (3,225)
       Net decrease in accrued expenses and other liabilities                                    (2,836)           (2,452)
       Net decrease/(increase) in prepaid expenses and other assets                                  597             (334)
       Other                                                                                        (36)              -
                                                                                              ----------        -------

Net cash used in operating activities                                                   $        (4,768) $         (8,234)
                                                                                                 -------           -------

Investing Activities
Cash Flows Provided by (Used in) Investing Activities:
   Interest payments related to asset sale transactions                                            (124)             (318)
   Proceeds from sales and maturities of
       investment securities, available for sale                                                   6,871                 -
   Principal collection of mortgage backed securities,
       available for sale                                                                              -               187
   Net repayment of loans secured by real estate                                                   1,404             3,105
   Net (repurchase)/repayment of commercial and consumer loans                                   (2,002)             1,651
   Net decrease in loans sold with recourse                                                        4,794             1,973
   Redemption of FHLB Stock                                                                            -             7,876
   Proceeds from sales of real estate                                                              8,458            24,748
   Additional fundings on other real estate owned and real estate
        held for investment                                                                      (4,104)           (5,961)
                                                                                          --------------    --------------
Net cash provided by investing activities                                               $         15,297 $          33,261
                                                                                                  ------            ------
</TABLE>



See Notes to Condensed Consolidated Financial Statements


684721.2
                                       -6-

<PAGE>



                               River Bank America
                    CONDENSED CONSOLIDATED STATEMENTS OF CASH
                    FLOWS Six months ended December 31, 1997
                                    and 1996
                             (Dollars in Thousands)
                                   (unaudited)

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

                                                                                       1997              1996
                                                                                       ----              ----
(Continued from previous page)

   
Financing Activities
Cash Flows Provided by (Used in) Financing Activities:
     Net increase in restricted cash                                             $           (116) $         (3,000)
     Net decrease in deposit accounts                                                       -               ($3,022)
     Proceeds from borrowed funds, construction advances                                      551             1,368
     Repayment of other borrowed funds                                                     (6,936)          (22,910)
     Decrease in borrowed funds secured by loans
         sold with recourse, net of construction advances                                  (6,493)           (2,908)
     Net decrease in escrow deposits                                                            -              (272)
                                                                                 -----------------------------------
     Net cash used in financing activities                                       $        (12,994) $        (30,744)
                                                                                 ----------------- -----------------
     Net decrease in cash and money market investments                                     (2,465)           (5,717)

     Beginning cash and money market investments                                 $           8,940 $          17,129
                                                                                 ----------------- -----------------
     Ending cash and money market investments                                    $           6,475 $          11,412
                                                                                 ================= =================
    

Supplemental Disclosure of Cash Flow Information
Non-cash investing and financing activities:
     Net transfer of mortgage loans to other
         real estate and real estate held for investment                         $           -     $           -
     Investments in real estate charged-off                                      $           2,971 $          18,745
     Loans to facilitate real estate sales                                       $           -     $           -
     Changes in securities valuation account                                     $             179 $           -
Cash paid for:
     Interest                                                                    $           3,990 $           3,613
     Federal, state and local taxes                                              $             268 $           -

</TABLE>


See Notes to Condensed Consolidated Financial Statements





684721.2
                                       -7-

<PAGE>


                               River Bank America
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1997
                  (Dollars in Thousands, except per share data)
                                   (unaudited)


1.  Presentation of Interim Financial Statements

The accompanying  unaudited condensed consolidated financial statements of River
Bank America (the "Bank")  include all  adjustments  which  management  believes
necessary for a fair presentation of the Bank's financial  condition at December
31,  1997,  the results of its  operations  for the three and six months  ending
December 31, 1997 and 1996 and the statements of changes in stockholders' equity
and cash flows for the six  months  ending  December  31,  1997 and 1996.  These
unaudited  condensed  consolidated  financial  statements  have been prepared in
conformity with the accounting principles and practices in effect as of June 30,
1997,  as set  forth in the  consolidated  financial  statements  of River  Bank
America  (the  "Bank")  at such date.  These  unaudited  condensed  consolidated
financial statements should be read in conjunction with the audited consolidated
financial statements of River Bank America as of June 30, 1997.

   
The condensed  consolidated  financial  statements include the accounts of River
Bank  America  and its  wholly-owned  subsidiaries.  Intercompany  balances  and
transactions  have been  eliminated  in  consolidation.  Due to the  anticipated
short-term nature of such investments, investments in unconsolidated real estate
partnerships are generally carried at the lower of cost or net realizable value,
which  results do not  differ  materially  from  generally  accepted  accounting
principles.  Losses on sales or  dispositions  and any  adjustments  related  to
redetermination of net realizable value are charged,  as real estate charge-offs
to operations of the current period.
    

In the opinion of management,  the accompanying unaudited condensed consolidated
financial  statements  contain  all  adjustments   (consisting  of  only  normal
recurring  accruals)  necessary for a fair  presentation of the Bank's financial
condition as of December 31, 1997,  the results of operations  for the three and
six months  ending  December  31, 1997 and 1996,  and  changes in  stockholders'
equity and cash flows for the six months ending December 31, 1997 and 1996.

For comparative  purposes,  reclassifications  have been made to certain amounts
previously   reported  in  prior  periods  within  the  consolidated   financial
statements to conform to current period presentation.

In preparing  the condensed  consolidated  financial  statements,  management is
required to make estimates and assumptions  that affect the reported  amounts of
assets  and  liabilities  as of the  dates  of the  consolidated  statements  of
financial  condition and operations for the period.  Material estimates that are
particularly  susceptible to significant  change in the near-term  relate to the
determination  of the allowance  for possible  credit  losses,  the valuation of
other real estate owned,  which includes real estate acquired in connection with
foreclosures,  by deed-in-lieu of foreclosure  (collectively,  "OREO"), and real
estate held for investment.  A substantial  portion of the Bank's loan portfolio
is secured by real estate and, accordingly, the performance of such loans may be
affected by market conditions for real estate.  In addition,  most of the Bank's
OREO is located in New York.  The  concentration  of loans secured by properties
and OREO in New York may,  accordingly,  have a  negative  impact on the  Bank's
future operating results due to the market conditions in these areas.

Management  believes that the  allowance for possible  credit losses is adequate
and that other real estate owned and real estate held for investment is properly
valued.  While  management  uses available  information  to establish  reserves,
future  additions to the  allowance or  writedowns of other real estate owned or
real estate held for  investment  may be necessary  based on changes in economic
conditions,  as well as changes in management strategies. So long as the Bank is
regulated by the New York State Banking Department  ("NYSBD"),  the NYSBD, as an
integral part of its examination processes, periodically reviews the adequacy of
the  allowance for possible  credit  losses and the carrying  amount of OREO and
real estate  held for  investment.  The NYSBD may require the Bank to  recognize
additions to the allowance or additional  writedowns  based on their judgment or
information  available to them at the time of their  examinations.  The Bank has
completed,  or  has  plans  to  complete,  all  remaining  requirements  of  its
previously  announced  plan to  change,  through a series of steps,  in a manner
intended to constitute a tax-free reorganization, the legal form of organization
of  the  Bank  from  a  New  York  chartered  bank  to  a  business  corporation
incorporated in the State of Delaware. Reorganizing the

684721.2
                                       -8-

<PAGE>


                               River Bank America
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1997
                  (Dollars in Thousands, except per share data)
                                   (unaudited)


Bank into a Delaware  business  corporation  will remove the Bank's business and
assets  from the  jurisdiction  of the NYSBD.  (See "Bank  Closing  Resolution,"
below).

Management  determines  the  appropriate   classification  of  debt  and  equity
securities  (collectively,  "marketable" securities) at the time of purchase and
reevaluates such designation as of each balance sheet date.  Available- for-sale
securities are stated at estimated fair value, with unrealized gains and losses,
net of tax, reported in a separate  component of stockholders'  equity. The cost
of  marketable  securities  classified  as  available-for-sale  is adjusted  for
amortization of premiums and accretion of discounts to maturity,  or in the case
of mortgage-backed  securities,  over the estimated life of the security using a
method  approximating  the level yield method.  Such amortization is included in
interest  income from  investments.  Realized gains and losses,  and declines in
value judged to be other-than-temporary are included in net securities gains and
losses.  The cost of  securities  sold is based on the  specific  identification
method.  At December 31, 1997, the balance of  stockholders'  equity  included a
$926,000    unrealized   loss   on   marketable    securities    classified   as
available-for-sale.

The provision for income taxes differs from the amount  computed by applying the
statutory  Federal income tax rate of 35% to the income (loss) before  provision
for income taxes primarily due to state and local income and franchise taxes and
limitations  on the  recognition  of tax benefits of net  operating  losses.  At
December 31, 1997 the Bank reviewed its potential  current and deferred  federal
and state tax liabilities in light of the results of operations for the Bank for
the six months ended December 31, 1997. As a result of this  analysis,  the Bank
recognized  income tax expense in the amounts of $50,000 and $101,000 during the
three and six month periods ended December 31, 1997,  respectively.  At December
31, 1996 the Bank  completed  a review of it's  potential  current and  deferred
federal and state tax liability  for the calendar year ending  December 31, 1996
in light of the Branch Sale and its related effect. As a result of the review of
its potential current and deferred tax liabilities and the results of operations
for the six months ending  December 31, 1996, the Bank reduced its provision for
state and local income taxes by $3.3 million.

During the quarter ended  September  30, 1997,  the Bank applied to the Internal
Revenue  Service  (the  "IRS") to change its tax year end to June 30 in order to
correspond to the Bank's  accounting year end.  Management  anticipates that the
IRS will  approve  such  change and that the change will be  effective  June 30,
1997. The planned  change in tax year end will have no material  effect upon the
Bank's financial condition or its results of operations.

During the quarter ending  December 31, 1996,  the Bank and Marine  undertook an
overall  review of the closing of the Branch  Sale.  As a result of such review,
the Bank established a reserve of $3.3 million for potential closing  settlement
adjustments  and claims which it believes  may be asserted by Marine  related to
certain assets acquired by Marine in the Branch Sale. The  establishment of this
reserve is reflected on the Statement of Operations  for the three and six month
period  ended   December  31,  1996,   as  provision   for  Marine  Branch  Sale
contingencies.  At December 31, 1997 the Bank had a remaining  accrued liability
for potential  settlement claims  approximating $2.2 million.  The Bank believes
that  the  remaining  reserve  for  closing  settlement  adjustments  adequately
provides for claims which may be asserted by Marine.

The Bank believes that the  establishment of the reserve for closing  settlement
adjustments and re-evaluation of its current and deferred income tax liabilities
provided a better  allocation of the components of the  previously  recorded net
gain  resulting from the Branch Sale as reflected in the June 30, 1996 financial
statements.  The adjustments described above, when taken together, had no effect
on the results of operations for the three or six month periods ending  December
31, 1996 or on Stockholders Equity at December 31, 1996.



684721.2
                                       -9-

<PAGE>


                               River Bank America
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1997
                  (Dollars in Thousands, except per share data)
                                   (unaudited)

2.  Regulatory Agreement and Capital Compliance

Following the Branch Sale,  River Bank continued to be regulated by the FDIC and
the NYSBD. On October 31, 1996, River Bank requested that the FDIC terminate its
status as an insured depository  institution.  Termination of FDIC insurance was
required in order for the waiver of the deposit insurance requirements under New
York Bank Law granted by the New York Banking  Board to become  effective.  Such
waiver was granted in connection with the Banking  Department's  approval of the
Branch Sale. On April 14, 1997,  River Bank received an order of  termination of
insurance from the FDIC terminating River Bank's status as an insured depository
institution  effective as of December 31, 1997. As a result of the effectiveness
of the order of  termination  of insurance,  River Bank is no longer  subject to
FDIC  jurisdiction and regulation and the New York Banking Board's waiver of the
New York Bank Law deposit insurance requirements is effective.

   
River Bank  transferred  substantially  all its  deposits  to Marine  Midland in
connection  with the  Branch  Sale on June 28,  1996,  and has not paid any FDIC
deposit  insurance  assessments for any assessment  period  following the Branch
Sale. The FDIC has asserted that the Bank is liable for  approximately  $710,000
in unpaid deposit insurance assessments,  plus accrued interest in the amount of
approximately  $50,000 to date,  attributable  to the  Transferred  Deposits and
certain other retained deposit liabilities for the semi-annual assessment period
that  began on July  30,  1996  and  ended on  December  31,  1996.  During  the
Assessment  Period,  River Bank  maintained  only a minimal  amount of deposits.
Therefore,  River Bank is pursuing  administrative  discussions with the FDIC to
have the FDIC withdraw its  assertion  that River Bank is liable for the deposit
insurance assessment on the Transferred Deposits; there can be no assurance that
River Bank will be successful  in persuading  the FDIC to change its position on
this matter.  If River Bank is unsuccessful in changing the FDIC's position with
respect to this matter,  it would be required to pay the  contested  assessment,
together with applicable interest.
    

The NYSBD also advised the Bank that the Bank's minimum capital requirement, set
at $115  million in the NYSBD's  approval  of the Branch  Sale and  subsequently
amended to $106  million in May 1997,  shall  remain at $106  million  until the
Bank's final  dissolution,  unless the NYSBD shall provide prior approval of the
Bank's written request to amend the Bank's minimum capital requirement.

At December 31, 1997,  primarily as a result of the net gain  resulting from the
Branch sale,  the Bank  believes  that its capital  ratios were in excess of the
minimum  requirements  of  the  FDIC  and  also  exceeded  the  minimum  capital
requirements  of the NYSBD  established in connection with the NYSBD approval of
the Branch Sale.


3. Earnings per Share

Earnings per share were based upon 7,100,000  weighted  average shares of Common
Stock  outstanding  during the six months ending December 31, 1997 and 1996. The
Bank had no  securities  outstanding  that were  convertible  to common stock at
December 31, 1997 and 1996.

   
In 1997, the Financial  Accounting Standards Board issued Statement of Financial
Accounting Standards (SFAS) No. 128, "Earnings per Share." SFAS No. 128 replaced
previously promulgated Generally Accepted Accounting Principals (GAAP) regarding
the  calculation  of,  and  reporting   requirements  for,  earnings  per  share
information.  Specifically,  SFAS No. 128  replaced  primary  and fully  diluted
earnings per share,  as previously  defined  under GAAP,  with basic and diluted
earnings per share.  Unlike primary earnings per share, basic earnings per share
excludes any dilutive effects of options,  warrants, and convertible securities.
Under SFAS No. 128, diluted earnings per share is very similar to the previously
reported  fully  diluted   earnings  per  share.  The  Bank  had  no  securities
outstanding  that were  convertible  to common stock during the years ended June
30, 1997,  1996 and 1995.  All  earnings per share  amounts for all periods have
been  presented,  and where  necessary,  restated to conform to the SFAS No. 128
requirements.
    



684721.2
                                      -10-

<PAGE>


                               River Bank America
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                December 31, 1997
                  (Dollars in Thousands, except per share data)
                                   (unaudited)


4.  Commitments, Contingencies and Other

Standby letters of credit and financial  guarantees  outstanding are conditional
commitments  issued by the Bank to guarantee the  performance of a customer to a
third  party.  The  credit  risk  involved  in  issuing  letters  of  credit  is
essentially the same as that involved in extending loan facilities to customers.
The amount of collateral  obtained upon  extension of credit varies and is based
on  management's  credit  evaluation of the counter party. At December 31, 1997,
the Bank  and its  wholly  owned  subsidiaries  no  longer  had any  outstanding
commitments related to standby letters of credit or financial guarantees.

As of December  31, 1997,  the Bank had deferred tax assets that were  primarily
attributable  to NOLs,  an  allowance  for loan  losses  and  suspended  passive
activity  losses and  credits  which  were  partially  offset by a deferred  tax
liability  in  its  consolidated  financial  statements.  However,  a  valuation
allowance was set up equal to the amount of the difference between the tentative
deferred  tax  asset  and  the  tentative  deferred  tax  liability  due  to the
uncertainty  of the Bank's  ability to utilize  the  deferred  tax assets in the
future. Accordingly, neither a net overall asset nor a net overall liability was
reflected in the Bank's consolidated financial statements.

Under current tax law, the Bank's ability to utilize certain tax benefits in the
future may be limited in the event of an "ownership  change",  as defined by the
Internal Revenue Code Section 382 and the regulations  thereunder.  In the event
that the Bank Closing Resolution  discussed in Item 2 (below) is deemed to be an
ownership change, or if,  transactions in the Bank's capital stock subsequent to
the Bank  Closing  Resolution  result in an  ownership  change,  the  subsequent
utilization  of net operating loss  carryforwards,  suspended  passive  activity
losses and credits,  alternative  minimum tax credit  carryforwards  and certain
other built-in losses would be subject to an annual  limitation as prescribed by
current  regulations.  The application of this limitation  could have a material
effect on the Bank's ability to realize its deferred tax assets.

The Bank is of the view that no  ownership  change of the Bank has occurred as a
result of the Bank Closing  Resolution or otherwise.  The Bank believes that the
Bank Closing Resolution,  when combined with prior changes in ownership of stock
of the Bank and other transactions  affecting  ownership of the capital stock of
the Bank which occurred in connection with the Bank Closing Resolution, also did
not result in an  ownership  change of the Bank.  However,  the  application  of
Section 382 is in many  respects  uncertain.  In assessing  the effects of prior
transactions and of the Bank Closing Resolution under Section 382, the Bank made
certain  legal  judgments  and  certain  factual  assumptions.  The Bank has not
requested or received  any rulings from the IRS with respect to the  application
of Section 382 to the Bank Closing  Resolution  and the IRS could  challenge the
Bank's determinations.

In the  normal  course of the Bank's  business,  there are  outstanding  various
claims,  commitments  and contingent  liabilities.  The Bank also is involved in
various other legal  proceedings  which have occurred in the ordinary  course of
business. Management, based on discussions with legal counsel, believes that the
Bank will not be  materially  affected by the actions of any  outstanding  legal
proceedings.  However,  there can be no  assurance  that any  outstanding  legal
proceedings  will not be  decided  adversely  to the  Bank  and have a  material
adverse  effect on the financial  condition and the results of operations of the
Bank.


684721.2
                                                   -11-

<PAGE>



ITEM 2 - Management's Discussion and Analysis of Financial Condition and Results
         of Operations

General:

River Bank America (the "Bank") is a New York State-chartered stock savings bank
which was  founded in 1848.  In 1925,  the Bank  adopted  the name  "East  River
Savings Bank" which it continued to use in its retail business  through June 28,
1996. In 1988,  the Bank adopted the name "River Bank  America."  This report is
for the six months ended December 31, 1997.

On June 28, 1996,  the Bank  consummated  the  transactions  (the "Branch Sale")
contemplated by the Purchase of Assets and Liability  Assumption  Agreement (the
"Branch  Agreement") by and between the Bank and Marine Midland Bank ("Marine").
Pursuant to the terms of the Branch Agreement,  Marine assumed $1,159,616,300 of
deposit  liabilities  (the  "Assumed  Deposits")  and  acquired  assets  with an
aggregate  carrying value of  $1,066,616,300  (the  "Transferred  Assets").  The
Transferred  Assets  consisted  primarily  of  loans  secured  by  real  estate,
mortgage-backed and investment securities,  and 11 Bank branch offices. Included
in the Transferred  Assets was  approximately  $32.4 million principal amount of
loans in which the Bank was granted subordinated  participation interests.  Also
included in the Transferred  Assets were the proceeds of dispositions  from five
individual asset sale transactions with third parties, aggregating $60.4 million
composed of real estate  assets,  loans and other  receivables  (the "Asset Sale
Transactions").  The Asset Sale  Transactions were structured to include ongoing
recourse  to, and  participation  by, the Bank with  respect to the assets sold,
based upon the net proceeds realized on disposition of assets by the purchasers.
See "Asset Sale Transactions" and Notes 11 and 17 to the Consolidated  Financial
Statements.   The  Assumed   Deposits   exceeded  the   Transferred   Assets  by
approximately $93.0 million, which amount represents the premium received by the
Bank in the Branch Sale.  Marine also  purchased the Bank's branch office realty
at 96th Street in Manhattan for $1.3 million.

