ADIRONDACK FINANCIAL SERVICES BANCORP INC
DEFM14A, 1999-05-05
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: CSK AUTO CORP, S-8, 1999-05-05
Next: UNITED STATES STEEL & CARNEGIE PENSION FD, 13F-HR, 1999-05-05





                                        SCHEDULE 14A

                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION
Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 1934

Filed by the Registrant [ X ]

Filed by a Party other than the Registrant  [   ]

Check the appropriate box:

[   ]   Preliminary Proxy Statement
[   ]   Confidential, for Use of the Commission Only
        (as permitted by Rule 14a-6(e)(2))

[ X ]   Definitive Proxy Statement
[   ]   Definitive Additional Materials
[   ]   Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12

                   ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                (Name of Registrant as Specified in its Charter)

                                       N/A
    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):

[   ]  No fee required.
[   ]  Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.

     (1)  Title of each class of securities to which transaction applies: common
          stock, par value $.01 per share, of the Registrant.

     (2)  Aggregate   number  of  securities  to  which   transaction   applies:
          689,055shares.

     (3)  Per unit  price  or other  underlying  value of  transaction  computed
          pursuant to Exchange Act Rule 0-11:  $15 million  aggregate  price for
          all outstanding shares of the Registrant.

     (4)  Total fee paid: $3,000.00

[ X ]  Fee paid previously with preliminary materials.

[   ]  Check box if any part of the fee is offset as provided  by Exchange  Act
       Rule 0-11(a)(2) and identify the filing for which the offsetting fee was
       paid previously.  Identify the previous filing by Registration Statement
       number, or the Form or Schedule and the date of its filing.

     (1)  Amount Previously Paid:

     (2)  Form, Schedule or Registration Statement No.:

     (3)  Filing Party:

     (4)  Date Filed:


<PAGE>

            [ADIRONDACK FINANCIAL SERVICES BANCORP, INC. LETTERHEAD]



                                 April 26, 1999




Dear Fellow Stockholder:

     On behalf of the Board of Directors and management of Adirondack  Financial
Services Bancorp, Inc., we cordially invite you to attend the special meeting of
stockholders  of  Adirondack.  The meeting  will be held at 4:00 p.m.,  New York
time,  on May 24,  1999,  at the office of  Adirondack  located at 52 North Main
Street, Gloversville, New York 12078.

     At the Meeting,  you are being asked to adopt a merger  agreement  with CNB
Bancorp,  Inc.  and a subsidiary  of CNB. If the merger  takes  place,  you will
receive cash in exchange for your Adirondack shares. The amount of cash you will
receive is currently  expected to be  approximately  $21.92 per share,  although
that amount could be reduced  under  certain  circumstances  as explained in the
enclosed Proxy Statement.  Your Board of Directors  unanimously  recommends that
you vote FOR the adoption of the merger agreement.

     We encourage  you to attend the Meeting in person.  Whether or not you plan
to attend,  however, please read the enclosed Proxy Statement and then complete,
sign and date the  enclosed  proxy and  return it in the  accompanying  postpaid
return envelope as promptly as possible. This will save us additional expense in
soliciting  proxies  and will ensure  that your  shares are  represented  at the
meeting.

     Thank you for your attention to this important matter.

                                          Very truly yours,



                                          Lewis E. Kolar
                                          President and Chief Executive Officer



<PAGE>



                   ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                              52 North Main Street
                          Gloversville, New York 12078
                                 (518) 725-6331

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                           To be Held on May 24, 1999


     Notice  is  hereby  given  that the  special  meeting  of  stockholders  of
Adirondack  Financial  Services  Bancorp,  Inc.  will be held at the  office  of
Adirondack  located at 52 North Main  Street,  Gloversville,  New York,  at 4:00
p.m., New York time, on May 24, 1999.

     A proxy card and a Proxy Statement for the meeting are enclosed.

     The meeting is for the purpose of considering and acting upon:

   1. The adoption of the Agreement of Merger,  dated as of January 23, 1999, as
      amended,  by and among Adirondack,  CNB Bancorp,  Inc. and CNB Acquisition
      Corp.,  and  the  approval  of  the  transactions   contemplated  by  that
      agreement;

and  such  other  matters  as may  properly  come  before  the  meeting,  or any
adjournments or  postponements  thereof.  Our Board of Directors is not aware of
any other business to come before the meeting.

     Any action may be taken on the  foregoing  proposal  at the  meeting on the
date  specified  above,  or on any date or dates to  which  the  meeting  may be
adjourned or  postponed.  Stockholders  of record as of the close of business on
April 26,  1999 are the  stockholders  entitled  to vote at the  meeting and any
adjournments or postponements  thereof. A complete list of stockholders entitled
to vote at the meeting will be available for inspection by  stockholders  at the
office of Adirondack  during the ten days prior to the meeting as well as at the
meeting.

     You are  requested to complete and sign the enclosed  proxy card,  which is
solicited  on behalf of our Board of  Directors,  and to mail it promptly in the
enclosed envelope. The proxy card will not be used if you attend and vote at the
meeting in person.

                                          By Order of the Board of Directors



                                          Richard D. Ruby
                                          Chairman of the Board


Gloversville, New York
April 26, 1999

- --------------------------------------------------------------------------------
    Important: The Prompt Return of Proxies Will Save Adirondack The Expense
       of Further Requests For Proxies to Ensure a Quorum at The Meeting.
           A Self-addressed Envelope Is Enclosed For Your Convenience.
           No Postage Is Required If Mailed Within The United States.
- --------------------------------------------------------------------------------


<PAGE>



                                 Proxy Statement
                                       of
                   Adirondack Financial Services Bancorp, Inc.

                              52 North Main Street
                          Gloversville, New York 12078
                                 (518) 725-6331

     This Proxy Statement relates to a proposed merger between  Adirondack and a
subsidiary  of CNB  Bancorp,  Inc.  CNB has  agreed to pay $15  million  for all
outstanding  shares of  Adirondack  stock or  approximately  $21.92  per  share,
although this amount may be reduced under certain circumstances.  For a complete
explanation of how your payment will be calculated,  see "Merger Consideration,"
page 7.

     We cannot  complete the merger unless the  stockholders  of our company and
the  regulatory   authorities  approve  it.  We  will  hold  a  meeting  of  our
stockholders  to vote on this  merger  proposal.  Your  vote is very  important.
Whether or not you plan to attend the stockholder meeting,  please take the time
to vote by completing and mailing the enclosed proxy card. If you sign, date and
mail your proxy card without indicating how you want to vote, your proxy will be
counted  as a vote in  favor  of the  merger.  Not  returning  your  card or not
instructing  your  broker how to vote any shares  held for you in "street  name"
will have the same effect as a vote against the merger.

     The date of this Proxy  Statement is April 26, 1999.  This Proxy  Statement
and the  accompanying  notices  and  proxy  cards  are  first  being  mailed  to
stockholders of Adirondack on or about May 4, 1999.



                                      1

<PAGE>



                               TABLE OF CONTENTS

THE SPECIAL MEETING..........................................................1
   Vote Required and Proxy Information.......................................1
   Voting Securities and Principal Holders Thereof...........................1
THE MERGER...................................................................3
   General...................................................................3
   Background and Reasons for the Merger.....................................3
   Opinion of CRG............................................................4
   Recommendations of the Board of Directors.................................7
   Merger Consideration......................................................7
   Treatment of Adirondack Stock Options.....................................8
   Appraisal Rights..........................................................8
   Delivery of Cash..........................................................9
   Interests of Directors and Officers in the Merger That Are Different From
     Your Interests..........................................................9
   Representations and Warranties............................................9
   Conditions to the Merger.................................................10
   The Bank Merger .........................................................10
   Regulatory Approvals.....................................................10
   Termination..............................................................10
   Covenants Pending Closing................................................11
   Expenses; Accounting Treatment...........................................11
   Federal Income Tax Consequences of the Merger............................11
BUSINESS OF CNB BANCORP, INC................................................12
BUSINESS OF ADIRONDACK FINANCIAL SERVICES BANCORP, INC......................12
   General..................................................................12
   Lending Activities.......................................................15
   Asset Quality............................................................24
   Investment Activities....................................................29
   Mortgage-Backed Securities...............................................30
   Sources of Funds.........................................................32
   Subsidiary Activities....................................................34
   Competition..............................................................34
   Employees................................................................34
   Properties...............................................................35
   Litigation...............................................................35
ADIRONDACK STOCK PRICES AND DIVIDEND INFORMATION............................37
  SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
  OF ADIRONDACK FINANCIAL SERVICES BANCORP, INC.............................38
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
  FOR THE QUARTER ENDED DECEMBER 31, 1998...................................40
   Forward Looking Statements...............................................40
   Year 2000 ("Y2K") Issues.................................................40
   Financial Condition......................................................41
   Comparison of Operating Results for the Three-Month Periods Ended
     December 31, 1998 and 1997.............................................42
   Liquidity and Funding....................................................43
   Capital..................................................................44
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS FOR THE YEAR ENDED SEPTEMBER 30, 1998.............44
   Financial Condition......................................................45
   Asset/Liability Management...............................................46
   Comparison of Operating Results for the Years Ended September 30, 1998
     and 1997...............................................................47
   Comparison of Operating Results for the Years Ended September 30, 1997
     and 1996...............................................................50
   Asset Quality ...........................................................52
   Liquidity................................................................53
   Impact of Inflation and Changing Prices .................................54
   Impact of New Accounting Standards.......................................54
   Year 2000 Issues ........................................................55


                                      i

<PAGE>



INDEPENDENT ACCOUNTANTS.....................................................56
STOCKHOLDER PROPOSALS.......................................................56
OTHER MATTERS...............................................................57
INDEX TO FINANCIAL STATEMENTS
OF ADIRONDACK FINANCIAL SERVICES BANCORP, INC...............................58


APPENDICES
   I. Agreement of Merger (omitting schedules and exhibits)  II.Fairness Opinion
   of Capital  Resources  Group,  Inc.  IIIText of Section  262 of the  Delaware
   General Corporation Law


                                      ii

<PAGE>



                               THE SPECIAL MEETING


     This Proxy  Statement is furnished in connection  with the  solicitation on
behalf of the Board of Directors of Adirondack Financial Services Bancorp,  Inc.
of proxies to be used at a special  meeting  of  stockholders  to be held at the
office of Adirondack,  located at 52 North Main Street, Gloversville,  New York,
on May 24,  1999,  at 4:00  p.m.,  New  York  time,  and  all  adjournments  and
postponements  of the meeting.  At the meeting,  you are being asked to consider
and vote on the  adoption of the  Agreement  of Merger,  dated as of January 23,
1999, as amended, by and among Adirondack, CNB Bancorp, Inc. and CNB Acquisition
Corp., and the approval of the transactions contemplated by that agreement.

Vote Required and Proxy Information

     All shares of our  common  stock  represented  at the  meeting by  properly
executed   proxies  will  be  voted  at  the  meeting  in  accordance  with  the
instructions  thereon.  If no  instructions  are  indicated,  properly  executed
proxies  will be voted for the  adoption of the merger  agreement.  The Board of
Directors  does not  know of any  other  matters  that  are to come  before  the
meeting.  If any other matters are properly presented at the meeting for action,
the persons named in the enclosed form of proxy and acting pursuant thereto will
have the  discretion  to vote on such  matters  in  accordance  with  their best
judgment.

     The  affirmative  vote of a  majority  of all  shares  entitled  to vote is
necessary to adopt the merger agreement.  Proxies marked to abstain with respect
to the merger and broker  non-votes  will have the same effect as votes  against
the merger. In all other matters, the affirmative vote of the majority of shares
on the matter shall be the act of the  stockholders.  One-third of the shares of
the common stock,  present in person or represented by proxy, shall constitute a
quorum for purposes of the meeting. Abstentions and broker non-votes are counted
for purposes of determining a quorum.

     A proxy  given  pursuant  to this  solicitation  may be revoked at any time
before it is voted.  Proxies may be revoked by: (i) filing with the Secretary of
Adirondack  at or before the meeting a written  notice of  revocation  bearing a
later date than the proxy,  (ii) duly  executing a subsequent  proxy relating to
the same shares and  delivering  it to the  Secretary of Adirondack at or before
the  meeting,  or (iii)  attending  the meeting  and voting in person  (although
attendance at the meeting will not in and of itself  constitute  revocation of a
proxy).  Any written notice revoking a proxy should be delivered to Priscilla J.
Bell,  Secretary,  Adirondack  Financial  Services Bancorp,  Inc., 52 North Main
Street, Gloversville, New York 12078.

     On April  22,  1999,  in  connection  with the  settlement  of  outstanding
litigation  against it,  Adirondack  entered  into a Settlement  and  Standstill
Agreement with a number of  stockholders  who are believed to  beneficially  own
approximately 130,580, or 19.08%, of the outstanding shares of Adirondack common
stock.  See  "Business  of  Adirondack   Financial  Services  Bancorp,   Inc.  -
Litigation."  Under the terms of the  standstill  agreement,  the  parties  have
agreed,  among other things and subject to certain conditions,  to vote in favor
of the merger and against any  proposal or  nomination  opposed by  Adirondack's
Board of Directors.

Voting Securities and Principal Holders Thereof

     The record date for this special meeting is April 26, 1999. Stockholders of
record as of the close of  business  on the record  date will be entitled to one
vote for each share then held. As of that date, Adirondack had 684,348 shares of
common stock issued and outstanding.  The following table sets forth information
regarding  share ownership of: (i) those persons or entities known by management
to  beneficially  own more than five  percent of the  common  stock and (ii) all
directors and executive officers of Adirondack and Gloversville  Federal Savings
and Loan Association as a group.


                                      1

<PAGE>

<TABLE>
<CAPTION>

                                                   Shares Beneficially Owned         Percent
                Beneficial Owner                     at April 26, 1999               of Class
- ------------------------------------------------   -----------------------------    ---------
<S>                                                           <C>                      <C>
Five Percent Beneficial Owners
Gloversville Federal Savings and Loan Association             52,900(1)                7.73%
Employee Stock Ownership Plan.

Colvin G. Ryan(2)(3)                                            63,780                 9.32
724 Fleming Farm Road
The Plains, VA 22171

Morris Massry(2)(4)                                             53,000                 7.74
2 Cobblehill Road
Loudonville, NY 12211

SG Cowen Securities Corporation(5)                              35,510                 5.19
1221 Avenue of the Americas
New York, NY 10278

Directors and Named Officers
Lewis E. Kolar, Director, President and
  Chief Executive Officer                                        9,242(6)              1.35%

Priscilla J. Bell, Director and Corporate Secretary              4,250(7)                   (9)

Timothy E. Delaney, Director                                    15,000(7)              2.19%

Donald I. Lee, Director                                            500(7)                   (9)

Richard D. Ruby, Director and Chairman of the Board             16,000(7)              2.34%

Robert J. Sofarelli, Director                                    1,420(7)                   (9)

All directors and officers as a group (7 persons)               47,854(8)              6.99%

</TABLE>

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

(1)  The amount reported  represents shares held by the Employee Stock Ownership
     Plan  ("ESOP"),   5,290  of  which  have  been  allocated  to  accounts  of
     participants.  Community  Bank N.A. of Utica,  New York, the trustee of the
     ESOP,  may be deemed to  beneficially  own the shares held by the ESOP that
     have not been allocated to accounts of  participants.  Participants  in the
     ESOP are  entitled  to  instruct  the  trustee  as to the  voting of shares
     allocated to their accounts under the ESOP.  Unallocated shares held in the
     ESOP's suspense  account are voted by the trustee in the manner directed by
     the majority of the  participants who directed the trustee as to the manner
     of voting their  shares in the ESOP with respect to such issue.  Shares for
     which no voting  instructions  are received are voted by the trustee in the
     trustee's discretion.