The Bank retained  $285.5  million in assets,  including  primarily  real estate
assets and non-performing loans; the balance of the retained assets consisted of
performing   loans   (including   loans   sold   with   recourse,   subordinated
participations, junior subordinated participations, loans to facilitate the sale
of real estate owned and  mortgage and other loans) and a modest  amount of cash
and  investment  securities  (collectively,  the  "Retained  Assets").  The Bank
intends to continue  substantially  the same  disposition  strategy for Retained
Assets subsequent to the Branch Sale as was previously employed by the Bank.

The  closing  of the  Branch  Sale was  conditioned  upon the  Bank's  obtaining
financing  with  terms and in an amount  reasonably  acceptable  to the Bank and
determined to be reasonably  adequate to permit consummation of the Branch Sale.
The Bank obtained from Marine a facility (the  "Facility")  consisting of eleven
independent  mortgage loans with additional  collateral,  in an aggregate amount
not to exceed $99.1 million.  As of December 31, 1997,  Marine had approximately
$60.6 million outstanding under the Facility to the Bank.

The Bank has received  notice that  approval  necessary to pay  dividends on the
Bank's outstanding shares of 15% Noncumulative Perpetual Preferred Stock, Series
A (the "Series A Preferred")  will not be provided at this time. In June,  1996,
the Bank's  Board of  Directors  declared a Series A Preferred  dividend for the
quarter ending June 30, 1996 in the amount of $1.3 million, payment of which was
subject to the receipt of required  approvals  from  regulators  and Marine (the
Bank's principal lender). At December 31, 1997, the Bank continued to carry this
accrued dividend payable as a component of other  liabilities.  The Bank intends
to continue to seek approval for the payment of the declared  Series A Preferred
dividend.  Primarily as a result of the above, the Bank's Board of Directors has
taken no action as regards a quarterly dividend on the Bank's Series A Preferred
for the quarters ending September 30, 1997 and 1996, December 31, 1997 and 1996,
March 31, 1997 and June 30,  1997.  Any future  dividend  payments of the Bank's
Series A Preferred  Stock will also be subject to the approval of Marine and the
NYSBD,  until such time as the Bank is no longer  regulated  by the FDIC and the
NYSBD.


Bank Closing Resolution:

At the Annual Meeting held on October 7, 1997, stockholders of the Bank approved
the Bank Closing Resolution whereby the Board of Directors was directed to close
the Bank and wind up its  business.  Stockholder  approval  of the Bank  Closing
Resolution allowed the Bank to notify the New York State Superintendent of Banks
of the proposed  Bank Closing and to file a petition in the Supreme Court of the
State

684721.2
                                      -12-

<PAGE>



of New York by  October  15,  1997.  Under  New York  Banking  Law,  stockholder
approval of the proposal to close the Bank was required  before a petition for a
closing  order could be filed in New York  Supreme  Court.  The petition for the
closing order (the "Closing Order  Petition") was filed on October 15, 1997. The
petition  was  granted on November  26,  1997 and a closing  order was signed on
January 9, 1998 and entered on January 14,  1998,  allowing  the Bank to proceed
with the required notice to creditors.

By filing the petition for the closing order in the New York Supreme Court prior
to October 15, 1997, the Bank was able to comply with certain conditions imposed
by the New York State  Banking  Department  (the  "Banking  Department")  in its
approval of the Bank's previously announced plan to change,  through a series of
steps, in a manner intended to constitute a tax-free  reorganization,  the legal
form of  organization  of the Bank from a New York  chartered bank to a business
corporation incorporated in the State of Delaware. The Bank's board of directors
proposed this plan as an  alternative to a liquidation of the Bank in accordance
with conditions imposed by the Banking Department in connection with the Banking
Department's approval of the Bank's June 1996 Branch Sale referred to below.

Following  stockholder and Banking  Department  approval,  on June 28, 1996, the
Bank sold all of its branches and transferred  substantially all of its deposits
to Marine  Midland  Bank  (the  "Branch  Sale").  Although  the Bank has  ceased
operation as a depository institution, it remains a banking organization legally
chartered and subject to regulation, examination and supervision by the New York
State Banking Department.  As conditions to its approval of the Branch Sale, the
Banking  Department  required  the  Bank  to  agree  (i) to  submit  a  plan  of
dissolution for Banking  Department  approval within one year of the Branch Sale
closing date (the "Dissolution Plan Condition");  and (ii) to file a petition in
New York State Supreme Court for a closing order within 13 months of the closing
of the Branch Sale and for a final order of  dissolution of the Bank within five
months  following  the filing of a petition  for a closing  order (the  "Closing
Condition"); (iii) to maintain specified levels of minimum capital ($106 million
as of May 1997);  (iv) to make no  distributions  on the River Bank Common Stock
and River Bank Series A Preferred  Stock without the approval of the NYSBD until
such time as a final order of dissolution  has been signed;  (v) to obtain prior
NYSBD  approval  for any  additional  financing;  and (vi) to  submit  specified
periodic  reports  with respect to, among other  things,  assets,  dispositions,
expenditures  for  improvements  and cash receipts and  disbursements.  In April
1997, River Bank announced that the Board of Directors was evaluating a proposal
to reorganize the Bank into a business  corporation,  consistent with the Bank's
goal of managing its assets to maximize  stockholder value. To that end, in June
1997, the Bank proposed to the Banking Department an alternative under which the
Dissolution Plan Condition would be satisfied  through the  implementation  of a
plan whereby the Bank would,  through a series of steps,  on what is intended to
be a tax-free basis,  change its legal form of organization by which it conducts
its business,  holds its assets and is obligated for its liabilities  from a New
York chartered  stock savings bank into a business  corporation  incorporated in
the  State of  Delaware  (the  "Reorganization").  Thereafter,  the  Bank  would
voluntarily  dissolve (the  "Dissolution" and together with the  Reorganization,
the  "Alternate  Proposal").  In a letter  dated  June  24,  1997,  the  Banking
Department,  indicating its conditional approval,  stated that it did not object
to the Alternate Proposal and advised, among other things, that it required that
the petition for the closing order required by the Closing Condition be filed by
October 15, 1997.

Following the Branch Sale,  River Bank continued to be regulated by the FDIC and
the Banking Department.  On October 31, 1996, River Bank requested that the FDIC
terminate its status as an insured depository  institution.  Termination of FDIC
insurance  was  required  in  order  for the  waiver  of the  deposit  insurance
requirements under New York Banking Law granted by the New York Banking Board to
become  effective.  Such  waiver was  granted  in  connection  with the  Banking
Department's approval of the Branch Sale. On April 14, 1997, River Bank received
an order of  termination  of insurance  from the FDIC  terminating  River Bank's
status as an insured depository  institution  effective as of December 31, 1997.
As a result of the effectiveness of the order of termination of insurance, River
Bank is no longer subject to FDIC  jurisdiction  and regulation and the New York
Banking   Board's  waiver  of  the  New  York  Banking  Law  deposit   insurance
requirements is effective.

In accordance  with the Bank's  undertaking  made in connection  with the annual
meeting,  the Bank  advised  the New York  Supreme  Court in the  Closing  Order
Petition  that no  substantive  legal  steps  will be  taken  to  implement  the
Reorganization  and Dissolution until  stockholders again approve the closing of
the Bank at a Special  Meeting of  stockholders  to be conducted at the earliest
practical   date,   which   approval   will  not  be  obtained   until  a  proxy
statement/prospectus  detailing the Bank's plans to implement the Reorganization
and Dissolution have been provided to all stockholders.


684721.2
                                      -13-

<PAGE>



Reorganizing  the Bank into a  Delaware  business  corporation  will  remove the
Bank's business and assets from the jurisdiction of the NYSBD.  This will permit
the successor to the Bank's assets to manage its  approximately  $195 million in
assets without the bank regulatory restraints in its efforts to maximize returns
to stockholders.

Upon completion of the  Reorganization  transactions,  (i) The Bank's  successor
will be incorporated in the State of Delaware as a business corporation with the
name RB Asset,  Inc.("RB  Asset");  (ii) RB Asset's  capital  structure  will be
substantially  identical  to that of the Bank;  (iii)  Holders of the common and
Series A preferred stock will receive shares of common stock and preferred stock
of RB Asset on a  share-for-share  basis. The stock to be received by the Bank's
stockholders  will be  substantially  identical in all material  respects to the
outstanding  stock of the Bank;  (iv) RB Asset will succeed to and continue with
the business,  assets,  liabilities and property/asset  management operations of
the Bank;  and (v) RB Asset  will be  managed by  independent  contractors  in a
manner similar to the management of the affairs and business of River Bank.

The  Reorganization  is structured in a manner intended to qualify as a tax-free
reorganization  in which neither River Bank,  RB Asset,  nor their  stockholders
will recognize taxable gain. The Reorganization is also intended to preserve for
use by RB Asset the availability of River Bank's approximately $106.0 million of
net  operating  loss   carryforwards   and  other  tax  assets.   Following  the
Reorganization and Dissolution,  RB Asset stockholders will confront  investment
risks that are  substantially  identical to those  associated  with their former
investment in River Bank (which shall have dissolved in the Dissolution).  While
the removal of banking regulatory restraints will permit RB Asset to conduct its
business  and  operations  with  a  long-term   investment   horizon,  RB  Asset
stockholders  will bear the risk that the future value of their investment in RB
Asset will not equal or exceed the value  that they  would  have  received  in a
supervised  liquidation  of River  Bank's  assets  under  the terms of a plan of
dissolution  filed with and  subject to the  jurisdiction  of the New York State
Supreme Court.

The  Bank  believes  that  it is in the  best  interest  of  the  Bank  and  its
stockholders to preserve the opportunity to implement the Reorganization and the
Dissolution and therefore  requested  approval of the Bank Closing Resolution so
that the Bank was able to file a petition for a closing order before the October
15, 1997 deadline.  Under New York Banking Law, stockholder approval of the Bank
Closing  Resolution was required  before a petition for a closing order could be
filed in New York State Supreme Court.

At the  Special  Meeting,  holders  of River  Bank  common  stock  and  series A
preferred  stock will be asked to approve a proposal  to direct that the Bank be
closed  and  its  business  wound  up by  means  of the  Reorganization  and the
Dissolution.  Holders of River Bank  common  stock will also be asked to approve
certain   amendments   (necessary  to  implement  the   Reorganization)  to  the
certificate  of  designations  for River Bank's  outstanding  series A preferred
stock.  The  Board  of  Directors  has  determined  that  implementation  of the
Reorganization  and  Dissolution  is in the best  interests of the Bank, and its
stockholders and therefore has unanimously recommended that stockholders approve
the proposal necessary to implement the Reorganization and Dissolution.

Following the Reorganization, the board of directors of RB Asset intends to call
a special  meeting  of the  series A  preferred  stockholders  of RB Asset to be
convened  no later  than  June 30,  1998 to elect  two  representatives  of such
stockholders  in accordance  with the special  voting  rights  provisions of the
certificate of designations for RB Asset's series A preferred stock.


Bank's Principal Business:

The Bank's principal  business  continues to be the orderly  disposition of real
estate assets,  mortgage loans and investment  securities,  intended to maximize
shareholder  value.  Primarily as a result of  deterioration  in the real estate
markets and a general economic  recession in the New York metropolitan area and,
later in other  areas in which  the  Bank was  engaged  in  lending  activities,
particularly  California,  the Bank's  non-performing assets began increasing in
1989 and continued to increase in the aggregate  through 1992. The resolution of
non-performing  assets,  which  substantially  resulted from the Bank's  lending
strategy of the 1980s,  required  significant  time and  attention by the Bank's
management.  Over the past five years, the Bank's primary loan origination focus
was  single-family  (one-to-four  units) and, to a lesser  extent,  multi-family
(five or more units)  residential  loans  secured by  properties in the New York
City metropolitan area. Subsequent to June 28, 1996, the Bank does not expect to
originate a material amount of loans of any type.


684721.2
                                      -14-

<PAGE>



In  recent  years,  the  earnings  of the Bank  have  been  negatively  affected
primarily by the level of  non-performing  assets which  consist of  non-accrual
loans,  loans which are on accrual status but delinquent 90 days or more,  other
real estate owned, including in-substance foreclosures, and real estate held for
investment.  These assets were largely commercial real estate related.  The Bank
reduced the level of its non-performing assets by $467.6 million or 77.6% from a
high of $602.8  million at December  31, 1992 to $135.2  million at December 31,
1997 and continues to direct its efforts  toward  further  reducing the level of
non-performing  assets.  While  the  Bank  was  able  to  reduce  its  level  of
non-performing  assets  significantly  during the 60 months ending  December 31,
1997,  further  reductions will be dependent on many factors,  some of which are
outside  the  control of the Bank's  management,  including  but not limited to,
conditions in the relevant real estate  markets,  prevailing  interest rates and
national economic trends.

The Bank has engaged RB Management  Company,  LLC (the "Management  Company") to
manage  the  operations  of the  Bank  after  the  Branch  Sale,  including  the
management  and  disposition of Bank assets.  The Management  Company is a newly
formed,  wholly-owned entity controlled by Alvin Dworman,  who owns 39.0% of the
outstanding  Common Stock of the Bank.  During the six months ended December 31,
1997,  the Bank accrued Base  Management  Fees of $141,000.  During the same six
month period,  the Bank paid approximately $3.0 million for fees accrued during,
and prior to, the six months ended  December 31, 1997. At December 31, 1997, the
Bank had an outstanding  liability to the Management Company for fees payable of
$624,000.  During the six months ending December 31, 1996, the Bank accrued Base
Management  Fees of  $625,000,  Asset  Management  Fees of  $898,000,  and Asset
Disposition Fees of $497,000. During the same six month period, the Bank did not
make any payments to the Management  Company. At December 31, 1996, the Bank had
an  outstanding  liability  to the  Management  Company for fees payable of $2.0
million.  At December  31,  1997,  the Bank also had accrued  fees payable to an
affiliate  of  the  Management  Company,  Fintek,  Inc.,  aggregating  $335,000,
relating to services performed on behalf of the Bank prior to June 30, 1996. See
the  "Management"  section of the Bank's Form F-2 previously filed as of and for
the year ending June 30, 1997 for a more detailed  explanation of the engagement
of the Management Company.


Lending Activities and the Loan Portfolio:

From 1985 until 1990,  the Bank's  lending  activities  emphasized  multi-family
residential,  commercial real estate, construction and commercial business loans
and, to a lesser extent, single-family residential loans and education loans. In
addition  and pursuant to a business  plan adopted by the Bank,  the Bank during
this time restructured its assets and liabilities to reduce the vulnerability of
the Bank's  operations  to changes in interest  rates.  The Bank  effected  this
strategy by emphasizing  multi-family  residential,  commercial  real estate and
construction  loans,  including  loans to joint  ventures in which the Bank or a
subsidiary had an interest in the real estate  development  activities and loans
secured by properties  primarily outside of the New York  metropolitan  area, as
well as commercial business lending activities.

As a result  of  deteriorating  economic  conditions  in 1989 and the  resultant
increases in non-performing  assets during 1989, the Bank began to substantially
decrease  its  lending  activities  during  1990,  particularly  investments  in
higher-risk multi-family residential,  commercial real estate,  construction and
commercial  business  loans,  as well as its  joint  venture  activities.  These
practices  were  formalized  by the Board of Directors of the Bank in April 1991
following the Bank's  entering into a Memorandum  of  Understanding  in December
1990. As a result of the Board's actions, the Bank changed its lending policy to
specifically  exclude  acquisition,  development  and  construction  loans,  all
lending  characterized  as  highly-leveraged   transactions  and  joint  venture
activities,  as well as  substantially  curtailed  multi-family  residential and
commercial real estate lending. The foregoing loans were permitted,  however, to
the extent that the Bank was obligated  under legally  binding  commitments,  as
well as in connection with the restructuring or refinancing of existing loans or
in connection with the sale of investments in real estate.

During this period,  the Bank  continued to originate  relatively low volumes of
single-family residential loans and, to a lesser extent, certain consumer loans.
In addition,  since 1990 and 1991, other than  single-family  residential loans,
the Bank has  primarily  originated  loans secured by  multi-family  residential
elevator  properties with  approximately 75 units,  generally in its market area
and under much stricter  underwriting  guidelines  than had  previously  been in
effect for multi-family residential and commercial real estate loans.

Following  consummation  of the Branch Sale, the Bank's lending  activities have
been and are expected to continue to be substantially  curtailed.  However,  the
Bank may engage in limited lending activities during

684721.2
                                      -15-

<PAGE>



future  periods to the extent that the Bank is obligated  under legally  binding
commitments,  as well as in connection with the  restructuring or refinancing of
existing loans or in connection with the sale of investments in real estate.


Financial Condition:

At  December  31,  1997,  the  consolidated  assets of the Bank  totaled  $194.5
million, a decrease of $7.3 million, or 3.6%, and $17.1 million, or 8.1% for the
three and six month periods ending December 31, 1997, respectively.

The  decrease  in total  assets  during  the three and six month  periods  ended
December 31, 1997, was the result of the orderly  management and/or  disposition
of assets in accordance with the Bank's business plan.

Cash and due from banks decreased by $2.9 million, or 20.0% and $2.3 million, or
16.7%,  during  the  three and six  month  periods  ending  December  31,  1997,
respectively.  Allocations to restricted cash,  scheduled asset fundings and the
payment of operating  expenses exceeded the Bank's total operating  revenues and
asset sale proceeds,  resulting in the decrease in unrestricted  cash during the
respective quarterly periods.

At December 31, 1997,  Marine  Midland had  restricted a total of  approximately
$5.2 million in funds,  held on deposit at Marine,  in accordance with the terms
of the Branch Sale and the Marine Facility.  Marine had restricted approximately
$8.0  million  and $5.1  million  at  September  30,  1997  and  June 30,  1997,
respectively.  Restricted funds held by Marine are not available to the Bank for
settlement of any of the Bank's current obligations. Of the $5.2 million in cash
balances  restricted  by Marine at December  31, 1997,  $5.0 million  relates to
reserve  amounts  specified  under the Branch  Agreement,  which is the  maximum
amount allowed under the Agreement.  The remaining restricted cash reserves held
by Marine are primarily to meet currently  anticipated  and other potential cash
requirements  of the  properties  serving  as  collateral  for the  senior  loan
financed by Marine (see "Liquidity," below).

Investment securities, available for sale, decreased approximately $5.0 million,
or 79.4%,  to $1.3 million at December 31, 1997,  as compared to $6.3 million at
June 30, 1997. The decrease in investment securities, available for sale, during
the six months ended  December 31, 1997 was primarily  attributable  to the cash
redemption  of the  Bank's  largest  preferred  stock  investment  asset and the
writeoff of a portion of another investment security,  which has been determined
to be  permanently  impaired,  in the quarter ended  September  30, 1997.  These
transactions  resulted in the  recognition of a net gain of  approximately  $1.7
million during the quarter ended September 30, 1997. During the six months ended
December 31, 1997,  the effect of the  redemption  and writeoff  activity on the
total balance of investment securities,  available for sale was partially offset
by a reduction in the marketable securities valuation allowance of $179,000.

The Bank's real estate mortgage loan portfolio totaled $78.4 million at December
31, 1997.  Real estate  mortgage loans  decreased by $1.2 million,  or 1.5%, and
$1.7 million,  or 2.1%,  during the three and six month periods ending  December
31, 1997.  The decreases were  primarily  attributable  to the effects of normal
amortization and prepayments of individual loans.

Commercial  and consumer  loans  totaled  $13.5  million at December 31, 1997, a
decrease of $800,000, or 5.8%, and $2.2 million, or 13.8%, for the three and six
month periods ending December 31, 1997,  respectively.  These decreases resulted
from normal amortization and prepayments of individual loans.

The Bank's  allowance for loan losses  decreased by $1.0 million,  or 3.7%,  and
$4.9 million,  or 15.6%,  during the three and six month periods ending December
31, 1997,  respectively.  The bank's allowance for loan losses was $26.7 million
at December 31, 1997 as compared to $31.6 million at June 30, 1997. The decrease
resulted  from  chargeoffs,   net  of  recoveries,  for  asset  disposition  and
anticipated asset disposition  transactions  previously provided for at June 30,
1997.  The allowance  for loan losses is maintained at a level which  management
considers  adequate based on its periodic  review of the Bank's loan  portfolios
and certain individual loans, taking into consideration, among other things, the
likelihood of repayment,  the diversity of the borrowers,  the type of loan, the
quality of the collateral,  current market  conditions and the associated risks.
At December 31, 1997, the allowance for loan losses was 60.7% of  non-performing
loans and 29.0% of total loans as compared to 65.8% and 33.0%, respectively,  at
June 30, 1997.


684721.2
                                      -16-

<PAGE>



A substantial  portion of the Bank's loans are secured by commercial real estate
and,  accordingly,  the  performance  of such  loans may be  affected  by market
conditions for such real estate. While management uses available  information to
anticipate  losses  on loans,  future  additions  to the  allowance  or  further
reductions in net carrying  values may be necessary based on changes in economic
conditions.

Investments in real estate,  which are comprised of  in-substance  foreclosures,
other real  estate  owned and real estate  held for  investment,  net of related
reserves,  decreased by $3.2 million,  or 3.3%, and $6.1 million, or 6.2% during
the three and six month periods ending  December 31, 1997,  respectively.  Total
investments  in real estate were $91.3  million at December 31, 1997 as compared
with $97.3  million and $94.4  million at June 30, 1997 and  September 30, 1997,
respectively.  During the quarter ended  December 31, 1997,  investments in real
estate decreased primarily as a result of the sales/satisfaction of $4.2 million
of  investments  in real  estate,  resulting  in a net  loss of  $900,000.  This
decrease in  investments in real estate assets during the quarter ended December
31, 1997 was partially offset by $1.9 million in additional  construction  costs
capitalized to  investments in real estate.  The decrease in investments in real
estate  during the three months ended  September  30, 1997,  was  primarily  the
result of  sales/satisfactions of an aggregate of $4.2 million of investments in
real estate, resulting in the recognition of a net loss of $914,000,  allocation
of additional  reserves  from other asset  categories in the amount of $500,000,
and additional real estate asset depreciation and write-offs of $400,000.  These
decreases in real estate  assets  during the quarter  ended  September 30, 1997,
were  partially  offset  by  $3.1  million  of  additional   construction  costs
capitalized to investments in real estate.

Other  assets  totaled $5.2 million at December 31, 1997, a decrease of $200,000
or 3.7%  from the June 30,  1997  balance  of $5.4  million.  The  decrease  was
primarily  the  result  of a  reduction  in  the  Bank's  joint  venture  assets
aggregating $786,000, due to the partial sale of one of the Bank's joint venture
assets and the write  down of a second  real  estate  joint  venture  during the
quarter  ended  September  30, 1997,  for which losses  totaling  $364,000  were
recognized.

The Bank's borrowed funds totaled $71.3 million at December 31, 1997. The Bank's
borrowed funds balances  decreased during the three and six month periods ending
December  31,  1997 by $5.3  million,  or 6.9%,  and  $12.9  million,  or 15.3%,
respectively,   as  the  Bank   utilized  net  proceeds  from  asset  sales  and
dispositions to repay  outstanding  borrowed fund balances,  primarily to Marine
Midland.

Other  liabilities  totaled  $16.1  million at September 30, 1997, a decrease of
$900,000,  or 5.3%,  and $2.8  million,  or 14.8% during the three and six month
periods ending December 31, 1997.  These  decreases were  principally due to the
Bank's continued  repayment  activities for outstanding  obligations  related to
state and local taxes, and accrued liabilities related to operating expenses. In
June, 1996, the Bank's Board of Directors declared a Series A Preferred dividend
for the quarter  ending June 30, 1996 in the amount of $1.3 million,  payment of
which was subject to the  receipt of  required  approvals  from  regulators  and
Marine  Midland Bank (the Bank's  principal  lender).  At December 31, 1997, the
Bank  continued to carry this accrued  dividend  payable as a component of other
liabilities.

Stockholders'  equity  decreased by $1.1 million,  or 1.0%,  and $1.5 million or
1.3%  during  the  three  and  six  month  periods  ending  December  31,  1996,
respectively.  This  decrease  was due solely to the net losses  incurred by the
Bank during these periods.


684721.2
                                      -17-

<PAGE>



The following  table  summarizes  the  calculation  of the Bank's book value per
share at December 31, 1997 and June 30, 1997.
<TABLE>
<CAPTION>
<S>                                                   <C>                         <C>


                                                            December 31, 1997     June 30, 1997
                                                      -----------------------      ----------------------

Total stockholders' equity                            $           107,055,000      $          108,510,000
   Less:  liquidation value of preferred stock
       ($25 per share issued and outstanding)                      35,000,000                  35,000,000
                                                                   ----------                  ----------
Net stockholders' equity                              $            72,055,000      $           73,510,000
                                                      =            ==========      =           ==========

Total shares of Common Stock issued and
outstanding                                                         7,100,000                   7,100,000

Book value per share                                  $                 10.15      $        10.35
                                                              ===============       ==============

</TABLE>

Liquidity:

The Bank must maintain sufficient liquidity to meet its funding requirements for
payments of principal and interest on debt, current federal and state income tax
liabilities, operating expenses and costs related to the ongoing development and
management  of certain of its real estate  assets and loans sold with  recourse.
The Bank actively monitors and manages its cash inflows in an attempt to invest,
to the fullest extent possible, all cash balances.

The Bank's primary  ongoing cash flow subsequent to the Branch Sale results from
the net proceeds from sale or collection of its  performing  and  non-performing
assets,  net rents  realized from real estate  operations,  and interest  income
collected  from  performing  assets.  These cash flows are  reduced by  interest
expense on outstanding debt obligations and the application of such net proceeds
to retire  borrowings.  All remaining  available  funds are used to fund current
income tax liabilities,  current operating costs, to reduce outstanding accounts
payable  and to  accelerate  the  retirement  of  borrowed  funds  due to Marine
Midland.

At December 31, 1997 the Bank had $71.4 million in borrowed  funds.  Included in
this amount  were  approximately  $60.6  million of senior,  secured  borrowings
provided  by Marine  Midland,  and  approximately  $10.8  million in  borrowings
secured by two assets sold with recourse which are accounted for as financings.

The Bank seeks to maintain  sufficient  liquidity to meet its  anticipated  cash
flow obligations as they occur.  Liquidity is defined as the total of the Bank's
available (unrestricted) cash balances and investment securities,  available for
sale.  Management  believes that the Bank maintains  adequate  liquidity to meet
anticipated  needs.  At December 31, 1997, the Bank's total  commitments to lend
and invest had been substantially  reduced as to significant ongoing commitments
for capital  expenditures.  The Bank believes that it will have sufficient funds
to meet its existing  commitments  as they become due through a  combination  of
ongoing net asset liquidation proceeds and additional  borrowings available from
Marine Midland to fund qualified and previously approved commitments.


Minimum Regulatory Capital:

So  long  as  the  Bank's  deposit  accounts  were  insured  by the  FDIC,  as a
Federally-insured  state-chartered  bank,  the Bank  was  required  to  maintain
minimum  levels  of  regulatory   capital.   Under  FDIC  regulations,   insured
state-chartered  banks  generally  must  maintain (i) a ratio of Tier 1 leverage
capital to total assets of at least 4.0% to 5.0% (3.0% for the most highly-rated
banks)  and (ii) a ratio of Tier 1 capital to risk  weighted  assets of at least
4.0% and a ratio of total capital to risk weighted assets of at least 8.0%.

Pursuant  to the terms of the Cease and Desist  Order  issued to the Bank by the
FDIC and the NYSBD in December 1991 ("Order"),  the Bank was required to achieve
a Tier 1 leverage  capital  ratio equal to 6.0% as of  December  31, 1992 and to
maintain such level of regulatory capital thereafter. The provisions of the 1995
MOU required the Bank to maintain its ratio of Tier 1 capital to total assets in
an amount equal to or greater than 5.5%. The 1995 MOU also restricted the Bank's
ability to, among other things, pay dividends on its

684721.2
                                      -18-

<PAGE>



capital  stock.  At  December  31,  1995,  the Bank was not in  compliance  with
applicable  regulatory capital requirements as set forth in the 1995 MOU but was
otherwise in compliance with the terms of the Order.

On October 31, 1996, the Bank requested that the Bank terminate its insurance of
accounts  as a result  of having  transferred  all of its  remaining  non-retail
deposits and mortgage escrow accounts to other insured institutions or servicing
entities.  On April 14, 1997,  River Bank  received an order of  termination  of
insurance from the FDIC terminating River Bank's status as an insured depository
institution  effective as of December 31, 1997. As a result of the effectiveness
of the order of  termination  of insurance,  River Bank is no longer  subject to
FDIC jurisdiction.

As a result of the substantially improved capital position of the Bank following
consummation  of the Branch Sale, the Bank believes that it's capital  currently
exceeds all minimum regulatory requirements.


Results of Operations:

The Bank  incurred a net loss  applicable to common shares for the three and six
months ending  December 31, 1997 of $1.2 million,  or $0.19 per share,  and $1.6
million or $0.24 per share, respectively. For the same periods in 1996, the Bank
incurred net losses of $17.8 million,  or $2.51 per share, and $23.4 million, or
$3.30 per share,  respectively.  The  primary  reasons  for the  decrease in the
Bank's net loss  applicable  to common shares in the three and six months ending
December  31,  1997,  as  compared to the same  periods in 1996,  related to the
substantial decline in writedowns of investments in real estate which aggregated
$0 and $350,000 for the three and six month periods ended  December 31, 1997, as
compared  to $14.7  million  and $18.7  million for the same three and six month
periods in 1996. In addition,  net interest loss after provision for loan losses
was  reduced  from $1.5  million  and $2.0  million  for the three and six month
periods ended December 31, 1996 to $102,000 and $110,000 for the same periods in
1997.

The decline in net interest  loss was primarily  attributable  to a $1.0 million
reduction  in  provision  for loan losses  which was taken in the quarter  ended
December 31, 1996 and to the decline in interest expense in the six months ended
December  31,  1996 from $3.9  million to $3.2  million in the six months  ended
December 31, 1997. The primary  reason for the decrease in interest  expense was
due to the decline in the average  balance of borrowed funds  liabilities in the
six months  ended  December  31, 1997 as opposed to the same six month period in
1996. The average balance of borrowed funds  liabilities  declined $22.6 million
during the six months ended  December 31, 1997 as compared  with the same period
in 1996. The decline in such  liabilities  was the result of repayment  activity
funded by asset sales in accordance with the Bank's business plan.

Net  Interest  Income.  As a result of the sale of  assets  and  disposition  of
deposit  liabilities  in connection  with the Branch Sale on June 28, 1996,  the
operations of the Bank are no longer substantially dependent on its net interest
income,  which is the difference  between the interest  income received from its
interest-earning  assets,  including investment  securities,  and loans, and the
interest  expense  incurred  on  its  interest-bearing  liabilities,   including
advances  and  other  borrowings.  Net  interest  income  is  determined  by  an
institution's  interest  rate spread  (i.e.,  the  difference  between the yield
earned on its interest-earning assets and the rates paid on its interest-bearing
liabilities)   and  the   relative   amount  of   interest-earning   assets  and
interest-bearing   liabilities.   Net  interest  income  can  be  positively  or
negatively impacted by changes in interest rates.

The  combined  effects of the changes in interest  income and  interest  expense
resulted in a $400,000 or 79.9% increase and a $900,000 or 89.3% increase in net
interest  income  during  the three and six months  ending  December  31,  1997,
respectively,  as  compared  to the same  periods in 1996.  The  Bank's  average
interest rate spread increased from (2.80)% and (2.59)% during the three and six
months ending December 31, 1996, respectively, to (2.39)% and (2.13)% during the
three and six months  ending  December  31,  1997,  primarily as a result of the
effects of the sale of assets and reductions in deposit  liabilities as a result
of the Branch Sale on June 28, 1996.

The Bank's  net  interest  margin,  which  measures  the ratio of the Bank's net
interest income to its average  interest-earning  assets, increased from (1.80)%
and  (1.84)%  during  the  three  and  six  months  ending  December  31,  1996,
respectively,  to (0 .40)% and  (0.43)%  during the three and six months  ending
December 31, 1997.  This  increase was due primarily to an increase in the ratio
of interest-earning  assets (with an average yield of 6.85%) to interest-bearing
liabilities  (with an  average  cost of 8.18%)  from  110.8%  for the six months
ending December 31, 1996 to 130.6% for the six months ending December 31, 1997.

684721.2
                                      -19-

<PAGE>



The following tables set forth, for the periods indicated, information regarding
(i) the total dollar amount of interest income from interest-earning  assets and
the resultant  average yields,  (ii) the total dollar amount of interest expense
on  interest-bearing  liabilities  and the  resultant  average  cost,  (iii) net
interest  income,  (iv)  net  interest  margin  and (v)  interest  rate  spread.
Information is based on daily balances during the indicated periods.
<TABLE>
<CAPTION>
<S>                             <C>          <C>          <C>         <C>          <C>           <C>
                                                       Three months ending December 31,
                                 ----------------------------------------------------------------------------------------

                                   Average               Average         Average                 Average
                                   Balance   Interest    Rate(1)         Balance     Interest    Rate(1)
                             (Dollars in Thousands)
Average Assets:
Money market investments         $    -     $    -             -  %   $        4,000$        51          5.10%

Investment securities                  1,335     -          -                  5,685         18          1.27
Loans receivable, net(2)              93,109      1,369           5.88        98,696      1,178          4.77
Other interest-earning assets          7,385         96           5.20         2,878         38          5.28
                                   --------- ----------                    --------- ----------
     Total interest-earning                                         75                                     62
         assets, interest income     101,829      1,465           5.         111,259      1,285          4.
                                               --------                                --------
Non-interest-earning cash              5,760                                   8,709
Allowance for loan losses            (27,365)                                (30,659)
Other assets(3)                      118,318                                 152,246
                                    --------                                --------
Total assets                     $   198,542                          $      241,555
                                 =   =======                          =      =======

Average Liabilities and
     Stockholders' Equity:
FHLB advances                    $    -     $    -          - %       $        2,026$        19          3.75%
Marine Midland debt                   60,845      1,242           8.17        69,574      1,286          7.39
Secured by loans sold with                                          05                                     80
     recourse                         14,559        293           8.          23,179        452          7.
Other payables                         1,550         31           8.00         1,500         30          8.00
                                   --------- ----------                   ---------------------
     Total interest-bearing           76,954                        14                                     42
     liabilities, interest expense                1,566           8.          96,279      1,787          7.
                                               --------                               ---------

Other liabilities                     13,615                                  21,381
                                    --------                               ---------
     Total liabilities                90,569                                 117,660
Stockholders' equity                 107,973                                 123,895
                                    --------                                --------
Total liabilities and                                                        241,555
                                                                             =======
     stockholders' equity        $   198,542                          $
                                 =   =======                          =
Net interest income                               $(101)                            $      (502)
                                                  ======                            =      =====
Average interest rate spread                                (2.39)%                                     (2.80)%
                                                            =======                                     =======
Net interest margin                                         (0.40)%                                     (1.80)%
                                                            =======                                     =======
Ratio of interest-earning assets      132.3%                                  115.6%
                                      ======                                  ======
     to interest-bearing
     liabilities(3)
</TABLE>

684721.2
                                      -20-

<PAGE>
<TABLE>
<CAPTION>
<S>                             <C>          <C>         <C>     <C>         <C>           <C>


                                                       Six months ending December 31,
                                 ----------------------------------------------------------------------------

                                   Average               Average    Average                Average
                                   Balance    Interest   Rate(1)    Balance    Interest    Rate(1)
                             (Dollars in Thousands)
Average Assets:
Money market investments         $     -     $      -       -%    $      4,000 $       111          5.55%
Investment securities                   2,982        55         3.69     5,685        133          4.68
Mortgage-backed and related                                                                          51
     securities                       -             -            -          47          2          8.
Loans receivable, net(2)               93,996     2,905         6.18   100,579      2,522          5.01
Other interest-earning assets           5,911       154         5.21     1,728         58          6.71
                                    -------------------             ---------------------
     Total interest-earning asset                 3,114            5   112,039                       04
                                              ---------
         interest income         s,   102,889                   6.0                 2,826          5.
                                             -                                  ---------
Non-interest-earning cash               7,531                            9,503
Allowance for loan losses             (28,766)                         (32,243)
Other assets(3)                       121,260                          166,038
                                 ------------                       ----------
Total assets                     $    202,914                     $    255,337
                                 =    =======                     =    =======

Average Liabilities and
     Stockholders' Equity:
FHLB advances                    $     -     $      -    -%       $      2,026$        38          3.75%
Marine Midland debt                    62,585     2,536         8.10    75,685      2,907          7.68
Secured by loans sold with                                         5    22,333                       80
     recourse                          14,877       636         8.5                   871          7.
Repurchase agreements                 -            -             -     -           -          -
Other payables                           1,300       52         8.00     1,050         42          8.00
                                 ----------------------             ---------------------
     Total interest-bearing            78,762                      8   101,094                       63
     liabilities, interest expense                3,224         8.1                 3,858          7.
                                             ----------                         ---------

Non-interest-bearing deposits         -                                    755
Other liabilities                       16,000                          23,682
                                 -------------                     -----------
Total liabilities                      94,762                          125,531
Stockholders' equity                  108,152                          129,806
                                 ------------                       ----------
     Total liabilities and                                             255,337
                                                                       =======
         stockholders' equity    $    202,914                     $
                                 =    =======                     =
Net interest income                          $    (110)                       $    (1,032)
                                             ==========                       =    =======
Average interest rate spread                                   (2.13)%                            (2.59)%
                                                               =======                            =======
Net interest margin                                            (0.43)%                            (1.84)%
                                                               =======                            =======
Ratio of interest-earning assets to    130.6%                           110.8%
                                       ======                           ======
     interest-bearing liabilities(3)

(1)  Calculated on an annualized basis.
(2) The average balance of interest-earning assets includes non-accrual loans.
(3)  Interest-earning assets do not include investments in real estate which may
     have a weighted average yield which exceeds the Bank's cost of funds. Such
     investments in real estate are included in other assets.
</TABLE>

684721.2
                                                   -21-

<PAGE>

The following table sets forth, in summary form, the Bank's  repricing  analysis
at December 31, 1997.
<TABLE>
<CAPTION>
<S>                                  <C>         <C>            <C>           <C>         <C>
                                                            December 31, 1997
                                      ---------------------------------------------------------------------
                                         Within       Seven to     More than
                                           six         twelve     one year to   Three years
                                         months        months     three years    and over       Total
                                                             (Dollars in Thousands)
Interest-earning Assets:
  Money market investments            $     -      $      -      $      -      $     -      $      -
  Investment securities                     -            -             -               1,373         1,373
  Loans sold with recourse                   15,895      -             -               3,762        19,657
  Loans Receivable, net                       6,530         6,530        19,590       32,646        65,296
                                      ------------- ------------- -------------------------- -------------
     Total interest-earning assets           22,425         6,530        19,590       37,781        86,326
                                       ------------  ------------ --------------------------  ------------

Interest-bearing Liabilities:
  FHLB advances                             -            -             -             -            -
  Secured by assets sold with recourse       10,838      -             -             -              10,838
  Marine Midland Debt                        60,556       -             -             -             60,556
                                        ------------------------------------------------------      ------
  Total interest-bearing liabilities         71,394       -             -             -             71,394
                                        ------------------------------------------------------      ------

Interest-rate sensitivity gap(1)      $     (48,969$        6,530$       19,590$      37,781$       14,932
                                      =     ========        ======       =======      =======       ======
Cumulative interest-rate sensitivity                      (42,439                     14,932
                                                          =======                     ======
gap                                   $     (48,969$             $      (22,849$
                                      =     ========             =      ========
Cumulative interest-rate sensitivity       (25.17)%      (21.82)%      (11.75)%        7.68%
                                           ========      ========      ========        =====
     gap as a percentage of total
     assets
</TABLE>

(1)  Interest-rate  sensitivity gap is the difference  between  interest-earning
assets and interest-bearing liabilities within the indicated time frames.