(2)  Messrs.  Ryan and Massry are parties to an agreement  generally  obligating
     them, subject to certain conditions, to vote in favor of the merger and the
     Board's  nominees  for  director.  See  "Business of  Adirondack  Financial
     Services Bancorp, Inc. - Litigation."

(3)  Based on  information  included in a Schedule 13D/A filed by Colvin G. Ryan
     with the Securities and Exchange Commission on October 13, 1998. Mr. Ryan's
     principal  occupation  is  believed  to  be  President  of  Lee  and  Mason
     Financial,  Inc., an insurance  agency.  Mr. Ryan claimed sole voting power
     and sole  dispositive  power  with  respect  to all of the shares of common
     stock reported in the Schedule 13D/A.

(4)  Based on information included in a Schedule 13D filed by Morris Massry with
     the  Securities and Exchange  Commission on October 16, 1998. Mr.  Massry's
     principal  occupation is believed to be real estate investment.  Mr. Massry
     claimed sole voting power and sole dispositive power with respect to all of
     the shares of common stock reported in the Schedule 13D.



                                      2
<PAGE>


(5)  Based  on  information  included  in a  Schedule  13G  filed  by  SG  Cowen
     Securities  Corporation ("SG") with the Securities and Exchange  Commission
     on February 8, 1999. SG is a  broker/dealer  and  investment  advisor which
     claimed  voting power over none of the shares of common stock  reported and
     shared  dispositive power with respect to all of the shares of common stock
     reported.

(6)  Does not include  either 6,613 unvested  restricted  shares as to which the
     holder has no voting or dispositive  power,  or options to purchase  13,225
     shares which may not be exercised within 60 days of the record date.

(7)  Does not include  either 1,322 unvested  restricted  shares as to which the
     holder has no voting or  dispositive  power,  or options to purchase  3,306
     shares which may not be exercised within 60 days of the record date.

(8)  Includes  shares held directly,  as well as shares held jointly with family
     members,  shares held in retirement accounts,  held in a fiduciary capacity
     or by certain  family  members,  with  respect  to which  shares the listed
     individuals  or group  members may be deemed to have sole or shared  voting
     and/or  investment  power.  This amount also includes an aggregate of 1,177
     shares  allocated to the accounts of participants  under the ESOP. Does not
     include any awards made under  Adirondack's 1998 Stock Option and Incentive
     Plan or the 1998  Recognition  and Retention Plan as no such awards are yet
     vested.

(9)  Less than 1%.

     The directors of  Adirondack  have entered into voting  agreements  whereby
such  directors  have  agreed  to vote all  shares of  Adirondack  owned by them
(46,412 shares in the aggregate) for approval of the merger agreement. As of the
record date, the directors and executive officers of CNB and their affiliates as
a group beneficially owned 4,000 shares of Adirondack common stock.

                                   THE MERGER

     The information in this Proxy Statement  concerning the terms of the merger
is  qualified  in its  entirety  by  reference  to the full  text of the  merger
agreement, which is attached as Appendix I and incorporated by reference herein.
You are urged to read the merger agreement in its entirety.

General

     If the merger takes place,  Adirondack  will be merged with a subsidiary of
CNB and you will receive cash for your Adirondack shares. Our Board of Directors
expects  that you will  receive  approximately  $21.92 in cash for each share of
Adirondack  that you own, but this amount may vary.  Please read  carefully  the
section titled "Merger Consideration" on page 7.

     After the conditions to  consummation  of the merger  described  below have
been  satisfied or waived  (unless the merger  agreement  has been  terminated),
Adirondack and CNB will file a certificate of merger with the Secretary of State
of Delaware that will make the merger effective.

Background and Reasons for the Merger

     On November 7, 1998 and November 17, 1998,  Adirondack's Board conducted an
extensive  review of the  strategic  issues and choices  facing  Adirondack.  In
particular,  the Board sought to identify  what future course of action would be
in  the  best  interests  of  shareholders.   The  Board  reviewed  Adirondack's
operations and financial  position,  its  competitive  position within its local
market area, its ability to grow in the current economic environment,  the costs
and risks of  diversifying  its revenue stream through new products and services
and its  ability  to reduce  expenses.  The Board also  considered  Adirondack's
business plan, alternative earnings scenarios prepared by management, additional
ways to enhance profitability,  Adirondack's current stock price and the current
acquisition  environment.  The Board then  analyzed,  with the assistance of its
financial  advisor,  Capital Resources Group,  Inc.  ("CRG"),  whether remaining
independent  would be in the best interests of Adirondack's  stockholders.  As a
part of this process,  the Board and CRG performed  quantitative and qualitative
analyses  in order to  estimate  the price that  Adirondack  would  receive in a
merger  transaction.  The Board then compared the present value of the projected
cash flows which  would  accrue to the  shareholders  (under  several  different
earnings  scenarios)  were Adirondack to remain  independent  with the estimated
price that Adirondack would receive from a merger.  Based on this analysis,  the
Board  concluded that it would be in the best interests of the  stockholders  to
explore the merger or sale of Adirondack.


                                      3
<PAGE>

     The Board then  considered an expression of interest  which it had received
from another financial institution interested in acquiring Adirondack.  After an
analysis of this potential acquiror and a discussion of the benefits which could
accrue to  shareholders  from a combination  with this potential  acquiror,  the
Board  concluded  that  it  would  be in  the  best  interests  of  Adirondack's
stockholders   to  explore  such  a  combination  and  authorized  CRG  to  open
negotiations with it on Adirondack's behalf.

     On December 16, 1998, the Board  reviewed the progress of the  negotiations
with the potential  acquiror and the price per share that it had  proposed.  CRG
indicated that it believed that there were other potential  acquirors that might
be  willing  to pay a higher  price  than the first  potential  acquiror.  After
in-depth  discussions  and analyses of the process  which would likely result in
the highest price per share and of various institutions that might be interested
in acquiring  Adirondack,  the Board authorized CRG to contact the two potential
acquirors,  one of which was CNB,  which it had identified as most likely (based
on  financial  capacity  and  business  focus) to pay a high  price per share to
acquire Adirondack.

     On  January  6,  1999,  CRG  informed  the Board  that the first  potential
acquiror was willing to increase its proposed price per share by a modest amount
and that each of the two additional  potential acquirors had initially expressed
interest in acquiring Adirondack at prices well in excess of the first potential
acquiror's most recent proposed price per share.  The Board was further informed
that CNB's proposed price per share was significantly higher than the top of the
range of the other additional  potential acquiror and that such other additional
potential  acquiror had terminated  discussions  when it learned that Adirondack
was in discussions with other parties . The Board was also informed that CNB had
indicated  that time was of the  essence  and that it was not  willing to become
involved  in a bidding  war to acquire  Adirondack.  Furthermore,  the Board was
informed  that the  consideration  offered in the CNB proposal was cash and that
CNB would not consider  changing its proposed  consideration  to stock without a
very substantial price reduction.  Finally,  the Board was informed that CNB had
insisted  on a price  reduction  if  Adirondack's  capital was below a specified
level as of the month end prior to closing  (the  "minimum  equity  provision").
After reviewing (i) CNB's expression of interest, (ii) the factors considered at
the  November  1998  strategic  planning  meetings,  (iii) the fact  that  CNB's
proposed price was well above the price which CRG had originally  estimated that
Adirondack  would likely receive in a sales  transaction  and (iv) the advice of
its financial advisor,  the Board authorized CRG and Adirondack's  management to
commence negotiations with CNB on a definitive acquisition agreement.

     On January 19, 1999, the Board reviewed the progress of  negotiations  with
CNB. At the meeting,  CRG  indicated its strong  recommendation  of the proposed
transaction.  The Board  also  reviewed  a draft of the  definitive  acquisition
agreement  and noted  that CNB had made most of the  requested  changes  but had
refused  to delete the  minimum  equity  provision.  On January  23,  1999,  CRG
presented its formal financial analysis of the transaction and advised the Board
that  the  merger  consideration   offered  by  CNB  was  fair  to  Adirondack's
stockholders  from a financial point of view. After reviewing the details of the
proposed definitive  acquisition  agreement and noting the statement of CNB that
it was unwilling to make any more material concessions (including the removal of
the minimum equity  provision from the definitive  acquisition  agreement),  the
Board  concluded that the merger was in the best interests of Adirondack and its
stockholders  and  authorized  the  execution  of  the  definitive   acquisition
agreement.

Opinion of CRG

     Adirondack  retained CRG as its financial  advisor in  connection  with the
merger and  requested  that CRG render its opinion with respect to the fairness,
from a financial point of view, of the merger  consideration to the stockholders
of Adirondack. CRG rendered its written opinion to the Adirondack Board that, as
of January 23, 1999, the merger  consideration  was fair, from a financial point
of view, to the  stockholders of Adirondack.  CRG has consented to the inclusion
of  this  opinion  as  Appendix  II and the  related  disclosure  in this  Proxy
Statement.

     The full text of the  opinion of CRG,  which is  attached as Appendix II to
this Proxy Statement,  sets forth certain  assumptions made,  matters considered
and  limitations  on the  review  undertaken  by CRG,  and should be read in its
entirety.  CRG's opinion should not be construed by holders of Adirondack shares
as a recommendation as to how such holders should vote at the special meeting.

     CRG is an investment  banking and financial  consulting firm which, as part
of its  specialization  in  financial  institutions,  is  regularly  engaged  in
providing  financial   valuations  and  analyses  of  business  enterprises  and
securities   in   connection   with   mergers,   acquisitions,   mutual-to-stock
conversions, initial and secondary stock offerings and


                                      4
<PAGE>

other  corporate  transactions.  The  Adirondack  Board chose CRG because of its
expertise,   experience  and  familiarity  with  Adirondack  and  the  financial
institution  industry and its prior work for and relationship with Adirondack in
connection  with  Adirondack's  initial  public  offering of common  stock.  CRG
reviewed the terms of the merger  agreement and the related  financial  data and
reviewed  these issues with the Board of Directors and  executive  management of
Adirondack.  No  limitations  were imposed on CRG by the  Adirondack  Board with
respect to the investigation made or procedures  followed by it in rendering its
opinion. As discussed  previously,  CRG participated in the negotiations between
Adirondack  and CNB in which the  amount  of  consideration  for the  Adirondack
shares was agreed upon.

     In the course of rendering its fairness opinion, the following factors were
considered by CRG:

     1.   The proposed terms of the merger agreement;

     2.   The audited  financial  statements of Adirondack  for the fiscal years
          ended  September 30, 1994 through 1998,  the quarterly  reports to the
          OTS  covering  the  period  through  September  30,  1998,  the latest
          available    asset/liability    reports   and   other    miscellaneous
          internally-generated management information reports and business plan,
          as well as other publicly available information;

     3.   Annual  Report  on  Form  10-K  for  fiscal  1998,  which  provides  a
          discussion of  Adirondack's  business and  operations  and a review of
          various financial data and trends;

     4.   Discussions  with  executive  management of  Adirondack  regarding the
          business operations,  recent financial condition and operating results
          and future prospects of Adirondack;

     5.   Comparisons of Adirondack's  financial condition and operating results
          with those similarly sized thrift  institutions  operating in New York
          and the United States;

     6.   Comparisons  of   Adirondack's   financial   condition  and  operating
          performance with the published  financial  statements and market price
          data of publicly  traded thrift  institutions  in general and publicly
          traded thrift institutions in Adirondack's region of the United States
          specifically;

     7.   The relevant market  information  regarding the shares of common stock
          of Adirondack including trading activity and information on options to
          purchase shares of common stock;

     8.   Other  financial  and pricing  analyses and  investigations  as deemed
          necessary,  including a comparative  financial  analysis and review of
          the financial  terms of other pending and  completed  acquisitions  of
          companies considered to be generally similar to Adirondack;

     9.   Examination of  Adirondack's  economic  operating  environment and the
          competitive environment of Adirondack's market area; and

     10.  Available  financial reports and financial data for CNB, including the
          annual report to stockholders and form 10-K report covering the fiscal
          year ended December 31, 1997,  quarterly  reports,  other internal and
          regulatory  financial  reports provided by management of CNB and other
          published  financial  data;  CNB's  banking  office  network;  and the
          pricing trends of CNB's common stock and dividend payment history.

     11.  Visits to CNB's  administrative  and executive  offices and interviews
          with CNB's management.

     The  fairness  opinion  states  that CRG has  relied  on the  accuracy  and
completeness  of the  information  provided by the parties to the  agreement and
obtained by it from public sources and the representations and warranties in the
merger  agreement,  without  independent  verification.  CRG  did  not  make  an
independent  evaluation or appraisal of the assets and liabilities of Adirondack
and CNB.

     The summary set forth below  describes  the  approaches  utilized by CRG in
support  of  its  fairness  opinion.  It  does  not  purport  to  be a  complete
description of the analyses performed by CRG in this regard.

     Overview of Valuation  Methodology.  In preparing its fairness opinion, CRG
has evaluated  whether the  financial  proposal for  acquisition  is fair from a
financial point of view to the  stockholders of Adirondack.  The fairness of the
acquisition  offer is determined by comparing  the offer to  acquisition  offers
received by other


                                      5

<PAGE>



comparable types of companies over a time-frame that reflects a similar economic
environment.   The   comparison   included  an   examination  of  key  financial
characteristics  of the comparative  acquisition  companies,  including  balance
sheet, earnings and credit risk characteristics.

     Adirondack's key operating  statistics and ratios were compared to a select
group of thrift  institutions  that have also been the  subject of a proposed or
completed  acquisition.  It is  important  to note  that the  comparative  group
utilized in the  fairness  opinion  was  comprised  only of thrift  institutions
(rather than commercial banks), given the distinctive  financial,  operating and
regulatory  characteristics  of the thrift industry.  These thrift  institutions
were  divided  into two broad  categories  for  purposes  of the  analysis;  (a)
institutions that have recently  completed an acquisition;  and (2) institutions
subject to a pending  acquisition.  CRG reviewed  relevant  acquisition  pricing
ratios,  notably  offer   price-to-earnings,   offer  price-to-book  value  (and
price-to-tangible book value), offer  price-to-deposits,  offer price-to-assets,
and offer price-to-trading  price (before the announcement,  where available) of
the  comparative  group and compared  these ratios to those of  Adirondack.  The
analysis  included a review and comparison of the mean and median pricing ratios
represented by a sample of 13 comparative group thrifts concentrated in the Mid-
Atlantic, Midwestern, New England and Southeastern United States.

     Pricing Comparison. Based on an offer price of $15 million in the aggregate
in cash for all outstanding  shares of Adirondack  common stock,  there resulted
the following acquisition pricing ratios for Adirondack relative to those of the
comparative group:

   (1)   Adirondack's  price/earnings  multiple  of  57.7x  (or  46.6x  based on
         adjusted   earnings)   substantially   exceeded  the  mean  and  median
         price/earnings  multiples of the comparative group. The mean and median
         price/earnings multiples of the comparative group were 28.1x and 23.5x,
         respectively.

   (2)   Adirondack's  price/tangible book value ratio of 158.8% compared to the
         mean and median  price/tangible book value ratios of 145.7% and 149.4%,
         respectively, for the comparative group.