The Bank's net interest loss for the three and six month periods ending December
31, 1997 was $101,000 and $110,000,  respectively, as compared with net interest
loss during the same periods in 1996 of $502,000 and $1.0 million, respectively.
Net interest margin increased to (2.39)% and (2.13)% for the three and six month
periods in 1997 compared to (2.80)% and (2.59)% in the same periods of 1996, due
primarily  to the  effects  of the sale of  assets  and  reductions  in  deposit
liabilities as a result of the Branch Sale on June 28, 1996.

Total interest and dividend  income for the six months ending  December 31, 1997
and 1996 was $3.1  million  and $2.8  million,  respectively.  The  increase  in
interest and dividend income in the six months ending December 31, 1997 compared
to the same period in 1996 was due  primarily to better yields on the Bank's net
loan portfolio.


Provision for Credit Losses.  No provision was made for the three and six months
ending December 31, 1997, a decrease of $1.0 million as compared to $1.0 million
for the same six  month  period in 1996.  Adjustments  to the  Bank's  loan loss
provisions are the result of management's review of current economic conditions,
the  Bank's  loan  portfolios  and,  particularly,  the  levels  of  the  Bank's
non-performing and classified assets.

684721.2
                                      -22-

<PAGE>



The following table sets forth the activity in the Bank's Allowance for Possible
Credit Losses for the periods indicated:

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

                                                                                   Six months ending
                                                                                      December 31,
                                                                              ----------------------------
                                                                                   1997          1996
                                                                                   ----          ----
                                                                                 (Dollars in Thousands)

Beginning Allowance for Possible Credit Losses                                $       31,570 $       34,142

  Chargeoffs against Allowance for Possible Credit Losses                             (5,144)       (3,547)
  Recoveries of amounts previously charged off                                           357            679
                                                                              ---------------  ------------
     Net chargeoffs against Allowance for Possible Credit Losses                      (4,787)       (2,868)
  Provision for possible credit losses                                                     -         1,000
  Amortization of discounts related to Asset Sale to Pool
     Company transactions at June 30, 1996                                              (124)         (946)
                                                                              ---------------  ------------
Ending Allowance for Possible Credit Losses                                   $       26,659 $       31,328
                                                                              =       =======       ======
</TABLE>

Chargeoffs  against the Allowance for Possible  Credit Losses for the six months
ended December 31, 1997 were primarily  attributable to the disposition,  during
the quarter  ended  September  30,  1997,  of a real estate loan with a carrying
value of approximately $4.0 million which had been  substantially  reserved for.
The  disposition  of this loan  accounted  for $3.8  million of the $5.1 million
removed from the Allowance as a result of chargeoffs during the six months ended
December 31, 1997.

Chargeoffs  against the Allowance for Possible  Credit Losses for the six months
ended December 31, 1996 were primarily  attributable to the disposition,  during
the quarter  ended  December 31, 1996,  of two real estate loans with a carrying
value of approximately $3.4 million which had been  substantially  reserved for.
The  disposition  of these  two loans  accounted  for $3.4  million  of the $3.5
million  removed  from the  Allowance as a result of  chargeoffs  during the six
months ended December 31, 1996.


Real estate  operations.  The following  table sets forth the  components of the
Bank's real estate operations for the periods indicated:

<TABLE>
<CAPTION>
<S>                                                                        <C>                <C> 
                                                                                 Six months ending
                                                                                    December 31,
                                                                            ---------------------------

                                                                                 1997          1996
                                                                                 ----          ----
                                                                               (Dollars in Thousands)

Other real estate operations:
  Operating income from investments in real estate                          $         6609 $         5932
  Operating expenses from investments in real estate                                 5,079         4,246
                                                                            --------------  ------------
     Net income from investments in real estate                                      1,530         1,686
  Net (loss)/gains from sale of investments in real estate                          (1,003)       (1,195)
                                                                             -------------- -------------
     Investment in real estate - operating results, net                                527           491
  Write-down of investments in real estate                                            (350)      (18,745)
                                                                            --------------- -------------
     Total real estate operations, net                                      $          177$      (18,254)
                                                                            =          ====      ========
</TABLE>


Real estate operations, net, resulted in a gain of $482,000 and $177,000 for the
three and six months  ended  December  31,  1997,  respectively,  as compared to
losses of $14.5  million and $18.3  million for the three and six months  ending
December  31,  1996.  The  primary  reason  for  the  losses  from  real  estate
operations,  net, in the three and six months  ended  December  31, 1996 was the
recording  of  writedowns  for  certain  real estate  properties,  as more fully
described  below,  which  accounted  for $14.7  million and $18.7 million of the
losses  recorded in the three and six month  periods  ended  December  31, 1996,
respectively.  These asset losses  offset the  operating  income  realized  from
investments in real estate during the three and six month periods ended December
31, 1997.


684721.2
                                      -23-

<PAGE>



As a result of an overall  evaluation  of the Bank's real estate  portfolio  and
individual  real  estate   properties  as  further  described  below,  the  Bank
established real estate valuation reserves in the amount of $14.7 million during
the quarter  ending  December  31, 1996 to reflect  determinations  to sell five
individual properties.

During the quarter ending  December 31, 1996, the Bank  determined that it would
not undertake the rehabilitation  and leasing of an Atlanta,  GA office property
leased by the Federal  Government  under a lease with a term ending during 1997.
The  Atlanta  office  property  was  acquired  by the  Bank in  foreclosure  and
previously  had  a  net  book  value  of  approximately  $25.3  million.  As  an
alternative  to  undertaking  the major  rehabilitation  project and the risk of
leasing the building to recover the Bank's  substantially  increased  investment
subsequent to rehabilitation, the Bank has elected to list the property for sale
with expected net proceeds of approximately $14.0 million. As a result, the Bank
established a real estate  valuation  reserve for this property in the amount of
$11.3 million. The Bank also decided during the quarter ending December 31, 1996
to dispose  of four  other real  estate  properties  and one real  estate  joint
venture and has established  aggregate real estate valuation  reserves for these
properties in the amount of $3.4 million.

During the quarter ending  September 30, 1996, the Bank also  established a $4.0
million real estate valuation reserve providing for the anticipated sale of four
other real estate  properties at net sale proceeds which are expected to be less
than the Bank's previously recorded net book value for those assets.

In the case of each of the individual real estate properties for which valuation
reserves were  established  during the six months ending  December 31, 1996, the
Bank determined  that a cash sale would result in a higher net realizable  value
to the Bank than undertaking development or rehabilitation requiring the Bank to
invest  substantially  more in each real estate property with potential recovery
of the bank's net book value and additional investment deferred into the future.


Expenses.  Total  expenses  were $1.6 million and $3.3 million for the three and
six month periods  ended  December 31, 1997,  respectively,  as compared to $1.9
million and $3.1 million for the three and six months  ended  December 31, 1996.
Expenses  generally  declined in all  categories  during the three and six month
periods  ended  December 31, 1997, as compared to the  corresponding  periods in
1996,  primarily as a result of the Bank's continued  reduction in total assets.
Expense  reductions  were  achieved  primarily  as a result of the  reduction of
salary and other  operating  expenses  during the six months ended  December 31,
1997 as compared to the same six month period in 1996.  At December 31, 1997 the
Bank  maintained a full time staff  complement of two personnel,  one of whom is
the President,  Chief Executive Officer and Chief Financial Officer,  and one of
whom performs administrative duties.

Legal and  professional  fees expense  increased  from  $762,000  during the six
months ended  December 31, 1996 to $1.3 million  during the same period in 1997,
as a result of expenses incurred in connection with the Bank's continued efforts
to convert its corporate form to a non-bank  corporation no longer  regulated by
the FDIC and the NYSBD (see above). The Bank initiated corporate form conversion
activities in the quarter ended June 30, 1997. The bank accrued and paid $53,000
and $53,000 in the quarter  ended June 30, 1997,  $132,000 and $0 in the quarter
ended September 30, 1997 and $552,000 and $460,000 in the quarter ended December
31, 1997 for legal and professional fees associated with this conversion.


Other income and  expense.  Net other income and expense was $0 and $1.7 million
during the three and six months ended December 31, 1997 as compared to a loss of
$3.3 million and $3.3 million for the  corresponding  periods in 1996. Net other
income in the six month period ended  December 31, 1997 was primarily due to the
recorded gain on sale of the Bank's largest  preferred  stock holding during the
quarter ended September 31, 1997.

During the quarter ending  December 31, 1996,  the Bank and Marine  undertook an
overall  review of the closing of the Branch  Sale.  As a result of such review,
the Bank has  established  a  reserve  of $3.3  million  for  potential  closing
settlement  adjustments  and claims  which it believes may be asserted by Marine
related  to  certain  assets   acquired  by  Marine  in  the  Branch  Sale.  The
establishment  of this reserve is reflected on the  Statement of  Operations  as
provision  for Marine Branch Sale  contingencies.  At December 31, 1997 the Bank
had a remaining accrued liability for potential  settlement claims approximating
$2.2  million.  The  Bank  believes  that  the  remaining  reserve  for  closing
settlement  adjustments  adequately provides for claims which may be asserted by
Marine.

684721.2
                                      -24-

<PAGE>



Non-performing Assets:

Primarily as a result of  deterioration in the real estate markets and a general
economic recession in the New York metropolitan area and in other areas in which
the Bank was engaged in lending activities at the time, particularly California,
the Bank has had substantial asset quality problems since 1989.

Non-performing  loans are those  loans  placed on  non-accrual  status and loans
which are on accrual  status but  delinquent 90 days or more. The Bank generally
places a loan which is delinquent 90 days or more on  non-accrual  status unless
it is well secured and, in the opinion of management, collection appears likely.
In addition, the Bank may place a loan on non-accrual status even when it is not
yet  delinquent  90 days or more if the  Bank  makes a  determination  that  the
interest on such loan is not  collectible.  When loans are placed on non-accrual
status,  any  accrued but unpaid  interest  on the loan is  reversed  and future
interest  income  is  recognized  only if  actually  received  by the  Bank  and
collection of principal is not in doubt.

Investments  in real estate consist of (i) loans which are secured by properties
and which are  classified  as  impaired  loans  (see  below),  (ii) real  estate
acquired upon  foreclosure or by  deed-in-lieu  thereof,  which is classified as
other real  estate  owned,  and (iii) real  estate  acquired  as a result of the
Bank's  involvement  in joint  ventures  for the  acquisition,  development  and
construction  of real  estate,  which  is  classified  as real  estate  held for
investment.

A loan is categorized as an impaired loan when such loan has been  determined to
have the following characteristics:  (i) the borrower has little or no equity in
the  underlying  collateral  based upon the current  estimated fair value of the
property and (ii) the borrower has either (a) abandoned  control of the property
or (b) retained control but, because of the current  financial  condition of the
borrower or of the  property,  it is doubtful  that the borrower will be able to
rebuild  equity in the property or otherwise  repay the loan in the  foreseeable
future.  In these  circumstances,  the  collateral is  considered  impaired even
though a legal action to foreclose has not been completed.

The following  table presents  information  regarding the Bank's  non-performing
assets and other asset quality data at December 31, 1997 and June 30, 1997:

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

                                                                            December       June
                                                                              31,           30,
                                                                              1997         1997
                                                                           (Dollars in Thousands)

Non-performing assets(1) (by property type):
     Non-performing loans:
         Single-family residential(2)                                    $        3,653 $      3,924
         Multi-family residential                                                15,675       16,790
         Commercial real estate                                                  11,086       11,557
         Commercial business                                                      8,858       12,806
         Consumer                                                                  4,643         2,871
                                                                         -------------- --------------
                                                                                 43,915        47,948
     Other real estate owned and real estate held for investment, net:
         Single-family residential(2)                                                 -          597
         Multi-family residential                                                 1,031        4,566
         Commercial real estate                                                  21,368       19,570
         Construction                                                             68,892        72,617
                                                                         --------------- -------------
                                                                                  91,291        97,350
              Total investments in real estate, net and non-performing                       145,298
                                                                                             =======
                  loans                                                  $      135,206 $
                                                                         =      ========

     Other Asset Quality Data:
     Delinquent loans(3)                                                 $         2,52 $            -
                                                                         ===============   ==========
     Restructured loans(4)                                               $       23,339 $       24,454
                                                                         ===============   ==========
     Loans to facilitate(5)                                              $            - $            -
                                                                         ===============   ==========
     Allowance for credit losses                                         $       26,659 $       31,570
                                                                         ===============   ==========
</TABLE>


684721.2
                                      -25-

<PAGE>

<TABLE>
<CAPTION>
<S>                                                                        <C>            <C> 
                                                                            December       June
                                                                              31,           30,
                                                                              1997         1997
                                                                           (Dollars in Thousands)
                                                                           (Dollars in Thousands)
     Asset Quality Ratios:
     Non-performing assets as a percentage of total assets (1)                   69.50%       68.52%
     Non-performing assets to total loans and investments in real estate(1)      73.78%       75.24%
     Non-performing loans as a percentage of total loans(1)                      47.76%       32.96%
     Allowance for credit losses as a percentage of total loans                  28.99%       50.06%
     Allowance for credit losses as a percentage of non-performing
         loans(1)                                                                60.71%       65.84%
     Net charge-offs as a percentage of average loans during the period
         ended(6)                                                                 0.32%        3.59%
     Investments in real estate as a percentage of total non-performing          67.52%       67.00%
         assets
</TABLE>

(1)      Non-performing assets consist of (i) non-performing loans, consisting
         of non-accrual loans and accruing loans 90 days or more overdue, (ii)
         investments in real estate, which consist of impaired loans, other real
         estate owned and real estate held for investment, net of related
         reserves and (iii) investment securities in default. Non-performing
         assets do not include restructured loans which are performing in
         accordance with their terms and have been removed from non-performing
         status.

(2)      Primarily consists of completed single-family residential developments
         and lots for the development of single-family residences.

(3)      Delinquent loans consist of loans which are 31 to 89 days overdue.

(4)      Restructured loans consist of loans which have been restructured (at
         market rates at the time of the restructuring) primarily as a result of
         the financial condition of the property which secures the loan and
         which are performing in accordance with their restructured terms.

(5) Loans to facilitate consist of loans to finance the sale of investments in
real estate.

(6) Percentages computed on an annualized basis where appropriate.


The Bank's non-performing assets began increasing during 1989 and increased from
$152.5  million or 5.2% of total assets at December 31, 1989 to a high of $602.8
million at December 31, 1992.  Non-performing  assets decreased from the high at
December 31, 1992 by $467.6  million or 77.6% to $135.2  million at December 31,
1997 but,  because of the  substantial  decrease in the Bank's total assets as a
result of the  Branch  Sale on June 28,  1996,  amounted  to 69.5% of the Bank's
total   assets  at  December  31,  1997.   Non-performing   assets   consist  of
non-performing  loans,  investments in real estate and investment  securities in
default.

The Bank's total  non-performing  assets  amounted to $135.2 million at December
31, 1997 compared to $141.1  million at September 30, 1997 and $145.3 million at
June 30, 1997. The Bank's total non-performing assets decreased by $5.9 million,
or 4.2%,  and $10.1  million,  or 7.0%  during the three and six  months  ending
December 31, 1997, respectively. During the three and six months ending December
31, 1997, other real estate owned and real estate held for investment  decreased
by $3.5 million and $6.0 million, respectively.  During the three and six months
ending  December 31, 1997,  non-performing  loans  decreased by $2.4 million and
$4.1 million,  respectively.  The overall decrease was due primarily to the sale
or collection of non-performing assets,  partially offset by the movement of one
commercial real estate loan asset to non-performing status.

Performing  loans  delinquent more than 30 to 89 days, which is one indicator of
potential  non-performing assets, remained at $2.5 million at December 31, 1997.
An analysis of these loans  indicates  that  collection  of accrued  interest in
arrears is probable.



684721.2
                                      -26-

<PAGE>



The following tables set forth the activity in the Bank's  non-performing assets
for the six months ending December 31, 1997 and 1996.
<TABLE>
<CAPTION>
<S>                                                                <C>                  <C>
                                                                       Six months            Six months
                                                                         ending                ending
                                                                      December 31,          December 31,
                                                                          1997                  1996
                                                                            (Dollars in Thousands)

Beginning balance:
     Non-performing loans ("NPLs")                                   $       47,947       $         36,816
     Investments in Real Estate ("REO")                                      97,350                146,440
                                                                       ------------            -----------
                                                                            145,297                183,256
                                                                        -----------            -----------

Additions:
     NPL additions                                                            2,842                  1,645
     REO construction costs                                                   4,979                  5,961
                                                                      -------------          -------------
                                                                              7,821                  7,606
                                                                      -------------          -------------

Transfers:
     NPL transfers to REO                                                         -                      -
     REO transfers from NPL                                                     -                    -
                                                                     ----------------     ------------
                                                                                -                    -
                                                                     ----------------     ------------

Write-offs:
     NPL write-offs                                                           4,233                      -
     REO write-offs                                                           2,691                 18,526
                                                                      -------------           ------------
                                                                              6,924                 18,526
                                                                      -------------           ------------

Deletions:
     NPL moved to performing                                                      -                      -
     NPL satisfactions/payments                                               2,641                  2,551
     REO satisfactions/sales                                                  8,347                 25,953
                                                                      -------------           ------------
                                                                             10,988                 28,504
                                                                       ------------           ------------

Ending balance:
     Non-performing loans ("NPLs")                                           43,915                 35,910
     Investments in Real Estate ("REO")                                      91,291                107,922
                                                                       ------------            -----------
                                                                     $      135,206       $        143,832
                                                                     =      =======       =        =======
</TABLE>


A net of $10.1 million of  non-performing  assets were  resolved  during the six
months ending December 31, 1997, primarily as a result of the  sale/satisfaction
of $11.0 million of non-performing  loans and investments in real estate and the
write-off of $6.9  million of  investments  in real estate which were  partially
offset by $7.8 million of additions.


Other Matters:

   
Impact of Year 2000.  Some of the Bank's older  computer  programs  were written
using two digits  rather than four to define the  applicable  year. As a result,
those  computer  programs have  time-sensitive  software that  recognizes a date
using "00" as the year 1900 rather than the year 2000. This could cause a system
failure or miscalculation  causing disruptions of operations,  including,  among
other things, a temporary inability to process  transactions,  send invoices, or
engage in similar normal business activities.

The Bank has completed an assessment to modify or replace portions of its
software so that its computer systems will function properly with respect to
dates in the year 2000 and thereafter. Since the Bank's 
    

684721.2
                                      -27-

<PAGE>


   
accounting software is maintained and supported by a third party, the total year
2000 project cost is estimated to be minimal.

The Bank believes that with  modifications to existing  software and conversions
to new  software,  the year 2000  issue  will not pose  significant  operational
problems  for  its  computer  systems.   However,   if  such  modifications  and
conversions are not made, or are not completed in a timely manner, the year 2000
issue could have a material impact on the operations of the Bank.