   (3)   Adirondack's  price/deposits  ratio  of  25.6%  compared  to a mean and
         median price/deposits ratio of 22.7% and 18.9%,  respectively,  for the
         comparative group.

     (4)  Adirondack's  price/assets  ratio  of 21.3%  compared  to a mean and a
          median  price/assets ratio of 18.1% and 17.0%,  respectively,  for the
          comparative group.

   (5)   Adirondack's  offer  price/trading  price  ratio of 156.5%  (based on a
         $14.00  per  share  recent  trading  price  for  Adirondack)  prior  to
         announcement  of the  agreement  compared  to  mean  and  median  offer
         price/trading  price  ratios of the  comparative  group of  126.6%  and
         121.7%, respectively.

     In analyzing the reasonableness of Adirondack's  acquisition pricing ratios
relative  to  those of the  comparative  group,  CRG  considered  the  following
factors:

   (1)   Adirondack reported a lower level of profitability  compared to that of
         the  comparative  group.  Adirondack's  return on assets  ("ROA") of 36
         basis  points  compared  to an average  ROA of 61 basis  points for the
         comparative group.

   (2)   Adirondack's  lower  level of  profitability  reflected  a  higher  net
         interest  margin  which  was more  than  offset  by a higher  operating
         expense ratio and lower non-interest operating income level relative to
         the comparative  group. The Association  generated a higher  yield/cost
         spread relative to the comparative group.

   (3)   Adirondack's  lower ROA but a similar net worth ratio translated into a
         lower return on equity ("ROE"). Adirondack's ROE of 3.8% compared to an
         average   and  median  ROE  for  the  peer  group  of  4.9%  and  5.2%,
         respectively.

   (4)   A  review  of  other   important   financial   ratios   indicated  that
         Adirondack's non-performing asset level compared unfavorably to that of
         the peer group.

     Therefore, based on the above financial comparisons,  CRG believed that, on
balance,  Adirondack's  acquisition pricing ratios were reasonable when compared
to the comparative group's acquisition pricing ratios.

                                        6

<PAGE>



     Also,  CRG noted that at the time of its initial  public  offering in April
1998,  Adirondack's conversion price was $10.00 per share. Thus, the anticipated
acquisition  price of $21.91per  share  represents a  significant  return on the
Association's conversion price, a yield of just over 119%.

     Discounted Dividend Stream and Terminal Value Analysis.  CRG also performed
an analysis of potential returns to shareholders of Adirondack,  which was based
on an estimate of Adirondack's  future cash dividend streams to shareholders and
Adirondack's  future  stock price and  sell-out  price  (terminal  value).  This
analysis  assumed  Adirondack was not acquired but remained  independent  for at
least three to five years.  This analysis  utilized  certain key assumptions for
Adirondack,  including the most likely asset growth and earnings level scenario.
The analysis  also  incorporated  a stock  repurchase  during year one of 15% of
outstanding  shares  (100,000)  through a dutch  auction  and  assumed  regular,
periodic dividend payments.

     To approximate the range of terminal  values of Adirondack  common stock at
the end of a three year and five year  period,  CRG applied a  price-to-earnings
multiple  of  28.1x,  and a  price/tangible  book  value  ratio of  145.7%.  The
resulting  terminal values and dividend  streams were then discounted to present
values  using  different  discount  rates  (ranging  from 10% to 15%)  chosen to
reflect different  assumptions  regarding required rates of return of holders or
prospective buyers of Adirondack common stock.

     The analysis  indicated a present value for the Adirondack common stock and
future dividend  payments  ranging from $15.19 (based on a 15% discount rate) to
$17.34 (based on a 10% discount  rate) assuming the Bank is acquired after three
years. Based on a five year time frame, the resulting present value figures were
lower.

     The  results  of the above  described  analysis  confirmed  that the merger
consideration being offered by CNB to Adirondack stockholders was reasonable. In
preparing its analysis,  CRG made numerous  assumptions with respect to industry
performance,  business and economic conditions and other matters,  many of which
are beyond the control of CRG and Adirondack.  The analysis  performed by CRG is
not necessarily indicative of future results, which may be significantly more or
less favorable than suggested by such analysis.

     CRG will receive  approximately  $180,000 for financial  advisory  services
rendered to Adirondack in connection with the merger,  including $32,000 for its
fairness opinion and reimbursement for  out-of-pocket  expenses.  Adirondack has
also  agreed to  indemnify  CRG and  certain  related  persons  against  certain
liabilities  relating  to or  arising  out  of  this  engagement.  CRG  and  its
wholly-owned subsidiary,  Capital Resources, Inc., were paid fees of $100,000 in
connection  with the services  performed in  connection  with the  Association's
mutual-to-stock conversion.

Recommendations of the Board of Directors

     The  Adirondack  Board has  unanimously  adopted  and  approved  the merger
agreement and the transactions  contemplated thereby and has determined that the
merger  is in the  best  interests  of  Adirondack  and  its  stockholders.  The
Adirondack  Board  therefore  recommends  a vote  FOR  adoption  of  the  merger
agreement.

Merger Consideration

     CNB has agreed to pay $15 million for all outstanding  shares of Adirondack
stock, but this amount may be reduced under two circumstances.

   o  Section 1.1(f) of the merger agreement  provides that the $15 million will
      be reduced  by the  amount  that the  stockholders'  equity of  Adirondack
      (subject to certain adjustments specified in the merger agreement) is less
      than  $9,114,959  as of the month end prior to the  closing of the merger.
      The adjusted stockholders' equity of Adirondack was $9,255,915 as of March
      31, 1999.

   o  Section  4.18 (b) of the merger  agreement  provides  that the $15 million
      will be reduced  by the amount  that the  after-tax  costs of  remediation
      required  under  environmental  laws  exceed  $50,000  (subject to certain
      limitations specified in the merger agreement).

     Each of your shares of Adirondack stock will be converted into the right to
receive a pro-rata  share of the price paid by CNB. This pro-rata  share will be
calculated  by dividing  the total price to be paid by the number of  Adirondack
shares  outstanding at the effective time,  excluding any shares owned by CNB or
its subsidiaries.



                                        7

<PAGE>



     Based on the 684,348  shares of Adirondack  outstanding  on April 26, 1999,
and  assuming  the  full  $15  million  is  paid by CNB and  that  there  are no
reductions  attributable to either of the provisions  discussed  above,  each of
your shares  should be exchanged  for $21.92 in cash.  However,  there can be no
guarantee  that  unexpected  developments  will not  cause a  reduction  of that
amount.

Treatment of Adirondack Stock Options

     At the record date, there were options for 46,039 shares  outstanding under
Adirondack's  1998 Stock Option and Incentive  Plan. At the effective time, each
option to  purchase  one share of  Adirondack  stock  shall  become an option to
purchase  0.575 shares of CNB common  stock upon the same terms and  conditions,
except the exercise price per share will be similarly  adjusted.  The Adirondack
stock  option plan will be assumed by CNB.  CNB will  register  the shares to be
issued pursuant to these options under the Securities Act.

     Options of persons who will not serve as directors,  officers, employees or
advisory directors of CNB is any of its subsidiaries will be forfeited when they
terminate service. However,  Adirondack has been informed by CNB that the amount
of any  stock  options  forfeited  as a result  of the  involuntary  termination
without  cause  of  an  Adirondack   employee  will  be  taken  into  amount  in
establishing a severance payment for such employee.

Appraisal Rights

     If you comply with the statutory  provisions of Section 262 of the Delaware
General  Corporation  Law (a copy of  which  is  attached  as  Appendix  III and
incorporated in this Proxy  Statement by reference),  you will be entitled to an
appraisal by the Delaware Court of Chancery of the fair value of your Adirondack
common stock and to receive  payment of such amount  instead of the amount to be
paid pursuant to the merger  agreement.  The value as determined by the Delaware
Court of Chancery  may be more or less than the value to which you are  entitled
to under the merger  agreement.  If you desire to exercise  rights of appraisal,
you should refer to the statute in its  entirety  and should  consult with legal
counsel  prior to taking any action to ensure that you comply  strictly with the
applicable statutory provisions.

     In summary, to exercise appraisal rights, you must:

     o    Hold your shares of Adirondack  common stock on the date of the making
          of a demand for  appraisal of such shares and  continuously  hold your
          shares through the effective time of the merger;

     o    Deliver to  Adirondack a written  demand for  appraisal of your shares
          before the vote on the merger is taken; and

     o    Not vote in favor of the  merger  (note  that a vote,  in person or by
          proxy,  against  adoption of the merger  agreement  will not by itself
          constitute a written demand for appraisal).

     If you properly exercise your appraisal rights, you will be notified of the
merger within 10 days after the effective time.

     Within 120 days after the effective  time,  if you have properly  exercised
your  appraisal  rights,  you may file a  petition  with the  Delaware  Court of
Chancery  seeking a  determination  of the value of the stock of all  Adirondack
stockholders  properly  exercising their appraisal rights. The Court of Chancery
must hold a hearing and  determine  the fair value  (exclusive of any element of
value arising from the merger), together with a fair rate of interest to be paid
on the fair value.  CNB, as Adirondack's  successor,  will pay the fair value of
Adirondack  common stock held by  stockholders  seeking  appraisal  and interest
determined  by the Court in cash.  Notwithstanding  the  foregoing,  at any time
within 60 days after the effective time, any stockholder  will have the right to
withdraw his or her demand for appraisal  rights and accept the terms offered in
the merger.

     Your  failure to vote  against the  proposal to adopt the merger  agreement
will not  constitute  a waiver of your  appraisal  rights  under  Delaware  Law.
However,  a vote against  adoption of the merger agreement will not satisfy your
obligations if you are seeking an appraisal. You must still give notice pursuant
to Section 262 of the Delaware Law.




                                        8

<PAGE>



Delivery of Cash

     An exchange agent designated by CNB will deliver to each Adirondack  holder
of record a transmittal letter and instructions to be used in surrendering stock
certificates in exchange for a check  representing the amount of cash which such
stockholder has the right to receive. Adirondack stockholders should not forward
their  Adirondack  certificates  until they receive the  transmittal  letter and
instructions.  After the effective time of the merger,  there will be no further
transfers  on the  records  of  Adirondack  of the  certificates,  and,  if such
certificates are presented to CNB for transfer,  they will be cancelled  against
delivery of cash.

Interests of Directors and Officers in the Merger That Are Different From
Your Interests

     Set forth below are  descriptions  of interests of directors  and executive
officers  of  Adirondack  in the  merger  in  addition  to  their  interests  as
stockholders of Adirondack  generally.  The Adirondack  Board was aware of these
interests  and  considered  them  in  approving  the  merger  agreement  and the
transactions contemplated thereby.

     Directors after the Merger.  Two of the persons listed below,  each of whom
is  currently a director of  Adirondack,  will be added both to the board of CNB
and to the board of CNB's subsidiary bank. In addition, each other person listed
below,  shall be entitled to serve as either a director or advisory  director of
CNB or its subsidiary  bank until October 9, 2003. The persons  entitled to such
positions are Dr. Priscilla J. Bell, Timothy E. Delaney,  Lewis E. Kolar, Donald
I. Lee, Richard D. Ruby and Dr. Robert J. Sofarelli.

     Employment Arrangements. Under a change in control severance agreement with
Adirondack's  subsidiary,  Mr. Kolar will receive a lump sum payment of $168,000
and  continued  health   insurance   benefits  through  April  21,  2001.  Under
Adirondack's Employee Severance Compensation Plan, the merger will cause Michael
J. Pepe to become entitled to a severance payment of $50,500 if he is terminated
by CNB, or if he voluntary terminates for certain specified reasons,  within one
year from the merger.

     Stock Option and Recognition and Retention Plan. The currently  outstanding
stock  options  of  Adirondack  will be  converted  into  options of CNB and the
Adirondack  stock  option plan will remain in effect  until at least  October 9,
2003. The Adirondack  Recognition and Retention Plan will remain in effect until
at least October 9, 2003 and awards will continue to vest as long as a recipient
maintains  continuous  service as an employee,  director,  or advisory director.
Adirondack  has been informed by CNB that the value of any unvested RRP or stock
option awards which are forfeited as the result of the  involuntary  termination
without  cause  of  an  Adirondack  employee  will  be  taken  into  account  in
establishing a severance payment for such employee.

     Employee Stock Ownership Plan.  Promptly after closing,  Adirondack's  ESOP
shall  be  terminated   and,  after   repayment  of  its  borrowings  and  other
liabilities,  the remaining assets shall be distributed to eligible employees in
accordance with applicable Internal Revenue Service rules.

Representations and Warranties

     In the merger agreement each of CNB and Adirondack has made representations
and  warranties  relating  to,  among  other  things,  the  parties'  respective
organization,  accuracy of  consolidated  financial  statements,  the absence of
material  adverse changes in its business,  financial  condition,  operations or
properties,  corporate  actions in connection with the approval and execution of
the merger  agreement and related  documents,  authority  relative to the merger
agreement,  employment  arrangements  and year  2000  compliance.  In  addition,
Adirondack   has  made   representations   and   warranties   relating   to  its
capitalization, the absence of certain legal proceedings,  compliance with laws,
regulations and other requirements,  employment arrangements, employee benefits,
properties  and  assets,   material  agreements  and  contracts,   tax  matters,
environmental matters and loan portfolio. CNB has represented and warranted that
it has the  financial  ability to pay the  merger  consideration.  For  detailed
information on such  representations and warranties,  see Articles II and III of
the merger agreement attached hereto as Appendix I.


                                        9

<PAGE>



Conditions to the Merger

     The   obligations  of  CNB  and  Adirondack  to  complete  the  merger  are
conditioned on:

     o    The  material  accuracy  of  the  other  party's  representations  and
          warranties as of the closing and the performance by the other party of
          all agreements.

     o    The  receipt  of  certain  documents  evidencing  compliance  with the
          agreement.

     o    The approval of all regulatory authorities.

     o    The approval of the merger agreement by the other party's board.

     o    The  adoption  of  the  merger   agreement  by  the   stockholders  of
          Adirondack.

     o    The absence of certain litigation.

     o    The receipt of a legal opinion from the other party's counsel.

     o    The updating,  if necessary,  of the other party's  representation and
          warranties.

     In addition,  the  obligation of CNB to complete the merger is  conditioned
on:

     o    The resignation of an Adirondack employee.

     o    No increase in awards under Adirondack benefit plans.

     o    The receipt of non-competition agreements from Adirondack directors.

     The obligation of Adirondack to complete the merger is also  conditioned on
CNB's deposit of the merger consideration with the exchange agent.

     For more detailed  information on the conditions to the merger, see Article
V of the merger agreement attached hereto as Appendix I.

The Bank Merger

     After the effective time,  Adirondack's subsidiary savings association will
be merged with CNB's subsidiary bank.

Regulatory Approvals

     The merger is subject to prior  approval by the Board of  Governors  of the
Federal Reserve System and the merger of their  subsidiaries is subject to prior
approval of the Office of Comptroller of the Currency.

     The merger  may not  proceed in the  absence  of the  requisite  regulatory
approvals.  There can be no assurance that all such regulatory approvals will be
obtained or as to the dates of such approvals. The merger may not be consummated
for a period of 30 days after receipt of the final  approval  under federal law,
unless no adverse  comment has been received from the Department of Justice,  in
which case the  transaction  may be  consummated  on or after the 15th day after
such final approval.

Termination

     The representations, warranties and agreements in the merger agreement will
not survive the effective  time,  and will  terminate at that time,  except with
respect to  agreements  which by their terms are intended to be performed  after
the effective time.




                                       10

<PAGE>



     The merger  agreement  may be terminated at any time prior to the effective
time, whether before or after approval by the stockholders of Adirondack:

     o    By mutual consent of the parties.

     o    By either party if all regulatory  approvals have not been obtained by
          September 30, 1999.

     o    By either party if the merger has not closed by December 31, 1999.

     o    By either party if the other party materially defaults.

     o    By  Adirondack,  if the  fiduciary  duty  of its  Board  of  Directors
          requires them to accept a superior proposal.

     o    By  Adirondack,  if  after-tax  costs of  remediation  required  under
          environmental laws exceed $300,000.

     For  additional  information,  see  Section  6.5 of the  merger  agreement,
attached hereto as Appendix I.

     If the  merger  agreement  is  terminated  due to a material  default,  the
defaulting  party must pay a  termination  fee of  $500,000  to the  terminating
party. If Adirondack  terminates to accept a superior  proposal,  or defaults in
connection  with a  competing  proposal,  Adirondack  must pay an  aggregate  of
$750,000  to CNB.  For  additional  information  see  Section  6.3 of the merger
agreement attached hereto as Appendix I.

Covenants Pending Closing

     Pursuant  to  the  merger  agreement,  Adirondack  has  agreed,  except  as
otherwise  contemplated by the merger agreement,  to conduct its business in the
usual and ordinary course,  consistent with prudent banking  practices,  pending
completion  of  the  merger.  For  detailed  information   regarding  additional
restrictions applicable to Adirondack,  see Section 4.1 of the merger agreement,
attached hereto as Appendix I. CNB has agreed to conduct its business consistent
with prudent banking.

Expenses; Accounting Treatment

     All  expenses  incurred in  connection  with the merger  agreement  and the
transactions  contemplated  thereby are to be paid by the party  incurring  such
expenses.  The merger will be treated as a purchase in accordance with generally
accepted accounting principles.

Federal Income Tax Consequences of the Merger

     The following is a general discussion,  based on current law, of certain of
the  expected   federal  income  tax   consequences   applicable  to  Adirondack
stockholders  who receive  cash in  exchange  for their  shares  pursuant to the
merger.  This summary  discusses only certain tax  consequences to United States
persons  (i.e.,   citizens  or  residents  of  the  United  State  and  domestic
corporations)  who hold  shares as capital  assets.  It does not discuss the tax
consequences  that  might  be  relevant  to  stockholders  entitled  to  special
treatment  under  the  federal  income  tax law (such as  Individual  Retirement
Accounts and other deferred  accounts,  life insurance  companies and tax exempt
organizations) or to stockholders who hold their shares in special circumstances
(such as  stockholders  who hold  shares  as part of a  straddle  or  conversion
transaction).

     A stockholder  will  recognize  taxable gain or loss for federal income tax
purposes equal to the  difference,  if any,  between the amount of cash received
pursuant  to  the  merger  and  such  stockholder's  tax  basis  in  the  shares
surrendered in exchange therefor.  In general, such gain or loss will be capital
gain or loss if such shares are capital assets in the hands of such  stockholder
at the time of the exchange  and will be  long-term  capital gain or loss if, at
the time of the exchange,  such  stockholder's  holding period for the shares is
more than one year.

     No ruling has been  requested  from the IRS as to any of the tax effects to
stockholders  of the  transactions  discussed  in this Proxy  Statement,  and no
opinion of counsel has or will be rendered to  stockholders  with respect to any
of the tax effects of the merger or the other related transactions.

     Stockholders  are urged to consult their own tax and financial  advisors as
to the federal income tax consequences of the merger to them, and also as to any
state, local, foreign or other tax consequences.


                                       11

<PAGE>



                          BUSINESS OF CNB BANCORP, INC.

     CNB Bancorp,  Inc. is the holding  company for City National Bank and Trust
Company, which is headquartered in Gloversville,  New York and has four branches
located in Fulton  County,  New York.  City  National  Bank and Trust Company is
engaged in a general  banking  business  with a range of banking  and  fiduciary
services  including   checking,   negotiable  orders  of  withdrawal,   savings,
certificates of deposit and club deposit accounts.  The bank offers a wide range
of loan products,  including  commercial,  real estate,  and installment  loans.
Overdraft banking lines of credit are also offered.

     The  mailing  address of CNB  Bancorp,  Inc.  is 12-24  North Main  Street,
Gloversville,  New York 12078. Its telephone number is 518-773-7911.  There have
been   no   arrangements,   understandings,   relationships,   negotiations   or
transactions  between  Adirondack and CNB except as  contemplated  by the merger
agreement.

             BUSINESS OF ADIRONDACK FINANCIAL SERVICES BANCORP, INC.

General

     Adirondack Financial Services Bancorp, Inc. was incorporated under Delaware
law in December  1997 as a savings and loan holding  company to purchase 100% of
the common  stock of  Gloversville  Federal  Savings and Loan  Association  (the
"Association").  On April 6, 1998, the Association  converted from a mutual form
to  a  stock  institution,  at  which  time  Adirondack  purchased  all  of  the
outstanding  stock of the  Association,  and  Adirondack  completed  its initial
public  offering,  issuing  661,250 shares at $10.00 per share.  Net proceeds to
Adirondack were $6.0 million after conversion and stock offering costs, and $5.5
million  excluding the shares  acquired by  Adirondack's  newly formed  Employee
Stock Ownership Plan (the "ESOP").

     The consolidated  financial  condition and operating  results of Adirondack
are primarily dependent upon its wholly owned subsidiary,  the Association,  and
all  references  to Adirondack  and its  financial  data prior to April 6, 1998,
except where  otherwise  indicated,  refer to the  Association and its financial
data.

     The Association has operated as a community-oriented financial institution,
obtaining  deposits  from its  local  community  and  investing  those  deposits
principally in residential  one-to-four  family  mortgage loans and, to a lesser
extent,  multi-family  and commercial  real estate,  commercial  business,  home
equity and consumer loans. In addition, the Association invests excess funds not
used for loan  originations in securities issued by the United States government
or its agencies, and mortgage backed securities. Deposits are offered at various
interest rates only within the  Association's  primary market area. There are no
brokered deposits maintained by the Association.

     Regulation.  The  Association  is a  federally-chartered  savings  and loan
association and is a member of the Savings Association  Insurance Fund ("SAIF"),
which is  administered by the Federal Deposit  Insurance  Corporation  ("FDIC"),
which insures the Association's  deposits up to applicable  limits.  The SAIF is
backed  by  the  full  faith  and  credit  of  the  United  States   Government.
Accordingly,  the  Association  is  subject  to  broad  federal  regulation  and
oversight extending to all its operations. As a savings and loan holding company
of the  Association,  Adirondack  is also  subject  to  federal  regulation  and
oversight.  The  purpose  of the  regulation  of  Adirondack  and other  holding
companies is to protect subsidiary savings associations. The Association is also
a member of the Federal  Home Loan Bank of New York  ("FHLB")  and is subject to
certain  limited  regulation  by the Board of Governors  of the Federal  Reserve
System ("Federal Reserve Board").

     The  Office  of  Thrift  Supervision  ("OTS")  has  extensive   supervisory
authority over the operations of  federally-chartered  savings associations.  As
part of this  authority,  the  Association is required to file periodic  reports
with the OTS and is  subject  to  periodic  examinations  by the  OTS.  The last
regular  OTS  examination  of the  Association  was  March  1998.  Under  agency
scheduling  guidelines,  it is likely that another examination will be initiated
in the near  future.  When these  examinations  are  conducted  by the OTS,  the
examiners may require the  Association to provide for higher general or specific
loan loss reserves. All federally-chartered  savings associations are subject to
a semi-annual assessment,  based upon the savings association's total assets, to
fund the operations of the OTS. The Association's assessment for the semi-annual
period ended December 31, 1998 was $14,640.

     The   OTS   also   has   extensive    enforcement    authority   over   all
federally-chartered savings institutions and their holding companies,  including
the Association and Adirondack. This enforcement authority includes, among other
things, the ability to assess civil money penalties,  to issue  cease-and-desist
or  removal  orders  and to  initiate  injunctive  actions.  In  general,  these
enforcement actions may be initiated for violations of laws and regulations and


                                       12

<PAGE>



unsafe or unsound  practices.  Other  actions or inactions may provide the basis
for enforcement action,  including misleading or untimely reports filed with the
OTS. Except under certain circumstances,  public disclosure of final enforcement
actions by the OTS is required.

     In addition,  the  investment,  lending and branching of the Association is
prescribed by federal laws, and it is prohibited from engaging in any activities
not permitted by such laws. For instance,  no savings  institution may invest in
non-investment  grade corporate debt  securities.  In addition,  the permissible
level of investment by federal  associations in loans secured by non-residential
real property may not exceed 400% of total capital,  except with approval of the
OTS.  Federal  savings  associations  are also  generally  authorized  to branch
nationwide. The Association is in compliance with the noted restrictions.

     Adirondack  is a unitary  savings  and loan  holding  company,  and it sole
FDIC-insured subsidiary, the Association,  is a qualified thrift lender ("QTL").
Therefore,  Adirondack  generally has broad authority to engage in various types
of  business   activities.   If  Adirondack  were  to  acquire  another  insured
institution  as a separate  subsidiary or if the  Association  fails to remain a
QTL,  Adirondack's  activities  will be limited to those  permitted  of multiple
savings and loan  holding  companies.  In general,  a multiple  savings and loan
holding company (or subsidiary thereof that is not an insured  institution) may,
subject to OTS approval in most cases, engage in activities  comparable to those
permitted for bank holding companies,  certain insurance activities, and certain
activities related to the operations of its FDIC-insured subsidiaries.

     Capital Requirements.  Federally insured savings associations,  such as the
Association, are required to maintain a minimum level of regulatory capital. The
OTS has established capital standards, including a tangible capital requirement,
a  leverage  ratio  (or  core  capital)  requirement  and a  risk-based  capital
requirement applicable to such savings associations.  These capital requirements
must be  generally  as  stringent as the  comparable  capital  requirements  for
national  banks.  The OTS is also  authorized to impose capital  requirements in
excess of these standards on individual associations on a case-by-case basis.

     The  Association  must  maintain (a)  tangible  capital of 1.5% of tangible
assets,  (b)  core  capital  of  4.0% of  adjusted  tangible  assets,  and (c) a
risk-based  capital  of 8.0% of  risk-weighted  assets.  Under  current  law and
regulations,   there  are  no  capital   requirements   directly  applicable  to
Adirondack. The Association exceeds all minimum capital standards imposed by the
OTS. At September  30, 1998,  the  Association  had a tangible  capital and core
capital ratio of 10.59% and a risk-based  capital  ratio of 19.62%.  At December
31, 1998,  the  Association  had a tangible  capital and core  capital  ratio of
10.44% and a risk-based capital ratio of 20.01%.

     OTS regulations  (the  implementation  of which have been delayed)  require
that certain  institutions  with more than normal interest rate risk must make a
deduction from capital before  determining  compliance  with the minimum capital
requirements. The Association is currently exempt from the deduction requirement
because it has total  assets less than $300  million and  risk-based  capital in
excess of 12%. However,  the  Association's  capital ratios are high enough that
even if the rules are implemented and the exemption is withdrawn,  the deduction
would  not have a  material  effect  on the  Association's  compliance  with OTS
capital requirements.

     The OTS has the  authority  to  require  that an  institution  take  prompt
corrective  action to solve  problems if the  institution  is  undercapitalized,
significantly  undercapitalized or critically  undercapitalized.  Because of the
Association's  high capital ratios, the prompt corrective action regulations are
not expected to have an effect on the Association.

     Deposit  Insurance  Premiums.  The FDIC's  deposit  insurance  premiums are
assessed  through  a  risk-based  system  under  which  all  insured  depository
institutions  are placed  into one of nine  categories  and  assessed  insurance
premiums based upon their level of capital and supervisory evaluation. Under the
system,  institutions  classified as well capitalized and considered healthy pay
the  lowest  premium.   If  the  Association's   capital  ratios   substantially
deteriorate  or if the  Association  is found  to be  otherwise  unhealthy,  the
deposit insurance premiums payable by the Association could increase.

     In September 1996, the Economic Growth and Regulatory  Paperwork  Reduction
Act of 1996 (the "1996  Act")  became  law.  Before the 1996 Act,  SAIF  insured
institutions were paying deposit insurance  premiums at a rate much greater than
Bank Insurance  Fund ("BIF")  insured  institutions.  The 1996 Act imposed a one
time  assessment  on all SAIF  institutions  and then  equalized  the  insurance
premiums for BIF and SAIF institutions.  At the same time, the 1996 Act required
BIF and SAIF institutions to contribute to the costs of the "FICO" bonds sold in
the late 1980's to


                                       13

<PAGE>



finance  the  savings  and loan  bailout.  The "FICO"  bond  assessment  for the
semi-annual  period ended December 31, 1998 for SAIF  institutions  was .061% of
insured deposits or $8,206 for the Association.

     Limitations on Dividends and Other Capital  Distributions.  OTS regulations
impose   limits  on  dividends  or  other  capital   distributions   by  savings
institutions based on capital levels and net income. An institution, such as the
Association,  that meets or exceeds all of its capital requirements (both before
and after  giving  effect to the  distribution)  and is not in need of more than
normal supervision,  may make capital distributions during a calendar year of up
to the greater of (i) 100% of net income for the current  calendar year plus 50%
of its capital surplus  (capital in excess of regulatory  requirements)  or (ii)
75% of its net income over the most recent four quarters. Any additional capital
distributions require prior regulatory approval.

     The  Association's  capital  levels exceed  regulatory  minimums to such an
extent that the substantive restrictions on dividends are not expected to have a
material  effect  on the  Association.  However,  OTS  regulations  also  impose
procedural  restrictions.  The  Association  must give the OTS at least 30 days'
written  notice  before  making  any  capital  distributions.  All such  capital
distributions  are  subject  to the OTS'  right to object to a  distribution  on
safety  and  soundness  grounds.  The OTS has  proposed  regulations  that would
eliminate  the notice  requirement  for the highest rated  institutions  so that
advance notice would not be required for most normal dividends.  The Association
expects that it will not be required to give notice  under normal  circumstances
if the new proposal is adopted in its current form.

     Qualified  Thrift  Lender.  A  savings  association  will  be a QTL  if its
qualified  thrift  investments  equal or exceed 65% of its portfolio assets on a
monthly average basis in nine of every 12 months.  Qualified thrift  investments
include,  among  others,  (i)  certain  housing-related  loans  and  investments
(notably including residential  one-to-four family mortgage loans), (ii) certain
federal government and agency obligations,  (iii) loans to purchase or construct
churches, schools, nursing homes and hospitals (subject to certain limitations),
(iv) shares of stock  issued by any Federal  Home Loan Bank,  and (vi) shares of
stock  issue by the  FHLMC or the FNMA  (subject  to  certain  limitations).  At
September 30 and December 31, 1998, the Association satisfied the QTL test.

     If the  Association  fails to remain a QTL,  it must  either  convert  to a
national bank charter or be subject to restrictions on its activities  specified
by law  and  the OTS  regulations,  which  restrictions  would  generally  limit
activities to those  permitted for national banks.  Also,  three years after the
savings  institution  ceases to be a QTL, it would be prohibited  from retaining
any investment or engaging in any activity not  permissible  for a national bank
and would be required to repay any outstanding  borrowings from any Federal Home
Loan Bank.