The costs of the project and the date on which the Bank believes it will
complete the year 2000 modifications are based on management's best estimates,
which were derived utilizing numerous assumptions of future events, including
the continued availability of certain resources and other factors. However,
there can be no guarantee that these estimates will be achieved and actual
results could differ materially from those anticipated. Specific factors that
might cause such material differences include, but are not limited to, the
availability and costs of personnel trained in this area, the ability to locate
and correct all relevant computer codes, and similar uncertainties.
    

684721.2
                                      -28-

<PAGE>



PART II - OTHER INFORMATION

Item 1.    Legal Proceedings

           None

Item 2.    Changes in Securities

           None

Item 3.    Defaults Upon Senior Securities

           Not applicable

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

           The Bank held its annual meeting of  shareholders on October 7, 1997.
The Bank's stockholders considered proposals to:

           1. elect William D. Hassett and Jerome R. McDougal directors to serve
for a term of three years or until such  director' s successors  are elected and
shall have qualified ("Proposal 1");

           2.  ratify the  appointment  of Ernst & Young LLP as the  independent
auditors of the Bank for fiscal year 1998 ("Proposal 2"); and

           3.  approve  the  proposal  that the Bank be closed and its  business
wound up  substantially in accordance with the terms and conditions set forth in
the Bank's Proxy Statement  mailed on September 15, 1997 to all  stockholders of
record of the Bank as of September 2, 1997 ("Proposal 3").

           According  to the  records of the Bank and  American  Stock  Transfer
Company,  the Bank's  transfer  agent  ("AST"),  there were a total of 7,100,000
shares of common stock,  $1.00 par value, of the Bank (the "Common Shares") that
could be voted at the Meeting,  and 5,883,395  Common Shares were represented at
such meeting by the holders thereof or by proxy, which constitutes a quorum with
respect to Proposal 1 and Proposal 2.

           According  to the records of the Bank and AST,  there were a total of
1,400,000 shares of 15%  non-cumulative  perpetual  preferred  stock,  series A,
$1.00 par value,  of the Bank (the  "Series A Preferred  Shares")  that could be
voted on  Proposal 3 only,  and that  928,228  Series A  Preferred  Shares  were
represented  at such  meeting by the holders  thereof or by proxy,  which shares
together with the 5,883,395  Common Shares  constitutes a quorum with respect to
Proposal 3.

           The  following  table sets  forth the  number of votes in favor,  the
number of votes opposed, and the number of abstentions (or votes withheld in the
case of the  election  of  directors)  with  respect  to  each of the  foregoing
proposals.


684721.2
                                      -29-

<PAGE>

<TABLE>
<CAPTION>
<S>                                                    <C>                 <C>            <C>
                                                                           Votes           Abstentions
Proposal                                            Votes in Favor        Opposed          (Withheld)
- ----------------------------------------------------------------------------------------------------------
Proposal 1
   William D. Hassett                                       5,883,395       --                 --
   Jerome R. McDougal                                       5,883,395       --                 --

- ----------------------------------------------------------------------------------------------------------
Proposal 2                                                  5,883,395       --                 --

Proposal 3
   Common Shares                                            5,632,395         --                --
   Preferred Shares                                           752,728         --                   175,500
</TABLE>


         There were 251,000 Common Shares not voting on Proposal 3.





684721.2
                                      -30-

<PAGE>



                                   SIGNATURES

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


                               River Bank America
                                  (Registrant)




                               /s/ Jerome R. McDougal
                               ----------------------
                               Jerome R. McDougal
                               President, Chief Executive Officer
                                 and  Chief Financial Officer
 
684721.2
                                      -31-

<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 20.  Indemnification of Directors and Officers

            The  registrants  are  Delaware  corporations.  In  accordance  with
Section  102(b)(7) of the Delaware  General  Corporation  Law (the "DGCL"),  the
certificates of  incorporation  of the registrants  contain a provision to limit
the personal  liability of directors for violations of their  fiduciary  duties.
Such provisions  eliminate each  director's  liability to the corporation or its
stockholders  for monetary  damages  except (i) for any breach of the director's
duty of  loyalty  to the  corporation  or its  stockholders,  (ii)  for  acts or
omissions not in good faith or which involve intentional misconduct or a knowing
violation of law, (iii) under Section 174 of the DGCL providing for liability of
directors  for  unlawful  payment of dividends  or unlawful  stock  purchases or
redemptions,  or (iv) for any  transaction  from which the  director  derived an
improper  personal  benefit.  The effect of such  provisions is to eliminate the
personal  liability of directors  for monetary  damages for actions  involving a
breach of their  fiduciary  duty of care,  including any such actions  involving
gross negligence.

            Section 145 of the DGCL provides  that a  corporation  may indemnify
any person,  including officers and directors,  who are, or are threatened to be
made,  parties to any  threatened,  pending or completed  legal action,  suit or
proceeding, whether civil, criminal, administrative or investigative (other than
an action by or in the  right of such  corporation),  by reason of the fact that
such person was an officer, director,  employee or agent of such corporation, or
is or was serving at the  request of such  corporation  as a director,  officer,
employee or agent of another  corporation.  The indemnity  may include  expenses
(including  attorneys'  fees),  judgments,  fines and amounts paid in settlement
actually and reasonably  incurred by such person in connection with such action,
suit or proceeding,  provided such officer, director, employee or agent acted in
good faith and in a manner he reasonably believed to be in or not opposed to the
corporation's  best interests and, for criminal  proceedings,  had no reasonable
cause to believe  that his  conduct was  unlawful.  A Delaware  corporation  may
indemnify  officers  and  directors  in an  action  by or in  the  right  of the
corporation  under  the  same  conditions,  except  that no  indemnification  is
permitted without judicial approval if the officer or director is adjudged to be
liable to the  corporation.  Where an officer or director is  successful  on the
merits or otherwise in defense of any action referred to above,  the corporation
must indemnify him against the expenses which such officer or director  actually
or   reasonably   incurred.   The  by-laws  of  the   registrants   provide  for
indemnification of officers and directors to the fullest extent permitted by the
DGCL. In addition, Section 145 authorizes a corporation to purchase and maintain
insurance on behalf of any person who is or was an officer,  director,  employee
or  agent of such  corporation,  or is or was  serving  at the  request  of such
corporation as a director,  officer, employee or agent of another corporation or
enterprise against any liability  asserted against him in any such capacity,  or
arising  out of his  status  as  such,  whether  or not  the  corporation  would
otherwise have the power to indemnify him under Section 145. The registrants may
maintain  officers'  and  directors'   liability  insurance  to  insure  against
liabilities  that  officers and directors of the  corporation  may incur in such
capacities.

Item 21.  Exhibits and Financial Statement Schedules

            (a)         Exhibits

Exhibit
Number                 Description
- ------                 -----------

*2.1 --                Agreement  and Plan of  Merger,  dated as of  October  9,
                       1997,  by and  between  River Asset Sub,  Inc.  and River
                       Distribution Sub, Inc.

*2.2 --                Petition for a Closing Order,  made by River Bank America
                       to the New York State  Supreme  Court,  dated October 15,
                       1997.


693046.4
                                      II-1

<PAGE>




   
*2.2.b --              Notice of Settlement of Closing Order, made by River Bank
                       America  to the  New  York  State  Supreme  Court,  dated
                       December 8, 1997.

*2.2.c --              Closing Order, signed by the New York State Supreme Court
                       on January 9, 1998 and entered on January 14, 1998.
    

*2.3 --                Form  of  Assignment  and  Assumption  Agreement,  by and
                       between River Bank America and River Asset Sub, Inc.

*3.1 --                Amended and  Restated  Certificate  of  Incorporation  of
                       River   Distribution  Sub,  Inc.  

   
**3.2  --              Amended and Restated By-Laws of River  Distribution  Sub,
                       Inc.
    

*3.3 --                Certificate of Incorporation of River Asset Sub, Inc. and
                       Form of Certificate  of Merger.  

*3.4 --                By-Laws of River Asset Sub, Inc.

*4.1 --                Certificates  of  Designation  of the 15%  Non-Cumulative
                       Perpetual  Preferred Stock, Series A, $1.00 par value, of
                       River Distribution Sub, Inc.

   
**5.1 --               Opinion  of Battle  Fowler  LLP.  
    

**8.1 --               Opinion of Roberts & Holland LLP.

*10.1 --               Credit  Agreement  dated as of June 28,  1996 among River
                       Bank America and other  borrowers and Marine Midland Bank
                       and related loan documents.

   
*10.1.b --             Consent of Marine  Midland  Bank to River Bank  America's
                       Reorganization dated October 30, 1997.
    

*10.2 --               Management  Agreement  dated as of June 28, 1996,  by and
                       between River Bank America and RB Management Company LLC.

**23.1 --              Consent  of Ernst & Young  LLP.

   
**23.2 --              Consent   of  Battle   Fowler   LLP   (included   in  and
                       incorporated by reference to Exhibit 5.1 hereto).
    

**23.3 --              Consent  of  Roberts  &  Holland  LLP  (included  in  and
                       incorporated by reference to Exhibit 8.1 hereto).

*24.1 --               Power of Attorney  (included  in the  signature  pages of
                       this Registration Statement).

**99.1 --              Forms of Proxies for Special Meeting of the Stockholders.

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

   
*           Previously filed.
**          Filed herewith.
    


            (b)         Financial Statement Schedules

                        All schedules are omitted as inapplicable.

693046.4
                                      II-2

<PAGE>




Item 22.  Undertakings

            (a)  The undersigned registrants hereby undertake:

                        (1) To file,  during any period in which offers or sales
are being made, a post-effective amendment
to this registration statement:

                        (i)  To  include  any  prospectus  required  by  section
            10(a)(3) of the Securities Act of 1933;

                        (ii) To  reflect in the  prospectus  any facts or events
            arising after the effective date of the  registration  statement (or
            the   most   recent   post-effective   amendment   thereof)   which,
            individually or in the aggregate,  represent a fundamental change in
            the   information   set   forth  in  the   registration   statement.
            Notwithstanding  the  foregoing,  any  increase  or  decrease in the
            volume  of  securities   offered  (if  the  total  dollar  value  of
            securities  offered would not exceed that which was  registered) and
            any  deviation  from  the low or high end of the  estimated  maximum
            offering  range may be reflected  in the form of a prospectus  filed
            with the  Commission  pursuant to Rule 424(b) if, in the  aggregate,
            the changes in volume and price  represent no more than a 20% change
            in  the  maximum   aggregate   offering   price  set  forth  in  the
            "Calculation   of   Registration   Fee"   table  in  the   effective
            registration statement;

                        (iii) To include any material  information  with respect
            to  the  plan  of  distribution  not  previously  disclosed  in  the
            registration statement or any material change to such information in
            the registration statement;

            Provided,  however,  that paragraphs (a)(1)(i) and (a)(1)(ii) do not
apply  if the  registration  statement  is on  Form  S-3 or  Form  S-8,  and the
information  required  to be  included in a  post-effective  amendment  by those
paragraphs  is  contained  in periodic  reports  filed with or  furnished to the
Commission  by the  registrant  pursuant  to section 13 or section  15(d) of the
Securities  Exchange  Act of 1934  that are  incorporated  by  reference  in the
registration statement.

                        (2) That, for the purpose of  determining  any liability
under the Securities Act of 1933, each such
post-effective  amendment  shall be  deemed to be a new  registration  statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

                        (3)  To  remove   from   registration   by  means  of  a
post-effective amendment any of the securities being
registered which remain unsold at the termination of the offering.

            (b)(1) The undersigned registrant hereby undertakes as follows: that
prior to any public  reoffering of the securities  registered  hereunder through
use of a  prospectus  which  is a part of this  registration  statement,  by any
person or party who is deemed to be an  underwriter  within the  meaning of Rule
145(c),  the issuer undertakes that such reoffering  prospectus will contain the
information  called  for by the  applicable  registration  form with  respect to
reofferings  by  persons  who may be deemed  underwriters,  in  addition  to the
information called for by the other items of the applicable form.

            (2) The undersigned  registrants undertake that every prospectus (i)
that is filed  pursuant to paragraph  (1)  immediately  preceding,  or (ii) that
purports to meet the  requirements of section  10(a)(3) of the Securities Act of
1933 and is used in connection  with an offering of  securities  subject to Rule
415, will be filed as a part of an amendment to the  registration  statement and
will not be used until such  amendment is effective,  and that,  for purposes of
determining   any  liability  under  the  Securities  Act  of  1933,  each  such
post-effective  amendment  shall be  deemed to be a new  registration  statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

            (c) Insofar as  indemnification  for  liabilities  arising under the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the registrants pursuant to the foregoing  provisions,  or otherwise,
the  registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange Commission such indemnification is

693046.4
                                      II-3

<PAGE>



against  public  policy  as  expressed  in the  Securities  Act of 1933  and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than payment by the registrants of expenses incurred or
paid by a  director,  officer or  controlling  person of the  registrant  in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered,  the  registrants  will,  unless in the  opinion of its  counsel the
matter  has  been  settled  by  controlling  precedent,  submit  to a  court  of
appropriate  jurisdiction  the question  whether such  indemnification  by it is
against  public  policy as expressed in the  Securities  Act of 1933 and will be
governed by the final adjudication of such issue.

            (d) The undersigned  registrants hereby undertake to supply by means
of a post-effective amendment all information concerning a transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.

693046.4
                                      II-4

<PAGE>



                                   SIGNATURES

   
            Pursuant to the  requirements  of the  Securities  Act of 1933,  the
Registrants  have duly  caused  this  Registration  Statement  on Form S-4 to be
signed on their behalf by the undersigned  thereunto duly authorized in the City
of New York, State of New York on March 26, 1998.
    

                                       RIVER DISTRIBUTION SUB, INC.


                                       By:     /s/ Jerome R. McDougal
                                              ----------------------------
                                               Name:    Jerome R. McDougal
                                               Title:   President


            Pursuant to the  requirements  of the Securities  Act of 1933,  this
Registration  Statement on Form S-4 has been signed by the following  persons in
the capacities indicated and on the dates indicated.


<TABLE>
<CAPTION>
          Signatures                          Title                                      Date
          ----------                          -----                                      ----
<S>                                 <C>                                             <C> 
   
             *                      Vice President, Secretary and                   March 26, 1998
- ---------------------------
Robin Chandler Duke                 Director
             *                      Director                                        March 26, 1998
- ----------------------------
Robert N. Flint
             *                      Director                                        March 26, 1998
- ---------------------------
William D. Hassett
/s/ Jerome R. McDougal              President, Chief Executive                      March 26, 1998
- ---------------------------
Jerome R. McDougal                  Officer, Director and Chairman of
                                    the Board of Directors
                                    (principal executive and principal
                                    financial officer)
             *                      Director                                        March 26, 1998
- -----------------------------
Edward V. Regan
    

 * By:  /s/ Jerome R. McDougal
        ----------------------
           Jerome R. McDougal
            Attorney-in-fact
</TABLE>

                                            RIVER ASSET SUB, INC.


                                            By:   /s/ Jerome R. McDougal
                                                  ---------------------------
                                                  Name:    Jerome R. McDougal
                                                  Title:   President



693046.4
                                      II-5

<PAGE>



          Pursuant  to the  requirements  of the  Securities  Act of 1933,  this
Registration  Statement on Form S-4 has been signed by the following  persons in
the capacities indicated and on the dates indicated.



<TABLE>
<CAPTION>
          Signatures                                Title                                 Date
          ----------                                -----                                 ----
<S>                                       <C>                                        <C> 
   
             *                            Vice President, Secretary and              March 26, 1998
- ---------------------------
Robin Chandler Duke                       Director
             *                            Director                                   March 26, 1998
- -----------------------------
Robert N. Flint
             *                            Director                                   March 26, 1998
- ---------------------------
William D. Hassett
/s/ Jerome R. McDougal                    President, Chief Executive                 March 26, 1998
- ----------------------------
Jerome R. McDougal                        Officer, Director and Chairman of
                                          the Board of Directors
                                          (principal executive and principal
                                          financial officer)
              *                           Director                                   March 26, 1998
- --------------------------
Edward V. Regan
    

  * By:  /s/ Jerome R. McDougal
         ----------------------
           Jerome R. McDougal
            Attorney-in-fact
</TABLE>

693046.4
                                      II-6

<PAGE>




                                 EXHIBIT INDEX


Exhibit
Number                 Description
- ------                 -----------

*2.1 --                Agreement  and Plan of  Merger,  dated as of  October  9,
                       1997,  by and  between  River Asset Sub,  Inc.  and River
                       Distribution Sub, Inc.

*2.2 --                Petition for a Closing Order,  made by River Bank America
                       to the New York State  Supreme  Court,  dated October 15,
                       1997.

   
*2.2.b --              Notice of Settlement of Closing Order, made by River Bank
                       America  to the  New  York  State  Supreme  Court,  dated
                       December 8, 1997.

*2.2.c --              Closing Order, signed by the New York State Supreme Court
                       on January 9, 1998 and entered on January 14, 1998.
    

*2.3 --                Form  of  Assignment  and  Assumption  Agreement,  by and
                       between River Bank America and River Asset Sub, Inc.

*3.1 --                Amended and  Restated  Certificate  of  Incorporation  of
                       River   Distribution  Sub,  Inc.  

   
**3.2  --              Amended and Restated By-Laws of River  Distribution  Sub,
                       Inc.
    

*3.3 --                Certificate of Incorporation of River Asset Sub, Inc. and
                       Form of Certificate  of Merger.  

*3.4 --                By-Laws of River Asset Sub, Inc.

*4.1 --                Certificates  of  Designation  of the 15%  Non-Cumulative
                       Perpetual  Preferred Stock, Series A, $1.00 par value, of
                       River Distribution Sub, Inc.

   
**5.1 --               Opinion  of Battle  Fowler  LLP.  
    

**8.1 --               Opinion of Roberts & Holland LLP.

*10.1 --               Credit  Agreement  dated as of June 28,  1996 among River
                       Bank America and other  borrowers and Marine Midland Bank
                       and related loan documents.

   
*10.1.b --             Consent of Marine  Midland  Bank to River Bank  America's
                       Reorganization dated October 30, 1997.
    

*10.2 --               Management  Agreement  dated as of June 28, 1996,  by and
                       between River Bank America and RB Management Company LLC.

**23.1 --              Consent  of Ernst & Young  LLP.

   
**23.2 --              Consent   of  Battle   Fowler   LLP   (included   in  and
                       incorporated by reference to Exhibit 5.1 hereto).
    

**23.3 --              Consent  of  Roberts  &  Holland  LLP  (included  in  and
                       incorporated by reference to Exhibit 8.1 hereto).

*24.1 --               Power of Attorney  (included  in the  signature  pages of
                       this Registration Statement).

**99.1 --              Forms of Proxies for Special Meeting of the Stockholders.

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

*           Previously filed.
**          Filed herewith.


                                      II-7

                                                                 EXHIBIT 3.2

                              AMENDED AND RESTATED

                                  B Y - L A W S

                                       OF

                          RIVER DISTRIBUTION SUB, INC.

                            (a Delaware corporation)

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


                                    ARTICLE I

                                     OFFICES

                  SECTION 1. Offices. The Corporation shall maintain its
registered office in the State of Delaware at 1013 Centre Road, in the City of
Wilmington, in the County of New Castle, and its resident agent at such address
is The Prentice-Hall Corporation System, Inc. The Corporation may also have
offices in such other places in the United States or elsewhere as the Board of
Directors may, from time to time, appoint or as the business of the Corporation
may require.

                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS

                  SECTION 1. Annual Meetings. Unless directors are elected by
written consent in lieu of an annual meeting as permitted by law, an annual
meeting of stockholders for the election of directors and for such other
business as may properly be conducted at such meeting shall be held at such
place, either within or without the State of Delaware, and at such time and date
as the Board of Directors shall determine

685796.1


<PAGE>



by resolution and set forth in the notice of the meeting. Stockholders may act
by written consent to elect directors; provided, however, that if such consent
is less than unanimous, such action by written consent may be in lieu of holding
an annual meeting only if all of the directorships to which directors could have
been elected at an annual meeting held at the effective time of such action are
vacant and are filled by such action. At the annual meeting any business may be
transacted and any corporate action may be taken, whether stated in the notice
of meeting or not, except as otherwise expressly provided by statute or the
Certificate of Incorporation. Notice of each annual meeting shall be given in
accordance with Section 3 of this Article II.

                  SECTION 2. Special Meetings. Special meetings of the
stockholders of the Corporation for any purpose or purposes may be called by the
Board of Directors, the President or the Chairman of the Board of Directors and
shall be called by the President or the Secretary at the written request of the
holders of record of not less than a majority of the outstanding shares of
capital stock of the Corporation entitled to vote in an election of directors.
Special meetings shall be held at such place or places within or without the
State of Delaware as shall be stated in the notice of such meeting or may
otherwise be designated by the Board of Directors. At a special meeting no
business shall be transacted and no corporate action shall be taken other than
that stated in the notice of the meeting. Notice of each special meeting shall
be given in accordance with Section 3 of this Article II.

                  SECTION 3. Notice of Meetings. Written notice of the date,
time and place of any stockholders' meeting, whether annual or special, shall be
mailed or delivered to each stockholder of record entitled to vote thereat at
his address as the

                                       -2-

685796.1


<PAGE>



same appears upon the records of the Corporation not less than ten (10) days nor
more than sixty (60) days before the date of any such meeting. Notice of any
special meeting shall state the purposes for which such meeting is called.
Notice of a meeting need not be given to any stockholder who submits a signed
waiver of notice, in person or by proxy, whether before or after the meeting.
The attendance of any stockholder at a meeting, in person or by proxy, without
protesting prior to the conclusion of the meeting the lack of notice of such
meeting, shall constitute a waiver of notice by him.

                  SECTION 4. Quorum. Unless otherwise required by law or the
Certificate of Incorporation, the holders of at least a majority of the capital
stock of the Corporation issued and outstanding and entitled to vote thereat,
who shall be present in person or by proxy at any meeting duly called, shall
constitute a quorum for the transaction of business at all meetings of
stockholders. When a quorum is once present to organize a meeting, the quorum is
not broken by the subsequent withdrawal of any stockholders.

                  SECTION 5. Adjournment. If less than a quorum be present at
any meeting of the stockholders, the meeting may be adjourned from time to time
by a majority vote of the stockholders present or by proxy and entitled to vote
thereat, without notice, other than by announcement at the meeting so adjourned,
until a quorum shall attend. If the adjournment is for more than thirty (30)
days, or if after the adjournment a new record date is fixed for the adjourned
meeting, a notice of the adjourned meeting shall be given to each stockholder of
record entitled to vote at the meeting. Any meeting at which a quorum is present
may also be adjourned in like manner and for such time or upon such call as may
be determined by a majority vote of

                                       -3-

685796.1


<PAGE>



the stockholders present in person or by proxy and entitled to vote thereat. At
any adjourned meeting at which a quorum shall be present, any business may be
transacted and any corporate action may be taken which might have been
transacted at the meeting as originally called.

                  SECTION 6. Voting and Action Without a Meeting. Each
stockholder entitled to vote at any meeting, or to express consent or dissent
without a meeting, may vote or express consent or dissent either in person or by
proxy, duly appointed by an instrument in writing subscribed by such stockholder
or his attorney-in-fact and bearing a date not more than eleven months prior to
said meeting or expression of consent or dissent, unless said proxy provides for
a longer period. Each stockholder entitled to vote or express consent or dissent
shall be entitled to one vote for each share of voting stock registered in his
name on the books of the Corporation on the date fixed as a record date for the
determination of its stockholders entitled to vote or express consent or
dissent, as hereinafter provided. Except for the election of directors or as
otherwise provided by law, by the Certificate of Incorporation or by these
By-laws, at all meetings of stockholders all matters shall be determined by a
majority of the votes cast at such meeting by the holders of shares entitled to
vote thereon. Directors shall, except as otherwise required by this article or
by the Certificate of Incorporation, be elected by a plurality of the votes cast
by each class of shares entitled to vote at a meeting of stockholders present in
person or by proxy and entitled to vote in the election. All elections of
directors shall be by written ballot. Any stockholder executing a proxy in
connection with an annual or special meeting of stockholders of the Corporation
may revoke such proxy at any time before it is voted by (i) giving the

                                      -4-

685796.1


<PAGE>



President or the Secretary of the Corporation, at the address of the Corporation
set forth in the notice of meeting, written notice of such revocation; (ii)
executing a later-dated proxy; or (iii) attending the meeting and giving notice
of such revocation in person. Mere attendance at a meeting will not, in and of
itself, constitute revocation of a proxy. No director or officer of the
Corporation may act as proxy at any meeting of the stockholders.

                  Unless otherwise provided by the Certificate of Incorporation,
any action required by law to be taken at any annual or special meeting of
stockholders, or any action which may be taken at such meetings, may be taken
without a meeting, without prior notice and without a vote, if a consent or
consents in writing, setting forth the action so taken, shall be signed by the
holders of outstanding stock having not less than the minimum number of votes
that would be necessary to authorize or take such action at a meeting at which
all shares entitled to vote were present and voted. Every written consent shall
bear the date of signature of each stockholder who signs the consent. Prompt
notice of the taking of the corporate action without a meeting by less than
unanimous written consent shall be given to those stockholders who have not
consented in writing and who, if the action had been taken at a meeting, would
have been entitled to notice of the meeting if the record date of such meeting
had been the date that written consents signed by a sufficient number of holders
or members to take the action were delivered to the Corporation as provided by
law.

                  SECTION 7. Lists of Stockholders. The officer who has charge
of the stock ledger of the Corporation or the Corporation's transfer agent shall
prepare and make, at least ten (10) days before every meeting of stockholders, a
complete list of the

                                      -5-

685796.1


<PAGE>



stockholders entitled to vote at the meeting, arranged in alphabetical order,
showing the address of each stockholder and the number and class of shares held
by each. Such a list shall be open to the examination of any stockholder, for
any purpose germane to the meeting, during ordinary business hours, for a period
of at least ten (10) days prior to the meeting, either at a place within the
city where the meeting is to be held, which shall be specified in the notice of
the meeting, or, if not so specified, at the place where the meeting is to be
held. The list shall also be provided and kept at the meeting and may be
inspected by any stockholder who is present. If the right to vote at any meeting
is challenged, the inspectors of election, or person presiding thereat, shall
require such list of stockholders to be produced as evidence of the right of the
persons challenged to vote at such meeting, and all persons who appear from such
list to be stockholders entitled to vote thereat may vote at such meeting.

                  SECTION 8. Stock Ledger. The stock ledger of the Corporation
shall be the only evidence as to who are the stockholders entitled to examine
the stock ledger, the list required by Section 7 of this Article II or the books
of the Corporation, or to vote in person or by proxy at any meeting of the
stockholders.

                                      -6-

685796.1


<PAGE>



                                   ARTICLE III

                               BOARD OF DIRECTORS

                  SECTION 1. Powers. The business and affairs of the Corporation
shall be managed by or under the direction of its Board of Directors. The Board
shall exercise all of the powers and duties conferred by law except as provided
by the Certificate of Incorporation or these By-laws.

                  SECTION 2. Number, Election and Term. The number of directors
of the Corporation shall be no less than seven and no more than twenty. Within
the limits specified above, the number of directors constituting the Board of
Directors of the Corporation shall be fixed from time to time by or pursuant to
a resolution passed by the Board of Directors. The Board of Directors shall be
divided into three classes, designated Class I, Class II and Class III. Each
class shall consist, as nearly as possible, of one-third of the total number of
directors constituting the entire Board of Directors. The terms of directors
shall be staggered so that the term of the initial Class I directors shall
terminate on the date of the 1998 annual meeting of stockholders; the term of
the initial Class II directors shall terminate on the date of the 1999 annual
meeting of stockholders; and the term of the initial Class III directors shall
terminate on the date of the 2000 annual meeting of stockholders. At each annual
meeting of stockholders beginning in 1998, successors to the class of directors
whose term expires at that annual meeting shall be elected for a three-year
term, with each director to hold office until his or her successor shall have
been duly elected and qualified.

                  The directors of one class shall be elected by stockholders at
each annual meeting of stockholders or as otherwise provided in Article II,
Section 1. The directors

                                      -7-

685796.1


<PAGE>



chosen at any annual meeting shall hold office, except as hereinafter provided,
until the third annual meeting of stockholders following their election and
until the election and qualification of their successors.

                  SECTION 3. Resignations. Any director may resign at any time.
Such resignation shall be made in writing, and shall take effect at the time
specified therein, and if no time is specified, at the time of its receipt by
the Chairman of the Board of Directors, the President or the Secretary. The
acceptance of a resignation shall not be necessary to make it effective, unless
so specified therein.

                  SECTION 4. Removal. Any director may be removed from the Board
of Directors either with or without cause at any time by the affirmative vote of
the holders of a majority of the shares then entitled to vote for the election
of directors at any special meeting of stockholders called for that purpose or
by written consent as permitted by law. Vacancies thus created may be filled at
such meeting by the affirmative vote of the holders of a majority of the shares
then entitled to vote for the election of directors, by written consent as
permitted by law, or, if the vacancies are not so filled, by the directors as
provided in Section 5 of this Article III.

                  SECTION 5. Vacancies and Newly Created Directorships. Except
as otherwise provided in Section 4 of this Article III, vacancies in the office
of director, including newly created directorships resulting from an increase in
the number of directors may be filled by the affirmative vote of a majority of
the directors then holding office at any regular or special meeting of the Board
of Directors called for that purpose. Any director so elected by the Board of
Directors shall serve until the next election of

                                      -8-

685796.1


<PAGE>



the class for which such director shall have been chosen and until his or her
successor shall be elected and qualified.

                  SECTION 6. Meetings. The Board of Directors of the Corporation
may hold meetings, both regular and special, either within or without the State
of Delaware. The Board of Directors shall hold an annual meeting for the purpose
of the election of officers and the transaction of any business within
twenty-five (25) days after the annual meeting of stockholders.

                  The Board of Directors shall hold a regular monthly meeting in
addition to the annual meeting at least ten (10) times a year; provided,
however, that during any three consecutive calendar months, the Board of
Directors shall meet at least twice.

                  Special meetings of the Board of Directors may be called by
the Chairman of the Board of Directors, by the President or by written request
of two directors.

                  Regular monthly meetings of the Board of Directors may be held
without notice at such time and place as shall be designated by resolution of
the Board of Directors. Notice shall be required, however, for special meetings.
Notice of any special meeting shall be sufficiently given if (a) mailed to each
director at his residence or usual place of business at least five (5) days
before the day on which the meeting is to be held, or (b) delivered personally
or by telephone not later than 72 hours prior to the time at which the meeting
is to be held. No notice of the annual meeting shall be required if held
immediately after the annual meeting of the stockholders and if a quorum is
present. Notice of a meeting need not be given to any director who submits a
signed waiver of notice before or after the meeting, nor to any director who
attends the meeting without protesting prior thereto or at its commencement the
lack of notice.

                                      -9-

685796.1


<PAGE>



                  Any business may be transacted and any corporate action may be
taken at any regular or special meeting of the Board of Directors at which a
quorum shall be present, whether such business or proposed action be stated in
the notice of such meeting or not, unless special notice of such business or
proposed action shall be required by law.

                  SECTION 7. Quorum, Voting and Adjournment. A majority of the
entire Board of Directors shall be necessary to constitute a quorum for the
transaction of business unless otherwise required by law, and the acts of a
majority of the Directors present at a meeting at which a quorum is present
shall be the acts of the Board of Directors, unless otherwise provided by law,
the Certificate of Incorporation or these ByLaws. In the absence of a quorum, a
majority of the directors present may adjourn the meeting to such time and place
as they may determine without notice other than announcement at the meeting so
adjourned until enough directors to constitute a quorum shall attend.

                  SECTION 8. Action Without a Meeting. Unless otherwise
restricted by the Certificate of Incorporation or these By-laws, any action
required or permitted to be taken at any meeting of the Board of Directors or of
any committee thereof may be taken without a meeting if all members of the Board
of Directors or any committee thereof consent thereto in writing, and the
writing or writings are filed with the minutes of the proceedings of the Board
of Directors or such committee, as the case may be.

                  SECTION 9. Compensation. The Board of Directors may establish
by resolution reasonable compensation of all directors for services to the
Corporation as directors, including an annual retainer and a fixed fee, for
attending each meeting.

                                      -10-

685796.1


<PAGE>



Nothing herein contained shall preclude any director from serving the
Corporation in any other capacity, as an officer, agent or otherwise, and
receiving compensation therefor.

                  SECTION 10. Participation By Telephone. Any one or more
members of the Board of Directors, or any committee designated by the Board of
Directors, may participate in a meeting of the Board or such committee by means
of conference telephone or similar communications equipment in which all persons
participating in the meeting can hear each other. Participation by such means
shall constitute the presence in person at such meeting.

                  SECTION 11. Interested Directors. No contract or transaction
between the Corporation and one or more of its directors or officers, or between
the Corporation and any other corporation, partnership, association, or other
organization in which one or more of its directors or officers are directors or
officers, or have a financial interest, shall be void or voidable solely for
this reason, or solely because the director or officer is present or
participates in the meeting of the Board of Directors or committee thereof which
authorizes the contract or transaction, or solely because his or their votes are
counted for such purpose if: (a) the material facts as to his or their
relationship or interest and as to the contract or transaction are disclosed or
are known to the Board of Directors or the committee, and the Board of Directors
or committee in good faith authorizes the contract or transaction by the
affirmative vote of a majority of the disinterested directors (even though the
disinterested directors be less than a quorum); (b) the material facts as to his
or their relationship or interest and as to the contract or transaction are
disclosed or are known to the stockholders entitled to vote thereon, and

                                      -11-

685796.1


<PAGE>



the contract or transaction is specifically approved in good faith by vote of
the stockholders; or (c) the contract or transaction is fair to the Corporation
as of the time that it is authorized, approved or ratified by the Board of
Directors, a committee thereof or the stockholders. Common or interested
directors may be counted in determining the presence of a quorum at a meeting of
the Board of Directors or of a committee thereof that authorizes the contract or
transaction.

                  SECTION 12. Retirement of Directors. The office of a director
shall become vacant on the last day of the calendar year in which his
seventy-eighth birthday occurs.

                  SECTION 13. Director Emeritus. The Board of Directors may
elect as a director emeritus any director whose term of office shall have
terminated pursuant to Section 12 of this Article III. A director emeritus so
elected shall serve until the regular meeting of the Board of Directors in the
next succeeding month of December and may be re-elected annually thereafter in
each succeeding year at the regular meeting of the Board of Directors in such
month for a maximum of two additional terms. A director emeritus may attend the
regular meetings of the Board of Directors and shall have no vote at such
meetings, shall receive a fee for attendance at each such meeting equal to
one-half of the fee paid to a director who is not a director emeritus and shall
not serve on any committee.

                                      -12-

685796.1


<PAGE>




                                   ARTICLE IV

                                   COMMITTEES

                  SECTION 1. Committees of the Board of Directors. The Board of
Directors may, by resolution passed by a majority of the whole Board, designate
one or more committees, including but not limited to an Executive Committee and
an Audit Committee, each such committee to consist of one or more of the
directors of the Corporation. The Board of Directors may designate one or more
directors as alternate members of any committee to replace any absent or
disqualified member at any meeting of the committee. In the absence or
disqualification of a member of a committee, the member or members present at
any meeting and not disqualified from voting, whether or not he or they
constitute a quorum, may unanimously appoint another member of the Board of
Directors to act at the meeting in the place of any such absent or disqualified
member. Any such committee, to the extent provided in the resolution of the
Board establishing such committee, shall have and may exercise all the powers
and authority of the Board of Directors in the management of the business and
affairs of the Corporation, and may authorize the seal of the Corporation to be
affixed to all papers which may require it; but no such committee shall have the
power or authority in reference to the following matters: (i) approving or
adopting, or recommending to the stockholders, any action or matter expressly
required by law to be submitted to stockholders for approval or (ii) adopting,
amending or repealing any Bylaw of the Corporation. All committees of the Board
shall keep minutes of their

                                      -13-

685796.1


<PAGE>



meetings and shall report their proceedings to the Board when requested or
required by the Board.

                  SECTION 2. Resignation. Any member of a Committee may resign
at any time. Such resignation shall be made in writing and shall take effect at
the time specified therein, or, if no time be specified, at the time of its
receipt by the Chairman of the Board, the President or the Secretary. The
acceptance of a resignation shall not be necessary to make it effective unless
so specified therein.

                  SECTION 3. Quorum. A majority of the members of a Committee
shall constitute a quorum. The act of a majority of the members of a Committee
present at any meeting at which a quorum is present shall be the act of such
Committee. The members of a Committee shall act only as a Committee, and the
individual members thereof shall have no powers as such.

                  SECTION 4. Record of Proceedings. Each Committee shall keep a
record of its acts and proceedings, and shall report the same to the Board of
Directors when and as required by the Board of Directors.

                  SECTION 5. Meetings. A Committee may hold its meetings at the
principal office of the Corporation, or at any other place upon which a majority
of the Committee may at any time agree. Each Committee may make such rules as it
may deem expedient for the regulation and carrying on of its meetings and
proceedings.

                  SECTION 6. Compensation. The members of any Committee shall be
entitled to such compensation as may be allowed them by resolution of the

Board of Directors.

                                      -14-

685796.1


<PAGE>


                                    ARTICLE V

                                    OFFICERS

                  SECTION 1. Number. The officers of the Corporation shall be a
President and one or more Vice-Presidents, and other officers as may be
appointed in accordance with the provisions of Section 3 of this Article V.

                  SECTION 2. Election, Term of Office and Qualifications. The
officers, except as provided in Section 3 of this Article V, shall be chosen
annually by the Board of Directors. Each such officer shall, except as herein
otherwise provided, hold office until the selection and qualification of his
successor. Any two or more offices may be held by the same person, except the
offices of President and Secretary.

                  SECTION 3. Other Officers. Other officers, including, without
limitation, a Secretary and a Treasurer or Chief Financial Officer, may from
time to time be appointed by the Board of Directors, which other officers shall
have such powers and perform such duties as may be assigned to them by the Board
of Directors.

                  SECTION 4. Removal of Officers. Any officer of the Corporation
may be removed from office, with or without cause, by a vote of a majority of
the Board of Directors.

                  SECTION 5. Resignation. Any officer of the Corporation may
resign at any time. Such resignation shall be in writing and shall take effect
at the time specified therein, and if no time be specified, at the time of its
receipt by the Chairman of the Board, the President or the Secretary. The
acceptance of a resignation shall not be necessary in order to make it
effective, unless so specified therein.

                                      -15-

685796.1


<PAGE>



                  SECTION 6. Filling of Vacancies. A vacancy in any office shall
be filled by the Board of Directors unless a resolution waiving such requirement
has been approved by the Board of Directors.

                  SECTION 7. Compensation. The compensation of the officers
shall be fixed by the Board of Directors, or by any Committee upon whom power in
that regard may be conferred by the Board of Directors.

                  SECTION 8. President. The President, who may be the Chief
Executive Officer, shall see that all orders and resolutions of the Board of
Directors are carried into effect and shall perform such other duties as may be
delegated to him by the Board of Directors. He shall also preside at all
meetings of the Stockholders and, if the Board of Directors has not selected a
Chairman of the Board, he shall perform all of the duties and responsibilities
of the Chairman of the Board.