     Community  Reinvestment  Act.  Under the  Community  Reinvestment  Act (the
"CRA"), as implemented by OTS regulations,  the Association has a continuing and
affirmative obligation consistent with its safe and sound operation to help meet
the credit needs of its entire  community,  including  low and  moderate  income
neighborhoods.   The  Association  is  periodically  examined  by  the  OTS  for
compliance  with the CRA.  Subject  to certain  exceptions  and  elections,  the
Association's  CRA  performance  will  be  evaluated  based  upon  the  lending,
investment  and  service  activities  of  the  Association.   In  the  last  CRA
examination  performed  by  the  OTS,  the  Association  received  a  rating  of
satisfactory.

     Federal Reserve  System.  The Federal Reserve Board requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts).  The balances  maintained to meet the reserve  requirements
imposed  by  the  Federal  Reserve  Board  may  be  used  to  satisfy  liquidity
requirements  that may be imposed by the OTS. The  Association was in compliance
with the reserve requirements at September 30 and December 31, 1998.

     Savings associations are authorized to borrow from the Federal Reserve Bank
"discount window," but Federal Reserve Board regulations require associations to
exhaust  other  reasonable   alternative   sources  of  funds,   including  FHLB
borrowings, before borrowing from the Federal Reserve Bank.

     Taxation.  Adirondack  pays  federal and New York State income taxes on its
income.  Adirondack  will  file  a  consolidated  income  tax  return  with  the
Association for the taxable year ending December 31, 1998. As a Delaware holding
company,  Adirondack  is  exempted  from  Delaware  corporate  income tax but is
required  to file an annual  report  with and pay an annual  fee to the State of
Delaware.  Adirondack is also subject to an annual  franchise tax imposed by the
State of Delaware.



                                       14

<PAGE>



     Market Area.  The  Association  conducts  business  through its main office
located  at 52 North Main  Street,  Gloversville,  New York and a branch  office
located at 295 Broadway,  Saratoga Springs,  New York. The Association's  market
area for  deposits  consists  primarily  of Fulton and  Saratoga  Counties.  The
Association's  primary market area for lending activities consist of communities
within  Fulton and  Saratoga  Counties,  as well as  portions  of  Hamilton  and
Montgomery Counties, New York.

     Gloversville,  New York is located in Fulton County  approximately 50 miles
Northwest of Albany,  New York.  Gloversville  and the  surrounding  communities
include a population of low- and moderate-income neighborhoods. Gloversville has
undergone  significant  economic  hardships as the major leather industries that
were once the focal point of industrial  strength for the region have  relocated
to other parts of the world. Gloversville,  with its neighboring city Johnstown,
have  recently  experienced  some  revitalization  as a number of  manufacturing
entities  have  opened  manufacturing  plants in the area,  capitalizing  on the
region's lower labor and operating costs.  The housing in the Gloversville  area
consists mainly of one-to-four family residences within the city limits. Outside
Gloversville,  in the rural areas leading into the Adirondack  Mountains,  there
are many  nonconforming  properties which are generally used as summer homes and
camps.  Real estate values in these areas have  experienced a steady  decline in
recent years.

     Saratoga Springs,  New York is located in Saratoga County  approximately 40
miles  North  of  Albany,  New  York.   Saratoga  Springs  and  the  surrounding
communities include a diverse population of low income neighborhoods, as well as
middle class and more affluent  neighborhoods.  The housing market has been very
strong in Saratoga  County and  expectations  are that the trend will  continue.
This part of the Association's market also includes substantial commercial areas
supporting small to large  manufacturing,  industrial and  professional  service
companies.

Lending Activities

     Historically, the Association originated 30-year, fixed-rate mortgage loans
secured by one-to-four family residences.  In fiscal 1995, the Association began
to  diversify  its  portfolio  by more  actively  originating  multi-family  and
commercial real estate loans and commercial business loans; however,  subsequent
to the end of fiscal 1998,  the Board  determined to reduce its  origination  of
such loans.  Currently,  all loans  originated  by the  Association  are held to
maturity as portfolio loans. At September 30, 1998, the Association's gross loan
portfolio totaled $51.8 million.  At December 31, 1998, the Association's  gross
loan portfolio totaled $51.4 million.

     Pursuant to Federal law the aggregate  amount of loans that the Association
is  permitted  to make to any one  borrower or a group of related  borrowers  is
generally  limited to 15% of  unimpaired  capital and surplus.  At September 30,
1998,  based on the above,  the  Association's  loans-to-one  borrower limit was
approximately  $1.6 million.  On the same date, the Association had no borrowers
with balances in excess of this amount.  As of September  30, 1998,  the largest
dollar amount outstanding to one borrower,  or group of related  borrowers,  was
$528,000  and was  secured by  commercial  real estate and  building  located in
Saratoga  County.  This  loan was  performing  in  accordance  with its terms at
September 30, 1998, and the  Association  has obtained  personal  guarantees (or
direct personal liability) from the principals on this loan. As of September 30,
1998, there were 11 other  multi-family and commercial real estate or commercial
business   loans  with  carrying   values  in  excess  of  $300,000.   See  also
"Multi-family and Commercial Real Estate Lending."

     The Association's lending is subject to its written underwriting  standards
and to loan origination  procedures.  Decisions on loan applications are made on
the basis of detailed applications and property valuations  (consistent with the
Association's appraisal policy) by the Association's independent appraisers. The
loan applications are designed  primarily to determine the borrower's ability to
repay and the more significant items on the application are verified through use
of credit reports, financial statements, tax returns and/or confirmations.

     Association  employees  with lending  authority are  designated,  and their
lending limit authority  defined,  by the Board of Directors of the Association.
The lending  authority  limits are applied based on aggregate  loan balances due
the  Association,  including  any pending  loan  requests.  The  approval of the
Association's  Board of Directors is required for any loans where the  aggregate
borrowings of the subject entity or individual  exceed $250,000.  Loan Committee
approval is required for all loans where the aggregate borrowings of the subject
entity  or  individual  exceed  $150,000  but are less than  $250,000.  The Loan
Committee includes the President,  the Vice President of Commercial Lending, one
outside Board member and two other Association officers.



                                       15

<PAGE>



     For multi-family and commercial real estate and commercial  business loans,
the President and Vice  President of Commercial  Lending each have the authority
to approve secured loans up to $100,000 and unsecured loans up to $50,000. Joint
approval by the President and Vice  President of Commercial  Lending is required
for  multi-family  and  commercial  real estate and  commercial  business  loans
greater than $100,000 ($50,000 for unsecured loans) but not exceeding $150,000.

     The  President  or the  Vice  President  of  Commercial  Lending  have  the
authority to approve  residential  mortgages up to $150,000.  The President also
has the authority to approve secured consumer loans up to $150,000 and unsecured
consumer loans up to $50,000.  The Vice President of Commercial  Lending has the
authority to approve secured consumer loans up to $50,000 and unsecured consumer
loans up to $10,000.

     The following  table  presents the  composition of the  Association's  loan
portfolio by loan type at the dates indicated.

<TABLE>
<CAPTION>


                                                       At September 30,
                  -----------------------------------------------------------------------------------------------------------------

                        1998                     1997                1996                      1995                  1994
                  ----------------------  -------------------  -------------------    --------------------   --------------------

                                                              (Dollars in Thousands)
                     Amount    Percent    Amount     Percent     Amount    Percent    Amount      Percent     Amount     Percent
                    -------    --------   -------   --------   ---------   --------   --------    --------    -------    ---------
<S>                  <C>           <C>    <C>           <C>    <C>           <C>      <C>           <C>    <C>          <C>
Real Estate
Loans
One-to-four
family ..........    $35,706       68.9   $36,891      71.92   $40,262       78.8     $42,578      86.41   $42,973      91.89%
Multi-family and
commercial ......      8,614      16.62     7,950      15.50     4,635       9.07       1,712       3.47       878       1.88
Construction ....        606       1.17       539       1.05       938       1.84         742       1.51       701       1.50
                     -------    -------   -------    -------   -------    -------     -------    -------   -------    -------
Total Real Estate
Loans ...........    $44,926       86.7   $45,380      88.47   $45,835      89.71       5,032      91.39   $44,552      95.27%
Other Loans
Commercial
business ........      2,624       5.06     1,422       2.77     1,230       2.41       1,052       2.14        --         --
Home Equity .....      3,143       6.07     3,379       6.59     2,869       5.62       2,265       4.60     1,352       2.89
                     -------    -------   -------    -------   -------    -------     -------    -------   -------    -------
Other consumer ..      1,122       2.17     1,111       2.17     1,154       2.26         920       1.87       861       1.84
                     -------    -------   -------    -------   -------    -------     -------    -------   -------    -------
Total Other Loans    $ 6,889      13.30   $ 5,912      11.53   $ 5,253      10.29%      4,237       8.61   $ 2,213       4.73%
Gross loans .....    $51,815     100.00   $51,292     100.00   $51,088     100.00     $49,269      100.0   $46,765     100.00%
                     =======    =======   =======    =======   =======    =======     =======    =======   =======    =======

Less
Net deferred loan
fees ............       (118)                (153)                (201)                  (251)                (264)
Allowance for
loan losses .....     (1,496)              (1,613)              (1,251)                  (779)                (856)
                    --------             --------             --------               --------             --------
Total loans
receivable, net .   $ 50,201             $ 49,526             $ 49,636               $ 48,239             $ 45,645
                    ========             ========             ========               ========             ========

</TABLE>




                                               16

<PAGE>



     The following  table  presents the  composition of the  Association's  loan
portfolio by fixed and adjustable rate at the dates indicated:

<TABLE>
<CAPTION>

                                                                      At September 30,
                    ----------------------------------------------------------------------------------------------------------------

                           1998                    1997                1996                  1995                   1994
                     -------------------  ---------------------  ------------------   -------------------  ------------------------

                                                                  (Dollars in Thousands)
                      Amount    Percent     Amount     Percent     Amount      Percent    Amount     Percent   Amount      Percent
                     --------  ---------   ---------  ---------    -------    ---------  --------  ---------  ---------   ---------
<S>                 <C>        <C>        <C>         <C>           <C>         <C>      <C>       <C>         <C>        <C>



Fixed Rate
Loans
Real Estate:
One-to-four
family ..........   $31,539     60.86%  $31,732     61.86   $34,929     68.37%   $37,356     75.82%  $39,632     84.75%
Multi-family and
commercial ......       884      1.71     1,206      2.35       924      1.81      1,527      3.10       878      1.88
Construction ....       606      1.17       392      0.76       423      0.83        293      0.59       485      1.04
                    -------   -------   -------   -------   -------   -------    -------   -------   -------   -------
Total Real Estate
Loans ...........   $33,029     63.74%  $33,330     64.97%  $36,276     71.01%    39,176     79.51%  $40,995     87.67%
Commercial
business ........       703      1.36       283      0.55        23      0.05         --        --        --        --
Home Equity .....     1,331      2.57     1,244      2.43       645      1.26         14      0.03        --        --
Other consumer ..     1,122      2.17     1,111      2.17     1,154      2.26        920      1.87       861      1.84
                    -------   -------   -------   -------   -------   -------    -------   -------   -------   -------
Total Fixed Rate
Loans ...........   $36,109     69.69%  $35,913     70.01%  $38,002     74.39%    40,106     81.40%  $41,856     89.51%
Adjustable Rate
Loans
Real Estate:
One-to-four
family ..........   $ 4,167      8.04%  $ 5,159     10.06%  $ 5,333     10.44%   $ 5,222     10.60%  $ 3,341      7.14%
Multi-family and
commercial ......     7,730     14.92     6,744     13.15     3,711      7.26      1,052      2.14        --        --
Construction ....        --      0.00       147      0.29       515      1.01        449      0.91       216      0.46
                    -------   -------   -------   -------   -------   -------    -------   -------   -------   -------
Total Real Estate
Loans ...........   $11,897     22.96%  $12,050     23.50%  $ 9,559     18.71%   $ 6,723     13.65%  $ 3,557      7.60%
Commercial
business ........     1,921      3.71     1,139      2.22     1,207     2.361        185      0.38        --        --
Home Equity .....     1,812      3.50     2,135      4.16     2,224      4.35      2,251      4.56     1,352      2.89
Other consumer ..        76      0.14        55      0.11        96      0.19          4      0.01        --        --
                    -------   -------   -------   -------   -------   -------    -------   -------   -------   -------
Total Adjustable
Rate Loans ......   $15,706     30.31%  $15,379     29.99%  $13,086     25.61%   $ 9,163     18.60%  $ 4,909     10.49%
Gross loans .....   $51,815    100.00%  $51,292    100.00%  $51,088    100.00%   $49,269    100.00%  $46,765    100.00%
                    =======   =======   =======   =======   =======   =======    =======   =======   =======   =======

Less
Net deferred loan      (118)              (153)                (201)                (251)               (264)
fees
Allowance for
loan losses .....    (1,496)            (1,613)              (1,251)                (779)               (856)
                   --------           --------             --------             --------            --------
Total loans
receivable, net .  $ 50,201           $ 49,526             $ 49,636             $ 48,239            $ 45,645
                   ========           ========             ========             ========            ========

</TABLE>




                                               17

<PAGE>



   The  following  schedule  illustrates  the interest rate  sensitivity  of the
Association's  loan  portfolio  at  September  30,  1998.  Mortgages  which have
adjustable or  renegotiable  interest  rates are shown as maturing in the period
during which the contracts are due. The schedule does not reflect the effects of
possible prepayments or enforcement of due-on-sale clauses.
<TABLE>
<CAPTION>



                                                                                     Home Equity and
                  Multi-family and         Real Estate                                  Commercial
                 One-to-four family        Commercial               Construction         Business                Other Consumer
                 -------------------  ---------------------    -------------------   ------------------   --------------------------
                 Weighted   Average     Weighted     Average     Weighted   Average   Weighted   Average     Weighted       Average
                  Amount     Rate        Amount       Rate        Amount      Rate     Amount     Rate        Amount         Rate
                 ---------  --------  ------------  ---------    ---------  --------- --------- -----------  --------   -----------

                                                 (Dollars in Thousands)
<S>             <C>         <C>       <C>            <C>         <C>         <C>      <C>       <C>          <C>        <C>

Due During
Years Ending
September 30,
- -------------
1999 ........     $   374      7.04%    $   139     10.16%     $   606      7.38%    $   835      9.52%     $   233      7.32%
2000 ........          91      9.30          --        --           --        --          --        --          111     10.47
2001 ........         265      8.50          --        --           --        --         219     10.25          283      9.86
2002 and 2003       1,041      8.70          --        --           --        --         819      9.57          295      9.38
2004 and 2008       6,413      8.23       2,391      9.78           --        --         716      9.59          511      8.61
2009 to 2023       16,998      8.34       6,084      9.51           --        --          13     10.50        2,832      9.21
2024 and
following ...      10,524      7.92          --        --           --        --          22     11.02           --        --
                  -------     -----     -------     -----      -------     -----     -------     -----      -------     -----
Total .......     $35,706               $ 8,614                $   606               $ 2,624                 $4,265
                  =======               =======                =======               =======                =======

</TABLE>

     One-to-four Family Residential Real Estate Lending.  The cornerstone of the
Association's  lending  program has  historically  been the origination of loans
secured by mortgages on  owner-occupied  one-to-four  family  residences at both
fixed and adjustable  rates. At September 30, 1998, $35.7 million,  or 68.9%, of
the  Association's  loan  portfolio  consisted of mortgage  loans on one-to-four
family residences.  Substantially all of the residential loans originated by the
Association  are  secured by  properties  located in the  Association's  primary
lending area. All loans  originated by the Association are retained and serviced
by it. At December 31, 1998, $35.5 million,  or 69.1%, of the Association's loan
portfolio consisted of mortgage loans on one-to-four family residences.

     The Association offers conventional  fixed-rate loans with maximum terms of
up to 30 years.  The interest rate on these loans are  established  on a regular
basis according to market conditions. The Association underwrites its fixed-rate
one-to-four   family  loans  in  accordance  with  Federal  Home  Loan  Mortgage
Corporation   ("FHLMC")  and  Federal  National  Mortgage  Association  ("FNMA")
standards.  As of September 30, 1998, the Association had $31.5 million of fixed
rate loans secured by one-to-four family residential  properties.  During fiscal
1998,  the  Association  began  originating  fixed-rate  Federal Home  Authority
("FHA")  guaranteed loans.  These loans are underwritten based on qualifying and
credit  standards  established  by FHA which are generally  less  stringent than
conventional  guidelines.  These  loans  carry the  guarantee  of the FHA if the
customer  defaults  on the loan,  provided  the  Association  complies  with all
collection  procedures  established  by the FHA.  At  September  30,  1998,  the
Association  had $908,000 in FHA loans  outstanding.  At December 31, 1998,  the
Association had $1.1 million in FHA loans outstanding.

     The  Association  also offers ARMs which carry  interest rates which adjust
annually at a margin (generally 275 basis points) over the yield on the One Year
Average Monthly U.S.  Treasury  Constant  Maturity Index ("one year CMT").  Such
loans may carry  terms to maturity  of up to 30 years.  The ARM loans  currently
offered by the  Association  provide for up to 200 basis point  annual  interest
rate change cap and a lifetime cap  generally  600 basis points over the initial
rate.  Initial  interest rates offered on the  Association's  ARMs may be 100 to
350basis points below the fully indexed rate,  although  borrowers are generally
qualified at the fully indexed  rate. As a result,  the risk of default on these
loans may increase as interest rates increase.  In addition,  the  Association's
ARMs  typically do not adjust  below the initial  rate.  At September  30, 1998,
one-to-four family ARMs totaled $4.2 million or 8.0% of the Association's  total
loan  portfolio.  At December  31,  1998,  one-to-four  family ARMs totaled $4.0
million or 7.0% of the Association's total loan portfolio.

                                       18

<PAGE>

     The Association  also  originates  loans secured by  non-conforming  second
homes and vacation  homes.  The rates  charged for these loans are  generally at
higher  rates than those  offered for  conventional  one-to-four  family  loans.
Generally,  the same underwriting criteria is used when evaluating  applications
made for mortgages on second homes and vacation  homes as used for  applications
taken for mortgages on one-to-four family residences.

     The  Association  will  generally lend up to 97% of the lesser of the sales
price or appraised value of the security property on owner occupied  one-to-four
family loans.  For loans exceeding an 80%  loan-to-value  ratio, the Association
requires  private   mortgage   insurance  in  amounts  intended  to  reduce  the
Association's  exposure to 80% or less.  Borrowers  are required to purchase the
mortgage  insurance  protection  provided  by the FHA for  FHA  mortgages  where
loan-to-value  ratios exceed 80%. The maximum  loan-to-value ratio for non-owner
occupied  one-to-four  family  residences  is 75% (65% where there is a cash out
refinancing).   For   mortgages  on  second  homes  and  vacation   homes,   the
loan-to-value  ratio cannot  exceed 80% for  one-family  residences  and 75% for
two-to-four family residences.  Mortgages on non-owner occupied second homes and
vacation homes cannot exceed 70% loan-to-value,  and non-owner occupied cash out
refinances for non-conforming  second homes and vacation homes cannot exceed 50%
loan-to-value.

     In  underwriting  one-to-four  family  residential  real estate loans,  the
Association  currently  evaluates  the  borrower's  ability  to make  principal,
interest and escrow payments, and the value of the property that will secure the
loan.

     Residential  loans  do not  currently  include  prepayment  penalties,  are
non-assumable and do not produce negative amortization. Although the Association
currently  originates  mortgage loans only for its portfolio,  the Association's
loans are now generally underwritten according to secondary market standards.

     While the  Association  seeks to originate most of its  one-to-four  family
residential  loans in  amounts  which are less  than or equal to the  applicable
FHLMC maximum,  the Association  may, on an exception  basis,  make  one-to-four
family residential loans in amounts in excess of such maximum.

     The   Association's   residential   mortgage  loans   customarily   include
due-on-sale  clauses  giving  the  Association  the  right to  declare  the loan
immediately due and payable in the event that, among other things,  the borrower
sells or otherwise transfers any rights to the property subject to the mortgage.

     Multi-family  and Commercial Real Estate Lending.  In order to increase the
yield  on  its  loan  portfolio  and  to  complement  the  residential   lending
opportunities,  since fiscal 1995, the Association has  significantly  increased
its  originations  of permanent  multi-family  and commercial  real estate loans
secured by properties in its primary market area; however, subsequent to the end
of fiscal  1998,  as a result of an increase in  nonperforming  commercial  real
estate loans, the Board determined to reduce the  Association's  originations of
such  loans.  At  September  30,  1998,  the  Association  had $8.6  million  in
multi-family and commercial real estate loans,  representing  16.6% of the gross
loan portfolio.  At December 31, 1998,  multi-family  and commercial real estate
loans were $8.7 million, or 17.25% of the Association's gross loans.

     The  Association's  multi-family  and commercial real estate loan portfolio
includes loans secured by apartment buildings, office buildings,  warehouses and
other income producing  properties  located in its market area. In addition,  at
September 30, 1998,  the  Association  had $139,000 of  commercial  construction
loans and none at December 31, 1998.

     The  Association's  multi-family and commercial real estate loans generally
carry a maximum term of 20 years and, more often than not,  have interest  rates
which are fixed for three to five years and adjust periodically thereafter.  The
Association's  multi-family  and commercial real estate loans are generally made
in amounts up to 75% of the lesser of the appraised  value or the purchase price
of the property, with a projected debt service coverage ratio of at least 120%.

     Appraisals on properties  securing  multi-family and commercial real estate
loans are performed by independent  appraisers  designated by the Association at
the time the loan is made. All appraisals on  multi-family  and commercial  real
estate  loans are reviewed by the  Association's  management.  In addition,  the
Association's  underwriting  procedures  require  verification of the borrower's
credit  history,   income  and  financial  statements,   banking  relationships,
references  and  income  projections  for  the  property.  Where  feasible,  the
Association seeks to obtain personal  guarantees on these loans and key man life
insurance on individuals critical to the success of the borrower's business.


                                       19

<PAGE>

     Set  forth  below  is a  summary  of  the  Association's  multi-family  and
commercial  real estate  loans  which had an  outstanding  principal  balance in
excess of $300,000 at September 30, 1998:

<TABLE>
<CAPTION>

                                                                                     Balance at
    Date of      Collateral                             Maturity       Personal     September 30,
  Origination    Description            Loan Terms        Date        Guarantee         1998                  Status
- -------------- -----------------      ---------------  ------------  -------------  --------------  ---------------------------
<S>            <C>                    <C>               <C>           <C>           <C>             <C>


July 1996       Warehouse located     Interest rate        July 2016     Yes        $528,439(1)      Current; $250,000 SBA
                in Saratoga County.   adjusts every five                                             second lien on same
                                      years.                                                         collateral.(2)

July 1996       Office building       Interest rate        April 2017    Yes         517,161(3)      Current; "Of concern" as
                located in Saratoga   adjusts every                                                  retail business not meeting
                County.               year.                                                          projections; building fully
                                                                                                     occupied with assignment
                                                                                                     of leases to Association.

June 1997       Land located in       Interest rate        June 2007     Yes         441,507(4)      Current; $760,000
                Albany County.        adjusts every                                                  mortgage on building
                                      year.                                                          subordinated to Association
                                                                                                     loan; direct assignment of
                                                                                                     monthly rental income,
                                                                                                     which is above amount
                                                                                                     required for debt service.

July 1995       Trooper barracks in   Interest rate       August 2010    Yes         421,091(5)      Current; loan represents a
                Saratoga County and   adjusts every five                                             refinance of subject
                12 unit residential   years.                                                         properties to fund new
                complex in Saratoga                                                                  venture which is not subject
                County.                                                                              to the Association's lien.(2)

June 1997       Warehouse/office      Interest rate       October 2007   Yes         411,000(6)      Nonaccrural at September
                located in Saratoga   adjusts every                                                  30, 1998; substandard
                County and            three years.                                                   classification; property
                warehouse/office in                                                                  obtained by Association
                Albany County.                                                                       through deed-in-lieu of
                                                                                                     foreclosure October
                                                                                                     1998.(7)

June 1997       Newly renovated       Interest rate         November         Yes     389,195(8)      Current; classification due
                takeout  restaurant   adjusts every           2017                                   to poor cash flow and high
                in Saratoga County.   year.                                                          LTV; foreclosure process
                                                                                                     begun December 1998.(9)

April 1996      3-story, 16 unit      Interest rate         May 2016         Yes     381,994(10)     Current; 100% occupancy
                apartment complex in  adjusts every five                                             at September 30, 1998.
                Saratoga County.      years.

October 1996    Restaurant/marina     Interest rate       October 2008       Yes     358,187(11)     Current; borrower
                located in Fulton     adjusts every five                                             prepaying principal;
                County.               years.                                                         exclusive location on major
                                                                                                     lake.

October 1996    39 unit adult home    Interest rate         December         Yes     341,684(12)     Current; 97% occupancy as
                in Saratoga County.   adjusts every two       2016                                   of April 1, 1999.
                                      years.

April 1994      Three residential     Interest rate is      May 2009         Yes     322,105(13)     Current; 100% occupancy
                rental units located  is fixed.                                                      at September 30, 1998.
                in Saratoga County
</TABLE>

- ---------------------------
(1)  $526,585, as of December 31, 1998.

(2)  Paid off in full since December 31, 1999.

(3)  $514,682, as of December 31, 1998.

(4)  $439,552, as of December 31, 1998.

(5)  $416,427, as of December 31, 1998.

(6)  $411,000, as of December 31, 1998.

(7)  Purchase and sale contract signed as of March 4, 1999.

(8)  $209,149, as of December 31, 1998.

(9)  Borrowers filed for Chapter 11 bankruptcy protection on January 12, 1999.



                                       20

<PAGE>

(10) $379,776, as of December 31, 1998.

(11) $344,828, as of December 31, 1998.

(12) $339,965, as of December 31, 1998.

(13) $317,395, as of December 31, 1998.

     Multi-family  and  commercial  real estate loans are generally  believed to
present  a  higher  level of risk  than  loans  secured  by  one-to-four  family
residences.  This  greater  risk  is  due  to  several  factors,  including  the
concentration  of  principal  in a limited  number of loans and  borrowers,  the
effects of general economic  conditions on income  producing  properties and the
increased  difficulty  of  evaluating  and  monitoring  these  types  of  loans.
Furthermore,  the repayment of loans secured by multi-family and commercial real
estate is  dependent  upon the  successful  operation of the related real estate
project.  If the cash flow from the project is reduced (for  example,  if leases
are not obtained or renewed),  the  borrower's  ability to repay the loan may be
impaired. In addition, the Association's multi-family and commercial real estate
loans,  particularly  those originated when the Association  first expanded this
product line,  may be subject to additional  risks related to the  Association's
relative inexperience with this type of lending (including the absence of tested
procedures  with respect  thereto).  The  Association's  portfolio is relatively
unseasoned  and  no  assurance  can be  given  that  the  Association  will  not
experience losses or  unsatisfactory  results on it. As a result of the above as
well as financial concerns with respect to the borrowers,  the Association rated
$641,000 of its multi-family and commercial real estate loans as "of concern" at
September  30,  1998.  In  addition,   there  were  $896,000  in   nonperforming
multi-family  and  commercial  real estate  loans at September  30, 1998.  As of
December  31, 1998,  the  Association  rated  $144,000 of its  multi-family  and
commercial real estate loans as "of concern" and $304,000 as nonperforming.

     Construction. The Association offers residential single family construction
loans  to  persons  who  intend  to  occupy  the  property  upon  completion  of
construction.  Upon completion of  construction,  these loans are  automatically
converted into permanent  residential mortgage loans and classified as such. The
proceeds of the  construction  loan are  advanced in stages on a  percentage  of
completion basis as construction  progresses.  The loans generally provide for a
construction  period of not more than twelve  months  during  which the borrower
pays interest only. In  recognition  of the risks involved with such loans,  the
Association  carefully monitors construction through regular inspections and the
borrower  must qualify for the permanent  mortgage loan before the  construction
loan  is  made.  At  September  30,  1998,  the   Association  had  $606,000  in
construction loans outstanding, or 1.2% of gross loans. As of December 31, 1998,
the Association had $1.2 million in construction loan  outstanding,  or 2.32% of
gross loans. There were no nonperforming  construction loans at September 30 and
December 31, 1998.

     Construction  lending is generally  considered to involve a higher level of
credit risk than permanent one-to-four family residential lending. The nature of
these loans is such that they are more  difficult to evaluate  and monitor.  The
Association's  risk of loss on a construction loan is dependent largely upon the
accuracy of the initial  estimate of the property's value upon completion of the
project and the essential cost (including  interest) of the project. If the cost
estimate  proves to be inaccurate,  the  Association  may be required to advance
funds beyond the amount  originally  committed in order to permit  completion of
the project.

     Commercial Business.  Subject to the restrictions contained in federal laws
and  regulations,  the  Association  is  authorized to make secured or unsecured
commercial  business  loans.  At September 30, 1998 $2.6 million or 5.1%, and at
December  31,  1998  $2.0  million  or 3.8%,  of the  Association's  total  loan
portfolio consisted of commercial business loans.

     The commercial  business loans are generally  structured as short-term time
notes and term loans.  Time notes  generally have terms of less than one year to
accommodate  seasonal  peaks  and  valleys  in the  borrower's  business  cycle.
Commercial  business term loans  generally  have terms of ten years or less and,
more often than not, have adjustable interest rates.

     The  Association's  commercial  business  loans  generally  are  secured by
equipment,  machinery  or other  corporate  assets  including  real  estate  and
inventory.  In addition,  the Association  generally obtains personal guarantees
from the  principals  of the borrower  with respect to all  commercial  business
loans.

     Generally,  the Association's  commercial business lending has been limited
to borrowers headquartered, or doing business, in the Association's market area.

     Unlike residential mortgage loans, which are generally made on the basis of
the  borrower's  ability to make  repayment from his or her employment and other
income,  and which are  secured by real  property  whose  value tends to be more
easily ascertainable, commercial business loans are of higher risk and typically
are made on the basis of

                                       21

<PAGE>

the  borrower's  ability to make  repayment from the cash flow of the borrower's
business. As a result, the availability of funds for the repayment of commercial
business  loans may be  substantially  dependent  on the success of the business
itself, which in turn may be dependent on the local economy,  which is currently
not performing at a high level.  Further,  the collateral securing the loans, if
any, may depreciate over time, may be difficult to appraise and may fluctuate in
value based on the success of the  business.  In addition,  commercial  business
lending generally requires  substantially  greater oversight efforts compared to
residential   real  estate  lending.   Finally,   the   Association's   relative
inexperience with this type of lending (including the relatively untested nature
of its new  procedures  related to this type of lending) may be deemed to add to
the risks of this type of lending.  At September 30, 1998,  $6,000 in commercial
business  loans were  classified  as  nonperforming,  and $18,000 were rated "of
concern." As of December  31, 1998,  $2,000 in  commercial  business  loans were
classified as nonperforming and $18,000 were rated "of concern."