                  SECTION 9. Vice Presidents. In the absence or disability of
the President or if the office of President be vacant, the Vice Presidents in
the order determined by the Board of Directors, or if no such determination has
been made in the order of their seniority, shall perform the duties and exercise
the powers of the President, subject to the right of the Board of Directors at
any time to extend or confine such powers and duties. Each Vice President shall
have such other powers and perform such other duties as may be assigned to him
from time to time by the Board of Directors or the President.

                  SECTION 10. Secretary. The Secretary shall attend all meetings
of the Board of Directors and of the Stockholders and record all votes and the
minutes of all proceedings in a book to be kept for that purpose, and shall,
upon request, perform

                                      -16-

685796.1


<PAGE>



like duties for any Committee appointed by the Board. He shall give or cause to
be given notice of all meetings of Stockholders and special meetings of the
Board of Directors and shall perform such other duties as may be prescribed by
the Board of Directors. He shall keep in safe custody the seal of the
Corporation and affix it to any instrument as deemed appropriate.

                  SECTION 11. Treasurer or Chief Financial Officer. The
Treasurer or Chief Financial Officer shall oversee the custody of corporate
funds and financial assets, management of receipts and disbursements and
utilization of such depositories as may be designated by the Board of Directors.
Further, he shall oversee the maintenance of accurate financial and accounting
records belonging to the Corporation including the timely reporting of all
financial transactions, periodic assessment of the Corporation's financial
condition and sensitivity to changes in the level of interest rates. He shall
report all transactions and the financial condition of the Corporation to the
Directors at the regular meetings of the Board, or whenever they, the President
or the Chairman of the Board may require it.

                  SECTION 12. Corporate Funds and Checks. The funds of the
Corporation shall be kept in such depositories as shall from time to time be
prescribed by the Board of Directors. All checks or other orders for the payment
of money shall be signed by the Chairman of the Board of Directors, the
President or the Treasurer or such other person or agent as may from time to
time be authorized and with such countersignature, if any, as may be required by
the Board of Directors.

                  SECTION 13. Contracts and Other Documents. The Chairman of the
Board of Directors, the Vice Chairman of the Board of Directors, the President,
any

                                      -17-

685796.1


<PAGE>



Vice President, the Treasurer, and such other officers and agents as may from
time to time be authorized by these By-laws, by the Board of Directors, by the
Chairman of the Board of Directors or by the President, shall have the power to
sign and execute on behalf of the Corporation deeds, conveyances and contracts,
and any and all other documents requiring execution by the Corporation.

                  SECTION 14. Ownership of Securities of Another Corporation or
Entity. Except as otherwise ordered by the Board of Directors, the President
shall have full power and authority on behalf of the Corporation to attend and
to act and to vote at any meeting of the stockholders of any corporation of
which the Corporation is a stockholder and to execute a proxy to any other
person to represent the Corporation at any such meeting, and at any such meeting
the President or the holder of any such proxy, as the case may be, shall possess
and may exercise any and all rights and powers incident to ownership of such
stock and which, as owner thereof, the Corporation might have possessed and
exercised if present. The Board of Directors may from time to time confer like
powers upon any other person or persons.

                                   ARTICLE VI

                                      STOCK

                  SECTION 1. Certificates of Stock. Certificates of capital
stock shall be in such form as shall be approved by the Board of Directors,
provided that each certificate shall when issued state upon the face thereof (1)
that the Corporation is a corporation organized under the laws of the State of
Delaware; (2) the name of the person or persons to whom the certificate is
issued; (3) the number, class and series, if

                                      -18-

685796.1


<PAGE>



any, which the certificate represents; and (4) the par value of each share
represented by the certificate; and further provided, that each certificate will
indicate any restrictions on transferability and will state that the Corporation
will furnish to any stockholder upon request and without charge a full statement
of the designation, relative rights, preferences and limitations of the shares
of each class or series of stock authorized to be issued, or shall set forth
such statement on the certificate itself. The certificates shall be numbered in
the order of their issue. Every holder of stock in the Corporation shall be
entitled to have such certificate signed by, or in the name of the Corporation
by, the Chairman of the Board of Directors or the President or a Vice President
and by the Treasurer or an Assistant Treasurer or the Secretary or an Assistant
Secretary. Any or all of the signatures on the certificate may be a facsimile.
The Board of Directors shall have the power to appoint one or more transfer
agents and/or registrars for the transfer or registration of certificates of
stock of any class, and may require stock certificates to be countersigned or
registered by one or more of such transfer agents and/or registrars. The seal of
the Corporation or a facsimile thereof shall be impressed, affixed or reproduced
thereon. In case any officer or officers who shall have signed any such
certificate or certificates shall cease to be such officer or officers of the
Corporation, whether because of death, resignation or otherwise, before such
certificate or certificates shall have been issued by the Corporation, such
certificate or certificates may nevertheless be adopted by the Corporation and
be issued and delivered as though the person or persons who signed such
certificate or certificates had not ceased to be such officer or officers of the
Corporation.

                                      -19-

685796.1


<PAGE>



                  SECTION 2. Registration and Transfer of Shares. The name of
each person owning a share of the capital stock of the Corporation shall be
entered on the books of the Corporation, together with the number of shares held
by him, the numbers of certificates covering such shares and the dates of issue
of such certificates. Subject to the conditions set forth in Section 3 of
Article VI of these By-laws, shares of stock of the Corporation shall be
transferable upon its books by the holders thereof, in person or by their duly
authorized attorneys or legal representatives, upon surrender to the Corporation
by delivery thereof to the person in charge of the stock and transfer books and
ledgers. Such certificates shall be canceled and new certificates shall
thereupon be issued. A record shall be made of each transfer. Whenever any
transfer of shares shall be made for collateral securities, and not absolutely,
it shall be so expressed in the entry of the transfer if, when the certificates
are presented, both the transferor and transferee request the Corporation to do
so. The Board of Directors shall have power and authority to make such rules and
regulations as it may deem necessary or proper concerning the issue, transfer
and registration of certificates for shares of stock of the Corporation.

                  SECTION 3. Lost Certificates. A new certificate of stock may
be issued in the place of any certificate previously issued by the Corporation,
alleged to have been lost, stolen, destroyed or mutilated, and the Board of
Directors may, in their discretion, require the owner of such lost, stolen,
destroyed or mutilated certificate, or his legal representative, to give the
Corporation a bond, in such sum as the Board of Directors may direct, not
exceeding double the value of the stock, in order to indemnify the Corporation
against any claims that may be made against it in connection therewith.

                                      -20-

685796.1


<PAGE>



                  SECTION 4. Stockholders of Record. The Corporation shall be
entitled to treat the holder of record of any share or shares of stock as the
holder thereof in fact, and shall not be bound to recognize any equitable or
other claim to or interest in such shares on the part of any other person,
whether or not it shall have express or other notice thereof, except as
otherwise expressly provided by law.

                  SECTION 5. Stockholder Record Date. In order that the
Corporation may determine the stockholders entitled to notice of or to vote at
any meeting of stockholders or any adjournment thereof, or to express consent to
corporate action in writing without a meeting, or entitled to receive payment of
any dividend or other distribution or allotment of any rights, or entitled to
exercise any rights in respect of any change, conversion or exchange of stock or
for the purpose of any other lawful action, the Board of Directors may fix a
record date, which shall not be more than sixty (60) nor less than ten (10) days
before the date of any meeting of stockholders, nor more than sixty (60) days
prior to any other action. If no record date is fixed by the Board of Directors,
(a) the record date for determining stockholders entitled to notice of or to
vote at a meeting of stockholders shall be at the close of business on the next
day preceding the day on which notice is given, or if no notice is given, the
day on which the meeting is held; and (b) the record date for determining
stockholders for any purpose other than that specified in clause (a) above shall
be at the close of business on the day on which the Board of Directors adopts
the resolution relating thereto. A determination of stockholders of record
entitled to notice of or to vote at a meeting of stockholders shall apply to any
adjournment of the meeting, provided that the Board of Directors may fix a new
record date for the adjourned meeting.

                                      -21-

685796.1


<PAGE>



                  SECTION 6. Dividends. Subject to the provisions of the
Certificate of Incorporation, the Board of Directors may at any regular or
special meeting, out of funds legally available therefor, declare dividends upon
the stock of the Corporation. Before the declaration of any dividend, the Board
of Directors may set apart, out of any funds of the Corporation available for
dividends, such sum or sums as from time to time in their discretion may be
deemed proper for working capital or as a reserve fund to meet contingencies or
for such other purposes as shall be deemed conducive to the interests of the
Corporation.

                                   ARTICLE VII
                              AMENDMENT OF BY-LAWS

                  SECTION 1. Amendments. These By-laws may be amended or
repealed or new By-laws may be adopted by the affirmative vote of a majority of
the entire Board of Directors at any regular or special meeting of the Board of
Directors. If any By-law regulating an impending election of directors is
adopted, amended or repealed, notice of such adoption, amendment or repeal shall
be provided to the stockholders promptly (and in any event within ten days after
the adoption of any such amendment or repeal). Stockholders entitled to vote in
an election of Directors also shall have the power to amend or repeal these
By-laws, including By-laws made by the Board of Directors, and to adopt By-laws
which, if so expressed, may be amended or repealed only by stockholders entitled
to vote in an election of Directors.

                                      -22-

685796.1


<PAGE>




                                  ARTICLE VIII

                                 INDEMNIFICATION

                  SECTION 1. Power to Indemnify in Actions, Suits or Proceedings
Other Than Those by or in the Right of the Corporation. Subject to Section 3 of
this Article IX, the Corporation shall indemnify any person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative, including all appeals (other than an action by or in the right of
the Corporation) by reason of the fact that he is or was a director or officer
of the Corporation, or is or was a director or officer of the Corporation
serving at the request of the Corporation as a director or officer or partner of
another corporation, partnership, joint venture, trust, or other enterprise,
against expenses (including attorneys' fees), judgments, fines and amounts paid
in settlement actually and reasonably incurred by him in connection with such
action, suit or proceeding if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
Corporation, and, with respect to any criminal action or proceeding, had no
reasonable cause to believe his conduct was unlawful. The termination of any
action, suit or proceeding by judgment, order, settlement, conviction, or upon a
plea of nolo contendere or its equivalent, shall not, of itself, create a
presumption that the person did not act in good faith and in a manner which he
reasonably believed to be in or not opposed to the best interests of the
Corporation, and, with respect to any criminal action or proceeding, had
reasonable cause to believe that his conduct was unlawful.

                                      -23-

685796.1


<PAGE>



                  SECTION 2. Power to Indemnify in Actions, Suits or Proceedings
by or in the Right of the Corporation. Subject to Section 3 of this Article IX,
the Corporation shall indemnify any person who was or is a party or is
threatened to be made a party to any threatened, pending or completed action or
suit by or in the right of the Corporation to procure a judgment in its favor by
reason of the fact that he is or was a director or officer of the Corporation,
or is or was a director or officer of the Corporation serving at the request of
the Corporation as a director or officer or partner of another corporation,
partnership, joint venture, trust or other enterprise against expenses
(including attorneys' fees) actually and reasonably incurred by him in
connection with the defense or settlement of such action or suit if he acted in
good faith and in a manner he reasonably believed to be in or not opposed to the
best interests of the Corporation and except that no indemnification shall be
made in respect of any claim, issue or matter as to which such person shall have
been adjudged to be liable to the Corporation unless and only to the extent that
the Court of Chancery or the court in which such action or suit was brought
shall determine upon application that, despite the adjudication of liability but
in view of all the circumstances of the case, such person is fairly and
reasonably entitled to indemnity for such expenses which the Court of Chancery
or such other court shall deem proper.

                  SECTION 3. Authorization of Indemnification. Any
indemnification under this Article IX (unless ordered by a court) shall be made
by the Corporation only as authorized in the specific case upon a determination
that indemnification of the director or officer is proper in the circumstances
because he has met the applicable standard of conduct set forth in Section 1 or
Section 2 of this Article IX, as the case

                                      -24-

685796.1


<PAGE>



may be. Such determination shall be made (i) by a majority vote of the directors
who are not parties to such action, suit or proceeding, even though less than a
quorum, or (ii) if there are no such directors, or if such directors so direct,
by independent legal counsel in a written opinion, or (iii) by the stockholders.
To the extent, however, that a director or officer of the Corporation has been
successful on the merits or otherwise in defense of any action, suit or
proceeding described above, or in defense of any claim, issue or matter therein,
he shall be indemnified against expenses (including attorneys' fees) actually
and reasonably incurred by him in connection therewith, without the necessity of
authorization in the specific case.

                  SECTION 4. Good Faith Defined. For purposes of any
determination under Section 3 of this Article IX, a person shall be deemed to
have acted in good faith and in a manner he reasonably believed to be in or not
opposed to the best interests of the Corporation, or, with respect to any
criminal action or proceeding, to have had no reasonable cause to believe his
conduct was unlawful, if his action is based on the records or books of account
of the Corporation or another enterprise, or on information supplied to him by
the officers of the Corporation or another enterprise in the course of their
duties, or on the advice of legal counsel for the Corporation or another
enterprise or on information or records given or reports made to the Corporation
or another enterprise by an independent certified public accountant or by an
appraiser or other expert selected with reasonable care by the Corporation or
another enterprise. The term "another enterprise" as used in this Section 4
shall mean any other corporation or any partnership, joint venture, trust or
other enterprise of which such person is or was serving at the request of the
Corporation as a director, officer,

                                      -25-

685796.1


<PAGE>



employee or agent. The provisions of this Section 4 shall not be deemed to be
exclusive or to limit in any way the circumstances in which a person may be
deemed to have met the applicable standard of conduct set forth in Section 1 or
2 of this Article IX, as the case may be.

                  SECTION 5. Indemnification by a Court. Notwithstanding any
contrary determination in the specific case under Section 3 of this Article IX,
and notwithstanding the absence of any determination thereunder, any director or
officer may apply to any court of competent jurisdiction in the State of
Delaware for indemnification to the extent otherwise permissible under Sections
1 and 2 of this Article IX. The basis of such indemnification by a court shall
be a determination by such court that indemnification of the director or officer
is proper in the circumstances because he has met the applicable standards of
conduct set forth in Section 1 or 2 of this Article IX, as the case may be.
Neither a contrary determination in the specific case under Section 3 of this
Article IX nor the absence of any determination thereunder shall be a defense to
such application or create a presumption that the director or officer seeking
indemnification has not met any applicable standard of conduct. Notice of any
application for indemnification pursuant to this Section 5 shall be given to the
Corporation promptly upon the filing of such application. If successful, in
whole or in part, the director or officer seeking indemnification shall also be
entitled to be paid the expense of prosecuting such application.

                  SECTION 6. Expenses Payable in Advance. Expenses (including
attorneys' fees) incurred by an officer or director in defending or
investigating any civil,

- -26-

685796.1


<PAGE>



criminal, administrative or investigative action, suit or proceeding shall be
paid by the Corporation in advance of the final disposition of such action, suit
or proceeding upon receipt of an undertaking by or on behalf of such director or
officer to repay such amount if it shall ultimately be determined that he is not
entitled to be indemnified by the Corporation as authorized in this Article IX.
Such expenses (including attorneys' fees) incurred by other employees and agents
may be so paid upon such terms and conditions, if any, as the Board of Directors
deems appropriate.

                  SECTION 7. Nonexclusivity of Indemnification and Advancement
of Expenses. The indemnification and advancement of expenses provided by or
granted pursuant to this Article IX shall not be deemed exclusive of any other
rights to which those seeking indemnification or advancement of expenses may be
entitled under any law, By-law, agreement, vote of stockholders or disinterested
directors, direction (however embodied) of any court of competent jurisdiction
or otherwise, both as to action in his official capacity and as to action in
another capacity while holding such office, it being the policy of the
Corporation that indemnification of the persons specified in Sections 1 and 2 of
this Article IX shall be made to the fullest extent permitted by law. The
provisions of this Article IX shall not be deemed to preclude the
indemnification of any person who is not specified in Section 1 or 2 of this
Article IX but whom the Corporation has the power or obligation to indemnify
under the provisions of the General Corporation Law of the State of Delaware, or
otherwise.

                  SECTION 8. Insurance. The Corporation may purchase and
maintain insurance on behalf of any person who is or was a director or officer
of the

                                      -27-

685796.1


<PAGE>



Corporation, or is or was a director or officer of the Corporation serving at
the request of the Corporation as a director, officer, or partner of another
corporation, partnership, joint venture, trust or other enterprise against any
liability asserted against him and incurred by him in any such capacity, or
arising out of his status as such, whether or not the Corporation would have the
power or the obligation to indemnify him against such liability under the
provisions of this Article IX.

                  SECTION 9. Certain Definitions. For purposes of this Article
IX, references to "the Corporation" shall include, in addition to the resulting
corporation, any constituent corporation (including any constituent of a
constituent) absorbed in a consolidation or merger which, if its separate
existence had continued, would have had power and authority to indemnify its
directors or officers, so that any person who is or was a director or officer of
such constituent corporation, or is or was a director or officer of such
constituent corporation serving at the request of such constituent corporation
as a director, officer, or partner of another corporation, partnership, joint
venture, trust or other enterprise, shall stand in the same position under the
provisions of this Article IX with respect to the resulting or surviving
corporation as he would have with respect to such constituent corporation if its
separate existence had continued.

                  SECTION 10. Survival of Indemnification and Advancement of
Expenses. The indemnification and advancement of expenses provided by, or
granted pursuant to, this Article IX shall, unless otherwise provided when
authorized or ratified, continue as to a person who has ceased to be a director
or officer and shall inure to the benefit of the heirs, executors and
administrators of such a person.

                                      -28-

685796.1


<PAGE>



                  SECTION 11. Limitation on Indemnification. Notwithstanding
anything contained in this Article IX to the contrary, except for proceedings to
enforce rights to indemnification (which shall be governed by Section 5 hereof),
the Corporation shall not be obligated to indemnify any director or officer in
connection with a proceeding (or part thereof) initiated by such person unless
such proceeding (or part thereof) was authorized or consented to by the Board of
Directors of the Corporation.

                  SECTION 12. Indemnification of Employees and Agents. The
Corporation may, to the extent authorized from time to time by the Board of
Directors, provide rights to indemnification and to the advancement of expenses
to employees and agents of the Corporation similar to those conferred in this
Article IX to directors and officers of the Corporation.

                                   ARTICLE IX

                                  MISCELLANEOUS

                  SECTION 1. Corporate Seal. The seal of the Corporation shall
be circular in form and shall have the name of the Corporation on the
circumference and the jurisdiction and year of incorporation in the center. The
corporate seal may be used by causing it or a facsimile thereof to be impressed
or affixed or reproduced or otherwise.

                                      -29-

685796.1


<PAGE>


                  SECTION 2. Fiscal Year. The fiscal year of the Corporation
shall end June 30 of each year, or such other twelve consecutive months as the
Board of Directors may designate.

                  SECTION 3. Execution of Documents. Only persons designated by
resolution of the Board of Directors adopted from time to time are authorized to
execute contracts and transfers of property of the Corporation, and to execute
such other documents as the business of the Corporation may require. The
Corporation shall not be bound by any agreement which is not in conformity with
these By-laws.