     Set forth  below is a  description  of the  Association's  only  commercial
business loan which had an outstanding  principal  balance in excess of $300,000
at September 30, 1998:

<TABLE>
<CAPTION>

                                                                                       Balance at
   Date of        Collateral                                             Personal     September 30,
 Origination      Description          Loan Terms      Maturity Date    Guarantee         1998                   Status
- -------------  ----------------      ---------------    ---------------   ----------  ---------------   --------------------------
<S>            <C>                 <C>                <C>               <C>          <C>               <C>

May 1997       11 fully equipped       Interest rate       November         Yes        $418,251(1)     Current; insurance on
               1998/99 29-foot         adjusts daily        1998                                       vehicles with Association as
               Recreational vehicles.  based on                                                        beneficiary; quarterly
                                       established index.                                              inspections performed on
                                                                                                       collateral by Association;
                                                                                                       loan renewed with new
                                                                                                       maturity of December 1999.
</TABLE>

- -----------------
(1)  Unchanged as of December 31, 1998.

     Home  Equity  Loans and  Lines.  Home  equity  loans are  secured by second
mortgages on one-to-four family  owner-occupied  residences.  These loans are of
two types.  The  Association's  home equity  loans are written so that the total
commitment  amount,  when combined with the balance of the first  mortgage lien,
may not exceed 80% of the appraised value of the property with a maximum loan of
$100,000.  These loans are written  with fixed terms of up to 15 years and carry
fixed interest rates. Home equity lines of credit ("HELOCs") are written so that
the  total  commitment  amount,  when  combined  with the  balance  of the first
mortgage lien, may not exceed 80% of the appraised value of the property, with a
maximum line of credit of $100,000.  HELOCs are written for terms up to 25 years
(with the first 5 year period  requiring only interest  payments and the last 20
year period being fully  amortized)  and carry a  prime-based  floating  rate of
interest  after the first year. At September 30, 1998,  the  Association's  home
equity  loans  and  HELOCs  totaled  $3.1  million  or 6.1% of the  gross  loans
outstanding.   At  September  30,  1998,  $30,000  in  home  equity  loans  were
nonperforming.  At December  31, 1998,  home equity loans and HELOCs  totaled $3
million, or 5.85% of gross loans, and none of these loans were nonperforming.

     Consumer Lending.  Management believes that offering consumer loan products
helps to expand the  Association's  customer base and to create stronger ties to
its existing  customer base. In addition,  because consumer loans generally have
shorter terms to maturity and carry higher rates of interest than do residential
mortgage loans, they can be valuable market risk analysis tools. The Association
originates a variety of different types of consumer loans, including automobile,
mobile home and deposit  account loans for household and personal  purposes.  At
September 30 and December 31, 1998,  consumer  loans  totaled $1.1  million,  or
2.22% and 2.08% of total gross loan outstanding on those dates, respectively.

     Consumer  loan terms vary  according  to the type and value of  collateral,
length of contract and credit  worthiness  of the  borrower.  The  Association's
consumer loans are made with fixed or adjustable  interest rates,  with terms of
up to 25 years.

     The underwriting  standards  employed by the Association for consumer loans
include a determination  of the  applicant's  payment history on other debts and
ability to meet existing obligations and payments on the proposed loan. Although
credit worthiness of the applicant is of primary consideration, the underwriting
process also  includes a  comparison  of the value of the  security,  if any, in
relation to the proposed loan amount.  Consumer  loans may entail greater credit
risk than do residential  mortgage  loans,  particularly in the case of consumer
loans which are

                                       22

<PAGE>

unsecured or are secured by rapidly depreciable assets, such as automobiles.  In
such cases,  any  repossessed  collateral for a defaulted  consumer loan may not
provide an adequate  source of  repayment of the  outstanding  loan balance as a
result of the greater likelihood of damage,  loss or depreciation.  In addition,
consumer loan collections are dependent on the borrower's  continuing  financial
stability,  and  thus  are  more  likely  to be  affected  by  adverse  personal
circumstances.  Furthermore,  the application of various federal and state laws,
including  bankruptcy  and  insolvency  laws,  may limit the amount which can be
recovered on such loans.

     At September 30 and December 31, 1998, there were no nonperforming consumer
loans.

     Origination of Loans. The lending activities of the Association are subject
to the written, non-discriminatory,  underwriting standards and loan origination
procedures  established by the Association's  Board of Directors and management.
Loan originations  come from a number of sources.  Residential loan originations
can  be  attributed  to  depositors,  retail  customers,   telephone  inquiries,
advertising,  the efforts of the Association's  loan officers and referrals from
other borrowers,  real estate brokers and builders.  The Association  originates
loans through its own efforts and does not compensate mortgage brokers, mortgage
bankers or other loan  finders.  However,  the  Association  frequently  obtains
multi-family  and commercial  real estate and commercial  business loans through
commercial  loan brokers  paid by the  borrower.  Beginning  in fiscal 1998,  an
Association  employee was assigned  the task of solely  originating  residential
mortgages and home equity loans.

     All whole loans held in portfolio at September 30, 1998 were  originated by
the Association.  The Association does not purchase whole loans. There have been
no loan sales made by the  Association,  and it is the  Association's  intention
that all loans  originated be held in portfolio until  maturity.  Management may
consider  selling  loans in the future  depending on market  conditions  and the
asset/liability management requirements of the Association.

     While the Association  originates both fixed and adjustable rate loans, its
ability to originate  loans is dependent upon the relative  customer  demand for
loans in its market.  Demand is affected by the local  economy and the  interest
rate  environment.  From time to time, in order to supplement loan demand in the
Association's   market  area,  the  Association  has  acquired   mortgage-backed
securities  which  are  held  in  the  "available  for  sale"   portfolio.   See
"-Investment Activities - Mortgage-Backed Securities."


                                       23

<PAGE>

     The following table shows the loan origination and repayment  activities of
the Association for the periods indicated:
<TABLE>
<CAPTION>

                                            Year Ended September 30,
                                        ----------------------------------------

                                           1998         1997         1996
                                        -----------   ---------   -----------
<S>                                    <C>            <C>         <C>


                                                 (In Thousands)
Fixed Rate:
Real Estate:
One-to-four-family.....................     $4,989     $1,577       $2,140
Multi-family and commercial............        428        978          955
One-to-four-family construction........      1,472        683          428
Non-real Estate:
Commercial Business....................        135        436           76
Home Equity............................        331        215          865
Other Consumer.........................        584        348          449
                                          --------   --------     --------
Total Fixed Rate.......................     $7,939     $4,237       $4,913
                                             -----      -----        -----
Adjustable Rate:
Real Estate:
One-to-four-family.....................        ---         24          243
Multi-family and commercial............      1,742      3,115        1,795
One-to-four-family construction........        ---         40          125
Non-real Estate:
Commercial Business....................        890        456        1,078
Home Equity............................        275        773          530
Other Consumer.........................         40        206           97
                                          --------   --------     --------
Total Adjustable Rate..................   $  2,947     $4,614       $3,868
                                          --------     ------       ------
Total Loans Originated.................    $10,886     $8,851       $8,781
Principal Repayments...................     (9,146)    (7,670)      (6,173)
Decrease in other items, net...........     (1,217)      (977)        (552)
                                            =======      =====     =======
Net Increase...........................    $   523     $  204       $2,056
                                            ======        ===        =====
</TABLE>

Asset Quality

     Delinquency Procedures. When a borrower fails to make a required payment on
a loan,  the  Association  attempts  to  cause  the  deficiency  to be  cured by
contacting  the borrower.  Late notices are  generally  sent when a payment on a
residential  or consumer loan is more than 15 days past due and a late charge is
generally  assessed at that time. For  multi-family  and commercial  real estate
loans and commercial  business loans, the Association sends a late notice on the
11th day after  payment is due,  and a late fee is  assessed  at that time.  For
residential and consumer loans, the Association's  asset review officer attempts
to  contact  personally  any  borrower  who is more than 30 days  past due.  For
multi-family and commercial real estate and commercial  business loans, the Vice
President  Commercial  Loans  telephones  the  borrower  when payment is 15 days
delinquent. For all loans past due 60 days or more, and, beginning in July 1997,
all loans where the borrower is  delinquent  in the payment of real estate taxes
regardless of payment  status,  the asset review officer or the Vice President -
Commercial  Loans  contacts the borrower on a regular  basis to seek to cure the
delinquency.  If a loan becomes  past due 90 days,  the  Association  refers the
matter to an attorney, who first seeks to obtain payment without litigation and,
if unsuccessful,  generally  commences a foreclosure action or other appropriate
legal  action to collect  the loan.  The  Association  also seeks to recover any
shortfall by pursuing the borrower on the note.  A  foreclosure  action,  if the
default is not cured,  typically  leads to a judicial sale of the mortgaged real
estate. The judicial sale is normally delayed if the borrower files a bankruptcy
petition  because  the  foreclosure   action  cannot  be  continued  unless  the
Association  first  obtains  relief  from the  automatic  stay  provided  by the
Bankruptcy Code.

     If the Association  acquires the mortgaged  property at foreclosure sale or
accepts a voluntary deed in lieu of foreclosure,  the acquired  property is then
classified as Other Real Estate Owned  ("OREO")  until it is sold.  When OREO is
acquired,  the  property is  recorded at the lower of cost  (defined as carrying
value of the foreclosed  property at initial  foreclosure)  or fair value of the
asset acquired less estimated costs to sell the property. The shortfall (if any)
between the fair value of the  property  and the  carrying  value of the loan is
charged to the allowance for loan losses.  The Association also seeks to recover
any shortfall by pursuing the borrower on the note. Thereafter, changes in the


                                       24

<PAGE>

value of the OREO are taken as current expenses. The Association is permitted to
finance sales of OREO by "loans to  facilitate,"  which may involve a lower down
payment  or a  longer  repayment  term or other  more  favorable  features  than
generally would be granted under the Association's  underwriting guidelines.  At
September  30 and  December  31,  1998,  there  was  one  "loan  to  facilitate"
outstanding for $128,000 which was classified as substandard and non-accruing at
the same dates as the borrower was more than 90 days  delinquent as to payments.
The "loan to facilitate" was originated December 1993 and has been classified as
substandard  since that time. On March 4, 1999, the Association  accepted at the
foreclosure sale of this property a purchase offer of $75,000.

     It is the Association's  policy to discontinue  accruing interest on a loan
when  it  becomes  90  days or more  delinquent,  regardless  of the  collateral
supporting  the loan, or sooner if  management  believes it is prudent to do so.
Once the accrual of interest is discontinued,  the Association generally records
interest as and when received until the loan is restored to accruing status. The
loan  remains on  nonaccrual  until such time that the  borrower  has repaid all
delinquency  and has  maintained the loan in a current status for at least three
consecutive months, provided management concludes that full payment of principal
and interest is reasonably assured in the future.

     The  following  table  sets forth  Adirondack's  loan  delinquencies  as to
principal and interest payments by type, by number,  amount and by percentage of
total amount of loans of that type at September 30, 1998 and December 31, 1998.

<TABLE>
<CAPTION>

                                             Loan Delinquencies at December 31, 1998
- -------------------------------------------------------------------------------------------------------------------

                                60-89 Days                         90 Days and Over                  Total Delinquent Loans
                    ----------------------------------  -------------------------------------  -------------------------------------
                                               % of                                  % of                                 % of
                      Number      Amount      Amount       Number      Amount       Amount      Number      Amount       Amount
                    ---------  ----------  -----------  -----------  -----------  --------      -------  -----------  --------------

<S>                 <C>        <C>          <C>         <C>          <C>          <C>          <C>       <C>          <C>
                                                                (Dollars in Thousands)
Real Estate:
Multi-family and
commercial........     ---       $  ---          ---         1         $209          1.96%         1       $209            1.96%
One-to-four              4          169         0.43         6          299          0.75         10        468            1.18
                         -        -----         ----         -        -----          ----         --      -----            ----
family............
Total.............       4         $169         0.33         7         $508          0.99%        11       $677            1.32%
                         =          ===                      =          ===          ====         ==        ===           =====

</TABLE>

<TABLE>
<CAPTION>

                                             Loan Delinquencies at September 30, 1998
- -------------------------------------------------------------------------------------------------------------------

                                    60-89 Days                       90 Days and Over                 Total Delinquent Loans
                        ----------------------------------  ---------------------------------  -------------------------------------

                                                   % of                                % of                                % of
                          Number      Amount      Amount      Number      Amount      Amount      Number      Amount      Amount
                        ---------  ----------  -----------  ---------  ----------  -----------  ----------  ---------  -------------
<S>                    <C>         <C>         <C>          <C>        <C>         <C>          <C>         <C>         <C>
                                                                  (Dollars in Thousands)

Real Estate:
Multi-family and
commercial............     ---        $---         ---           1        $411           4.77%       1        $411        4.77%
One-to-four family....     ---         ---         ---           7         326           0.91        7         326        0.91
                           ---         ---         ---           -       -----           ----        -       -----       -----
Total.................     ---        $---         ---           8        $737           1.42%       8        $737        1.42%
                           ===         ===         ===           =         ===           ====        =         ===       =====
</TABLE>


     Classification  of Assets.  Federal  regulations  require that each savings
institution  classify  its own  assets  on a  regular  basis.  In  addition,  in
connection  with  examinations  of  savings  institutions,  OTS  examiners  have
authority to identify  problem  assets and, if  appropriate,  require them to be
classified.  The  Association  classifies  all of its  loans  monthly  based  on
delinquency  status.  Multi-family  and  commercial  real estate and  commercial
business loans are reviewed annually regardless of delinquency status. 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  Association  will sustain some loss if the
deficiencies  are  not  corrected.   Doubtful  assets  have  the  weaknesses  of
Substandard assets, with the additional characteristics 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  on  the  balance  sheet  of  the  institution  is not
warranted.  Assets classified as Substandard or Doubtful require the institution
to establish prudent general  allowances for loan losses. If an asset or portion
thereof is classified as a loss, the institution charges off such amount against
the loan loss  allowance.  If an  institution  does not agree with an examiner's

<PAGE>

classification  of an asset,  it may appeal this  determination  to the District
Director of the OTS. As of September 30, 1998, the  Association had $1.8 million
of loans  classified as  substandard.  At that time,  the  Association  also had
$142,000 of loans classified as "special mention." In addition,  at December 31,
1998, the  Association  had $1.1 million of loans  classified as substandard and
$144,000 of loans  designated  as "special  mention." As of the same dates,  the
Association had no assets classified as doubtful or loss.