Date of Adoption:  February 17, 1998

                                      -30-

685796.1


<PAGE>

                                                                    EXHIBIT 5.1

                               BATTLE FOWLER LLP
                        A LIMITED LIABILITY PARTNERSHIP
                              75 East 55th Street
                            New York, New York 10022
                                 (212) 856-7000
                                 


                                 (212) 856-9150


                                 March 26, 1998


Board of Directors
River Asset Sub, Inc.
645 Fifth Avenue, 8th Floor
New York, NY 10022

Board of Directors
River Distribution Sub, Inc.
645 Fifth Avenue
New York, NY 10022

                  Re:      River Asset Sub, Inc. and
                           River Distribution Sub, Inc.
                           Registration Statement on Form S-4

Ladies and Gentlemen:

          We have acted as counsel for River Distribution Sub, Inc., a Delaware
corporation ("River Distribution") and a wholly owned subsidiary of River Bank
America, a New York chartered stock savings bank ("River Bank"), and River Asset
Sub, Inc., a Delaware corporation and a wholly owned subsidiary of River Bank
("River Asset" and together with River Distribution, the "Registrants"), in
connection with their filing as co-registrants of a registration statement on
Form S-4 (Registration Nos. 333-38673 and 333-38673-01), and any amendments
thereto (the "Registration Statement"), with respect to the registration under
the under the Securities Act of 1933, as amended (the "Securities Act") of the
following:

641390.3

<PAGE>



                                                                               2

Board of Directors                                               March 26, 1998
River Asset Sub, Inc.
River Distribution Sub, Inc.


          (i)      7,100,000 issued and outstanding shares of common stock,
                   $0.001 par value ("River Distribution Common Stock"), and
                   1,400,000 issued and outstanding shares of 15% non-cumulative
                   perpetual preferred stock, series A, $0.001 par value ("River
                   Distribution Series A Preferred Stock" and together with the
                   River Distribution Common Stock, the "River Distribution
                   Shares"), of River Distribution, all of such shares will be
                   distributed to the stockholders of River Bank America, a New
                   York chartered stock savings bank ("River Bank"), in
                   connection with the proposed distribution (the
                   "Distribution") to River Bank's stockholders of all the
                   outstanding shares of capital stock of River Distribution, a
                   wholly-owned subsidiary of River Bank; and

          (ii)     7,100,000 shares of common stock, $1.00 par value (the "River
                   Asset Common Stock") and 1,400,000 shares of 15%
                   non-cumulative perpetual preferred stock, series A, $1.00 par
                   value (the "River Asset Series A Preferred Stock" and
                   together with the River Asset Common Stock, the "River Asset
                   Shares") of River Asset, all of such shares will be issued in
                   connection with the proposed merger of River Distribution
                   with and into River Asset, the surviving corporation in the
                   merger (to be renamed RB Asset, Inc.) (the "Merger"),
                   pursuant to the agreement and plan of merger, dated as of
                   October 9, 1997, by and between River Asset and River
                   Distribution (the "Merger Agreement").

          The Distribution and Merger are part of a series of steps under which
River Bank will change the legal form of organization by which it conducts its
business, holds its assets and is obligated for its liabilities from a New York
state chartered stock savings bank into a business corporation incorporated in
the State of Delaware. Capitalized terms used and not defined in this opinion
have the meanings ascribed to them in the Registration Statement. You have
requested that we furnish our opinion as to matters hereinafter set forth.

          In rendering this opinion, we have examined originals or copies of the
Registration Statement, as filed with the Securities and Exchange Commission
(the "Commission") on October 24, 1997; Amendment No.1 to Registration
Statement, as filed with the Commission on February 24, 1998; Amendment No. 2 to
the Registration Statement, as filed with the Commission today; the certificates
of incorporation and bylaws of the Registrants; the Merger Agreement and the
form of certificate of merger, as filed as exhibits to the Registration
Statement; the minute books of the Registrants and records of corporate
proceedings of the Registrants contained therein; and a written certificate of
the secretary of each of the Registrants.

641390.3

<PAGE>

                                                                               3

Board of Directors                                               March 26, 1998
River Asset Sub, Inc.
River Distribution Sub, Inc.




          In addition, we have assumed the genuineness of all signatures and the
authenticity of all documents, instruments and certificates submitted to us as
originals, the conformity to original documents, instruments and certificates of
all documents, instruments and certificates submitted to us as certified or
photostatic copies and the legal capacity to sign of all individuals executing
documents. We have assumed the completeness of the corporate records provided to
us by the Registrants. We have relied, without independent verification, upon
representations of the Registrants as to factual matters relevant hereto.

          Our opinions are limited to the laws of the State of New York, the
Delaware General Corporation Law and the federal law of the United States. No
opinion is expressed as to the effect that the law of any other jurisdiction may
have upon the subject matter of the opinion expressed herein under conflicts of
law principles, rules and regulations or otherwise.

          Based on and subject to the foregoing, we are of the opinion that (i)
all of the River Distribution Shares have been duly authorized and validly
issued and are fully paid and non-assessable and (ii) all of the River Asset
Shares have been duly authorized and, when issued pursuant to the terms of the
Merger Agreement, will be validly issued, fully paid and non-assessable.

          We consent to the filing of this opinion as an exhibit to the
Registration Statement and to the use of our name under the caption "Legal
Matters" in the Proxy Statement/Prospectus included therein. In giving this
consent, we do not admit that we are within the category of persons whose
consent is required by Section 7 of the Securities Act or the rules and
regulations promulgated thereunder by the Commission.

                                                   Very truly yours,




                                                   /s/ Battle Fowler LLP





                                                                     EXHIBIT 8.1




                       [Roberts & Holland LLP Letterhead]












                                                          March 26, 1998



River Bank America
645 Fifth Avenue, 8th Floor
New York, NY  10022

                  Re:      Federal Income Tax Characterization
                           of the Proposed River Bank Restructuring
                           ----------------------------------------

Gentlemen:

                  You have requested our opinion with respect to the
characterization of the Reorganization of River Bank America for Federal income
tax purposes. Any capitalized terms not defined herein have the same meaning as
when used in the Proxy Statement/Prospectus to be issued to the stockholders of
River Bank in connection with a special meeting whereby the stockholders are to
consider and to vote on the transactions described herein and the Form S-4
Registration Statement (collectively with such Proxy Statement/Prospectus, the
"Proxy Statement") being prepared in connection with the issuance of the
securities of River Distribution Sub and River Asset Sub.

                  In formulating the opinion expressed herein, we have examined
and relied upon the Proxy Statement and other documents and information
furnished to us, and on the representations stated in your letter to us of even
date. We have assumed that the Proxy Statement and the other documents are
authentic, that

694151.2

<PAGE>


River Bank America                          -2-          March 26, 1998



copies of documents correspond in their entirety to the originals, and that all
documents are enforceable under local law in accordance with their terms. If any
document is different from the form of document reviewed by us or if there is a
change in any document subsequent hereto, our opinion may differ from that set
forth herein. We have assumed that any information contained in the Proxy
Statement (including, without limitation, any statement as to the intent or
belief of River Bank as to any matter), in your representations letter, and in
such other documents and other information furnished to us are true, correct,
and complete and provide a true, correct, and complete description of all the
facts relevant to the opinion expressed in this letter. We also have made
certain other assumptions as described more fully below. We have made no
independent investigation to determine the accuracy or completeness of any of
the documents, the facts described in the foregoing documents, or any other
information furnished to us. We have assumed the genuineness of all signatures,
the legal capacity of all natural persons, the existence of all appropriate
approvals and authorizations (corporate or otherwise), and the delivery to all
parties of the foregoing documents.

                  Our opinion is based on the Internal Revenue Code of 1986, as
amended (the "Code"), Income Tax Regulations promulgated by the Treasury
Department (the "Treasury Regulations"), and interpretations of the Code and
Treasury Regulations by the courts and the Internal Revenue Service (the
"Service"), all as they exist at the date of this letter. These statutes,
regulations, judicial decisions, and administrative interpretations are subject
to change at any time and, in some circumstances, with retroactive effect. A
material change in any of the foregoing or a change in facts occurring after the
date of this letter could affect our conclusions. We undertake no obligation to
update this opinion or to apprise you of any subsequent developments that may be
relevant to the matters discussed herein.

                  You have advised us that the Bank plans to change, through a
series of steps and in a manner intended to constitute a "reorganization" within
the meaning of section 368 of the Code, its legal form of organization from a
New York banking corporation to a business corporation incorporated in the State
of Delaware. The Reorganization is structured in a manner intended to qualify as
such a reorganization in which none of the

694151.2

<PAGE>


River Bank America                          -3-          March 26, 1998



Bank, RB Asset, or their stockholders will recognize taxable gain. You have
advised us that, in connection with and as part of the Reorganization: (i) the
existing business and all of the assets and liabilities of the Bank will be
transferred to or assumed by River Asset Sub; (ii) all of the River Distribution
Capital Stock will be distributed to stockholders of the Bank; and (iii) River
Distribution Sub will merge with and into River Asset Sub (which shall have
succeeded to the business, assets, and liabilities of the Bank, except that it
will not be chartered as a banking corporation), with River Asset Sub as the
surviving corporation, whereupon: (a) each share of River Asset Sub common stock
(held entirely by the Bank) shall be cancelled; (b) the River Distribution
Capital Stock will be converted into and will represent shares of identical
capital stock of River Asset Sub; and (c) River Asset Sub will be renamed "RB
Asset, Inc."

                  We have assumed that, upon entry of the order of dissolution
of River Bank by the New York Supreme Court, a certified copy of the final order
of dissolution will be filed promptly with the Banking Department, with the
result that River Bank will cease to exist and that the River Bank Capital Stock
will thereby be extinguished; and that this result will occur substantially
contemporaneously with the Distribution.

                  In our opinion, the series of transactions described above
should constitute a "reorganization" under section 368 of the Code. Accordingly,
no gain or loss should be recognized to the holders of River Bank Capital Stock
in connection therewith. This opinion does not, however, address taxation to
holders of the River Bank Series A Preferred Stock of the dividend declared, but
not paid, for the quarter ended June 30, 1996. The description in the Proxy
Statement, under the heading "Tax Consequences of the Reorganization," of our
opinion regarding the tax consequences of the series of transactions described
above to holders of River Bank Capital Stock is fair and accurate.

                  Our opinion reflects our professional judgment as to the tax
treatment of the matters discussed herein. On certain issues there is a paucity
of authority and, in those areas, our conclusions constitute a reasoned
interpretation of the applicable provisions of the Code and Treasury
Regulations. In particular, we have considered the requirement under the
Treasury Regulations that, in order for there to be a reorganization for
purposes of the Code, there must be a "continuity of business

694151.2

<PAGE>


River Bank America                          -4-          March 26, 1998



enterprise" (hereinafter the "COBE requirement"). The COBE requirement is met if
the surviving corporation in a purported reorganization either (i) continues the
historic business of the acquired corporation or (ii) uses a significant portion
of the acquired corporation's historic business assets in a business. If the
acquired corporation has more than one line of business, the COBE requirement is
met if the surviving corporation continues a significant line of business of the
acquired corporation. We are not aware of any case or published ruling of the
Internal Revenue Service that directly addresses this issue in similar
circumstances. In the absence of any such authority, it is our view based on the
Treasury Regulations and on the assumptions and representations referred to
above that the COBE requirement should be satisfied and that the series of
transactions described above should constitute a reorganization under section
368 of the Code. In this regard, we are of the view that, assuming that RB Asset
continues to hold and service (directly or through an independent contractor or
agent) a material amount of loans acquired from the Bank, RB Asset will have
continued a significant line of business, albeit on a smaller scale than that
previously conducted by the Bank, and therefore that the COBE requirement will
have been met. We are also of the view that the Bank's real estate business,
although smaller (in terms of gross assets) than the Bank's historic banking
business, is a significant line of business for this purpose. Therefore,
assuming that the real estate business is continued, this continuation should
satisfy the COBE requirement as well.

                  Our opinion, however, is not binding on the Service or the
courts and it is possible that they may reach a different conclusion. The
foregoing uncertainty as to the treatment of the change in the legal form of
organization of the Bank through the series of transactions described above
results from unique banking regulatory constraints, which, counsel to the Bank
advised us, precluded the timely implementation of a transaction structure that
could have been tax-free to the holders of River Bank Capital Stock without
regard to whether all the requirements of a reorganization under section 368 of
the Code were met. There can be no assurance that the Service or the courts will
agree with the conclusions expressed herein. Subject to all of the foregoing,
this opinion may be relied upon by you. We consent to the reference to our firm
in the discussion set forth in the Proxy Statement under the caption "Federal
Income Tax

694151.2

<PAGE>


River Bank America                          -5-          March 26, 1998


Considerations" and to the inclusion of this letter as an exhibit to the Proxy
Statement.

                              *          *          *

                  This letter is intended to address only the Federal income tax
matters explicitly discussed herein and does not discuss or express any view
with respect to any tax matter not expressly covered, any legal matter other
than tax consequences, or any economic, operational, or financial matter of or
affecting the Bank or any other entity.

                                            Very truly yours,


                                            /s/ Roberts & Holland LLP
                                            -------------------------

                                            ROBERTS & HOLLAND LLP


694151.2

<PAGE>

                                                                 EXHIBIT 23.1

                       Consent of Independent Accountants




We consent to the reference of our firm under the caption "Experts" in the
Registration Statement (Form S-4) of River Asset Sub, Inc. ("RAS") and River
Distribution Sub, Inc. ("RDS") for the registration of (i) 7,100,000 shares of
common stock of RDS, and 1,400,000 shares of 15% non-cumulative perpetual
preferred stock of RDS, (ii) 7,100,000 shares of common stock of RAS and
1,400,000 shares of 15% non-cumulative perpetual preferred stock of RAS and to
the inclusion of our report dated July 18, 1997 (and financial statements) in
Annex B to the proxy statement/prospectus filed as part of the Registration
Statement, with respect to the consolidated statements of financial condition of
River Bank America as of June 30, 1997 and 1996 and the related consolidated
statements of operations, changes in stockholders' equity, and cash flows for
each of the three years in the period ended June 30, 1997.

                                                         /s/ Ernst & Young LLP

New York, New York
March 24, 1998



668870.2

                                                              EXHIBIT 99.1


                                                         Common Stock Proxy









                               RIVER BANK AMERICA

              THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS OF
                  RIVER BANK AMERICA FOR THE SPECIAL MEETING OF
                   STOCKHOLDERS TO BE HELD ON APRIL 20, 1998.


         The undersigned, as a holder of common stock, $1.00 par value (the
"Common Stock"), of River Bank America (the "Bank"), hereby appoints Leora Joy
and Ilyne Mendelson, and each of them, with full power of substitution, to vote
all shares of Common Stock for which the undersigned is entitled to vote through
the execution of a proxy with respect to the Special Meeting of Stockholders of
the Bank to be held at the Grand Hyatt of New York Hotel, Park Avenue at Grand
Central Station, New York, New York, 10017 on April 20, 1998 at 10:00 a.m.,
local time, or any adjournment or adjournments thereof, and authorizes and
instructs said proxies to vote in the manner directed below.

         THE BOARD OF DIRECTORS OF THE BANK RECOMMENDS VOTES "FOR" EACH OF THE
FOLLOWING:



1.       On the proposal to direct that the Bank be closed and its business
         wound up substantially in accordance with the terms and conditions set
         forth in the accompanying proxy statement/prospectus.

         (check one box)      / /   For     /  /   Against         / / Abstain


2.       On the proposal to approve an amendment, necessary to implement the
         Reorganization (as defined in the accompanying proxy statement), to the
         certificate of designations for the 15% non-cumulative perpetual
         preferred stock, series A, $1.00 par value, of River Bank in the form
         attached to the accompanying proxy statement/prospectus.

         (check one box)      / /    For       / /  Against        / /  Abstain


3.       In their discretion, the proxies are authorized to vote upon such other
         matters as may properly come before the meeting, or any adjournment
         thereof, or upon matters incident to the conduct of the meeting.

You may revoke this proxy at any time by forwarding to the Bank a subsequently
dated proxy received by the Bank prior to the Special Meeting.

                (Continued and to be signed on the reverse side)

645777.3

<PAGE>



Returned proxy cards will be voted (1) as specified on the matters listed above;
(2) in accordance with the Board of Directors' recommendations where no
specification is made; and (3) in accordance with the judgment of the proxies on
any other matters that may properly come before the meeting. Please mark your
choice like this: x

The shares represented by this Proxy will be voted in the manner directed and,
if no instructions to the contrary are indicated, will be voted FOR the approval
of the proposals set forth in the Notice of the Special Meeting of Stockholders.

The undersigned hereby acknowledges receipt of the Notice of Special Meeting of
Stockholders and the proxy statement furnished therewith.

Print and sign your name below exactly as it appears hereon and date this card.
When signing as attorney, executor, administrator, trustee or guardian, please
give full title, as such. Joint owners should each sign. If a corporation,
please sign as full corporate name by president or authorized officer. If a
partnership, please sign in partnership name by authorized person.

                           Date:  ____________________________, 1998



                           ----------------------------------------------
                           Signature (title, if any)



                           ----------------------------------------------
                           Signature, if held jointly




PLEASE MARK, SIGN, DATE AND RETURN THIS PROXY IN THE ENCLOSED POSTAGE-PAID
ENVELOPE TODAY. YOU MAY REVOKE THIS PROXY AT ANY TIME PRIOR TO THE TAKING OF A
VOTE ON THE MATTERS HEREIN.


645777.3

<PAGE>





                                                        Preferred Stock Proxy




                               RIVER BANK AMERICA

              THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS OF
                  RIVER BANK AMERICA FOR THE SPECIAL MEETING OF
                   STOCKHOLDERS TO BE HELD ON APRIL 20, 1998.


  The undersigned, as a holder of 15% non-cumulative perpetual preferred stock,
Series A, $1.00 par value (the "Preferred Stock"), of River Bank America, (the
"Bank"), hereby appoints Leora Joy and Ilyne Mendelson, and each of them, with
full power of substitution, to vote all shares of Preferred Stock for which the
undersigned is entitled to vote through the execution of a proxy with respect to
the Special Meeting of Stockholders of the Bank to be held at the Grant Hyatt of
New York Hotel, Park Avenue at Grand Central Station, New York, New York, 10017
on April 20, 1998 at 10:00 a.m., local time, or any adjournment or adjournments
thereof, and authorizes and instructs said proxies to vote in the manner
directed below.

 THE BOARD OF DIRECTORS OF THE BANK RECOMMENDS VOTES "FOR" EACH OF THE FOLLOWING

1.       On the proposal to direct that the Bank be closed and its business
         wound up substantially in accordance with the terms and conditions set
         forth in the accompanying proxy statement/prospectus.

         (check one box)       / /  For      / /  Against        / /  Abstain


2.       In their discretion, the proxies are authorized to vote upon such other
         matters which holders of Preferred Stock are entitled to vote as may
         properly come before the meeting, or any adjournment thereof, or upon
         matters incident to the conduct of the meeting.

You may revoke this proxy at any time by forwarding to the Bank a subsequently
dated proxy received by the Bank prior to the Special Meeting.

                (Continued and to be signed on the reverse side)

645777.3

<PAGE>


Returned proxy cards will be voted (1) as specified on the matters listed above;
(2) in accordance with the Board of Directors' recommendations where no
specification is made; and (3) in accordance with the judgment of the proxies on
any other matters that may properly come before the meeting. Please mark your
choice like this: x

The shares represented by this Proxy will be voted in the manner directed and,
if no instructions to the contrary are indicated, will be voted FOR the approval
of the proposals set forth in the Notice of the Special Meeting of Stockholders.

The undersigned hereby acknowledges receipt of the Notice of Special Meeting of
Stockholders and the proxy statement furnished therewith.

Print and sign your name below exactly as it appears hereon and date this card.
When signing as attorney, executor, administrator, trustee or guardian, please
give full title, as such. Joint owners should each sign. If a corporation,
please sign as full corporate name by president or authorized officer. If a
partnership, please sign in partnership name by authorized person.

                           Date:  ____________________________, 1998




                           -----------------------------------------------
                           Signature (title, if any)



                           -----------------------------------------------
                           Signature, if held jointly




PLEASE MARK, SIGN, DATE AND RETURN THIS PROXY IN THE ENCLOSED POSTAGE-PAID
ENVELOPE TODAY. YOU MAY REVOKE THIS PROXY AT ANY TIME PRIOR TO THE TAKING OF A
VOTE ON THE MATTERS HEREIN.


645777.3

<PAGE>


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