     Nonperforming assets. The table below sets forth the amounts and categories
of the  Association's  nonperforming  assets.  Foreclosed  assets include assets
acquired in settlement of loans.
<TABLE>
<CAPTION>

                                                 At                          Years Ended September 30,
                                              December    -------------------------------------------------------------------------
                                              31, 1998       1998         1997         1996         1995           1994
                                            ------------  -----------  -----------  -----------  -------------  -----------
                                                                                (Dollars in Thousands)
<S>                                         <C>           <C>          <C>           <C>         <C>            <C>


Non-accruing loans:
One-to-four-family(1) ........................      $  756       $  894       $3,730       $2,212       $2,576       $3,438
Multi-family and Commercial ..................         304          896           --           --           --           --
Commercial Business ..........................           2            6           --           --           --           --
Home Equity(2) ...............................          --           30           63           --           --           --
Other Consumer ...............................          --           --           --           --            5           80
                                                    ------       ------       ------       ------       ------       ------
Total non-performing loans(3) ................      $1,062       $1,826       $3,793       $2,212       $2,581       $3,518
                                                    ------       ------       ------       ------       ------       ------
Foreclosed assets:
One-to-four-family ...........................         175          256          313           70          182          334
Commercial real estate .......................         375           --           --           --           --           --
                                                    ------       ------       ------       ------       ------       ------
Total non-performing assets ..................      $1,612       $2,082       $4,106       $2,282       $2,763       $3,852
                                                    ======       ======       ======       ======       ======       ======
Total non-performing assets as a percentage of
total assets .................................        2.28%        3.05%        6.73%        3.74%        4.38%        5.53%
                                                    ======       ======       ======       ======       ======       ======
Allowance as a percentage of non-performing
loans (end of period) ........................      117.33%       81.91%       42.53%       56.53%       30.20%       24.34%
                                                    ======       ======       ======       ======       ======       ======

</TABLE>

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

(1)  Includes  $457,000,  $535,000 and $1,598,000 of  nonaccruing,  restructured
     loans at December 31, 1998, September 30, 1998 and 1997, respectively.

(2)  Includes $0 and $15,000 of  restructured  loans that are also  non-accruing
     loans at December 31, 1998 and September 30, 1998, respectively.

(3)  There are no loans past due greater than 90 days and  accruing  interest or
     restructured loans accruing interest.


     For the year ended  September 30, 1998,  gross interest  income which would
have been recorded had the  non-accruing  loans been current in accordance  with
their  original  terms  amounted to  $174,000.  The amount that was  included in
interest income on such loans was $143,000.

                                       25
<PAGE>

     At September 30, 1998, the Association's  nonperforming  loans consisted of
17 loans secured by  one-to-four  family  residences  totaling  $924,000 (two of
these loans were secured solely by second mortgages while the remaining 15 loans
were secured, at a minimum, by a first mortgage on the collateral),  three loans
secured by commercial real estate totaling $896,000 and two unsecured commercial
business  loans  totaling  $6,000.  At  September  30,  1998,  there  were  four
one-to-four  family  properties  held  as  OREO  with a net  carrying  value  of
$256,000.  Three of these OREO properties were either sold or under contract for
sale by December 31, 1998 without material loss.

     As of December 31, 1998, the Association's nonperforming loans consisted of
12 loans secured by one-to-four family residences  totaling $756,000,  two loans
secured by commercial real estate totaling $304,000 and one unsecured commercial
business  loan of $2,000.  In addition,  at December 31, 1998,  there were three
one-to-four  family  properties  held  as  OREO  with a net  carrying  value  of
$175,000.  Also at December 31, 1998, the  Association  held one commercial real
estate property as OREO with a net carrying value of $375,000.

     In fiscal 1998 and 1997, the Association noted delinquent real estate taxes
on a number of loans which were not previously classified as nonperforming.  The
Association contacted all of the borrowers of such loans and, in cases where the
taxes were not promptly paid by the borrower,  advanced funds for the payment of
the taxes and rewrote such loans to add the advanced funds to the loan principal
and to include tax escrow  provisions.  Such rewritten  loans were classified as
troubled debt  restructurings  where deemed  appropriate  based on the financial
position of the borrower.  As of September  30, 1998 and December 31, 1998,  the
Association's  troubled  debt  restructurings  totaled  $550,000  and  $456,000,
respectively. While all such loans were classified as nonperforming at September
30 and December 31, 1998, none were 90 days or more delinquent as of such dates.
Since these loans were written at market interest rates, it is anticipated that,
provided  that these  loans  continue  to perform in  accordance  with their new
terms,  they  will  become  performing  loans,   generally  after  one  year  of
performance.  All  current  originations  by the  Association  provide  for  tax
escrows.

     Other Loans of Concern.  In addition to the nonperforming  assets set forth
in the table  above,  as of  September  30 and  December  31,  1998,  there were
$659,000,  of  other  loans  of  concern,  all of which  were  multi-family  and
commercial real estate or commercial business loans, with respect to which known
information  about the  possible  credit  problems of the  borrowers or the cash
flows of the security  properties have caused  management to have concerns as to
the ability of the  borrowers to comply with present  loan  repayment  terms and
which may result in the  future  inclusion  of such  items in the  nonperforming
asset  categories.  While none of these loans were 30 days or more delinquent as
of December 31, 1998,  weak or negative cash flows,  failure to attain  budgeted
income  projections  or  declines  in  collateral  values  have been the primary
reasons which have caused the Association to monitor such loans more carefully.

     The largest other loan of concern is a $515,000 (December 31, 1998 balance)
commercial  real estate loan secured by an office  building  located in Saratoga
County.  Although this loan has experienced no delinquency  greater than 30 days
since  origination  in July  1996,  the  Association  has  classified  it as "of
concern" because the borrower's  business,  which commenced  operations in March
1997 and  occupies a major  portion of the  property,  is not meeting  financial
projections.  The loan is guaranteed by the business  principals and was current
at December 31, 1998.

     Other loans of concern at December 31, 1998 consisted of three multi-family
and commercial real estate loans totaling  $126,000 and one commercial  business
loan  totaling  $18,000.  All  other  loans of  concern  were  less than 60 days
delinquent  at  December  31,  1998 but were  classified  because  of lower than
expected debt service  coverage.  The  Association's  loans of concern have been
considered by management in conjunction with the analysis of the adequacy of the
allowance for loan losses.

     Allowance for Loan Losses.  The  allowance  for loan losses is  established
through  a  provision  for  loan  losses   charged  to  earnings  based  on  the
Association's  evaluation  of the risks  inherent in its entire loan  portfolio.
Such  evaluation,   which  includes  a  review  of  all  loans  for  which  full
collectibility may not be reasonably assured,  considers the market value of the
underlying collateral, growth and composition of the loan portfolio, delinquency
trends,  adverse  situations  that may affect the  borrower's  ability to repay,
prevailing  and  projected  economic  conditions  and other factors that warrant
recognition in providing for an adequate allowance for loan losses.

     Management believes its allowance for loan losses was adequate at September
30 and December 31, 1998.  While the Association  believes that it uses the best
information  available to determine the  allowance  for loan losses,  unforeseen
economic and market  conditions could result in adjustments to the allowance for
loan losses, and net earnings could be significantly  affected, if circumstances
differ   substantially   from  the   assumptions   used  in  making   the  final
determination.



                                       26

<PAGE>

     The following table sets forth an analysis of the  Association's  allowance
for loan losses:

<TABLE>
<CAPTION>



                                          Three Months                           Years Ended September 30,
                                             Ended           -----------------------------------------------------------------------
                                              1998             1998           1997            1996            1995         1994
                                       ----------------      --------      ----------       ---------      ----------    -----------
                                                                       (Dollars in Thousands)

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

Balance a beginning of period ............      $ 1,496       $ 1,613        $ 1,251        $   779        $   856        $   875
Charge-offs:
One-to-four-family .......................           33          (258)          (417)          (218)          (160)          (115)
Commercial business ......................          226           (24)            (7)            (4)            --             --
Home equity ..............................           --            --            (10)            --             --             --
Other consumer ...........................            4           (34)           (32)           (32)           (50)          (142)
                                                -------       -------        -------        -------        -------        -------
Total Charge-offs ........................          262          (316)          (466)          (254)          (210)          (257)
                                                -------       -------        -------        -------        -------        -------
Recoveries:
One-to-four-family .......................            5            61             21              3              1             13
Commercial business ......................           --             7             --             --             --             --
Other consumer ...........................            3            11             15              9              3             14
                                                              -------        -------        -------        -------        -------
Total recoveries .........................            8            79             36             12              4             27
                                                -------       -------        -------        -------        -------        -------
Net charge-offs ..........................          254          (237)          (430)          (242)          (206)          (230)
                                                                                                                          -------
Provisions charged to operations .........            4           120            792            714            129            211
                                                              -------        -------        -------        -------        -------
Balance at end of period .................      $ 1,246       $ 1,496        $ 1,613        $ 1,251        $   779        $   856
                                                =======       =======        =======        =======        =======        =======
Ratio of net charge-offs during the period
to average gross loans outstanding during
the period ...............................         0.49%         0.85%          0.84%          0.49%          0.42%          0.53%
                                                =======       =======        =======        =======        =======        =======
Ratio of net charge-offs during the period
to average non-performing assets .........        20.84%        13.89%         13.46%          9.64%          6.23%          7.11%
                                                =======       =======        =======        =======        =======        =======
Ratio of allowance to gross loans
outstanding at end of period .............         2.42%         2.89%          3.14%          2.45%          1.58%          1.83%
                                                =======       =======        =======        =======        =======        =======

</TABLE>

                                       27

<PAGE>

     Allocation of the Allowance for Loan Losses. The following table sets forth
the  allocation  of the allowance for loan losses by category as prepared by the
Association. This allocation is based on management's assessment as of the dates
indicated  of the risk  characteristics  of each of the  component  parts of the
total loan  portfolio  and is subject to changes as and when the risk factors of
each such component part change.  The allocation is not indicative of either the
specific  amounts or the loan  categories  in which  future  charge-offs  may be
taken,  nor  should it be taken as an  indicator  of  future  loss  trends.  The
allocation  of the  allowance to each  category does not restrict the use of the
allowance to absorb losses in any category.

<TABLE>
<CAPTION>


                                         At December 31, 1998                              At September 30, 1998
                              ---------------------------------------------    -------------------------------------------------
                                                              (Dollars in Thousands)
                                                           Total Percent of                                    Total Percent of
                                Amount of                  Loans in Each        Amount of                       Loans in Each
                                Loan Loss    Loan Amounts   Category of         Loan Loss     Loan Amounts       Category of
                                Allowance     by Category      Loans            Allowance      by Category          Loans
                              ------------  --------------  ---------------    ------------  --------------    -------------------
<S>                           <C>           <C>             <C>                <C>           <C>              <C>

One-to-four-family ..........        $   421        $34,730         67.56%        $   411        $35,706         68.91%
Multi-family and commercial .            440         10,683         20.78             627          8,614         16.62
Construction and development              --          1,193          2.32               4            606          1.17
Construction business .......             --             --            --              76          2,624          5.06
Home equity .................             26          2,958          5.75              25          3,143          6.07
Other consumer ..............             63          1,841          3.58              64          1,122          2.17
Unallocated .................            296             --            --             259             --            --
                                     -------        -------        ------         -------        -------        ------
Total .......................        $ 1,246        $51,405        100.00%        $ 1,496        $51,815        100.00%
                                     =======        =======        ======         =======        =======        ======
</TABLE>
<TABLE>
<CAPTION>



                                        At September 30, 1997                                At September 30, 1996
                              -----------------------------------------------  -----------------------------------------------------
                                                              (Dollars in Thousands)

                                                             Total Percent of                                     Total Percent of
                                Amount of                    Loans in Each       Amount of                         Loans in Each
                                Loan Loss      Loan Amounts    Category of       Loan Loss     Loan Amounts         Category of
                                Allowance       by Category       Loans          Allowance     by Category            Loans
                              --------------  -------------  ----------------  ------------   --------------   --------------------
<S>                           <C>             <C>            <C>               <C>            <C>               <C>


One-to-four-family ..........        $   932        $36,891         71.92%        $   770        $40,262           78.81%
Multi-family and commercial .            238          7,950         15.50              93          4,635            9.07
Construction and development               3            539          1.05               4            938            1.84
Construction business .......             43          1,422          2.77              27          1,230            2.41
Home equity .................             36          3,379          6.59              19          2,869            5.62
Other consumer ..............             87          1,111          2.17              84          1,154            2.26
Unallocated .................            274             --            --             254             --              --
                                     -------        -------        ------         -------        -------          ------
Total .......................        $ 1,613        $51,292        100.00%        $ 1,251        $51,088          100.00%
                                     =======        =======        ======         =======        =======          ======

</TABLE>

                                       28
<PAGE>
<TABLE>
<CAPTION>


                                        At September 30, 1995                       At September 30, 1994
                              ------------------------------------------------------------------------------------------------------
                                                              (Dollars in Thousands)

                                                             Total Percent of                                  Total Percent of
                                Amount of                    Loans in Each       Amount of                       Loans in Each
                                Loan Loss    Loan Amounts     Category of        Loan Loss      Loan Amounts      Category of
                                Allowance     by Category        Loans           Allowance       by Category        Loans
                              -----------   ----------------  ---------------- -------------   -------------- --------------------
<S>                           <C>           <C>               <C>              <C>             <C>            <C>

One-to-four-family ..........      $   592        $42,578            86.41%      $   706          $42,973            91.89%
Multi-family and commercial .           52          2,579             5.23            18              878             1.88
Construction and development             3            742             1.51             3              701             1.50
Construction business .......            4            185             0.38            --               --               --
Home equity .................            9          2,265             4.60             5            1,352             2.89
Other consumer ..............           72            920             1.87           108              861             1.84
Unallocated .................           47             --               --            16               --               --
                                   -------        -------           ------       -------          -------           ------
Total .......................      $   779        $49,269           100.00%      $   856          $46,765           100.00%
                                   =======        =======           ======       =======          =======           ======

</TABLE>


Investment Activities

     The  Association  must maintain  minimum  levels of  investments  and other
assets  that  qualify as liquid  assets  under OTS  regulations.  Liquidity  may
increase or decrease  depending upon the  availability  of funds and comparative
yields on investments in relation to the return on loans. At September 30, 1998,
the  Association's  liquidity ratio for regulatory  purposes (liquid assets as a
percentage of net  withdrawable  savings  deposits and current  borrowings)  was
15.5%.

     Securities.  At September 30, 1998,  Adirondack's  securities  totaled $7.2
million,  or  10.5% of total  assets.  All  securities  held by  Adirondack  are
classified  as  "available  for  sale."  Generally,  the  investment  policy  of
Adirondack is to invest funds among  categories of  investments  and  maturities
based upon Adirondack's market risk analysis policies,  investment quality, loan
and  deposit  volume,  liquidity  needs  and  performance  objectives.  To date,
Adirondack's  investment  strategy has been directed toward callable  government
agency obligations with terms not exceeding 15 years and certificates of deposit
with maturities of one year or less. At September 30 ,1998, the weighted average
term  to  maturity  of  the  security  portfolio,  excluding  marketable  equity
securities,  was  5.71  years.  See  Note 2 of  the  Notes  to the  Consolidated
Financial  Statements for  information  regarding the maturities of Adirondack's
securities available for sale portfolio.

     In order to supplement  its lending  activities and achieve its market risk
analysis  goals,  the Association  from time to time invests in  mortgage-backed
securities.  As of September  30, 1998,  all of the  mortgage-backed  securities
owned by the Association were issued,  insured or guaranteed  either directly or
indirectly  by a federal  agency.  However,  it should  be noted  that,  while a
(direct or indirect)  federal guarantee may indicate a high degree of protection
against default, they do not indicate that the securities will be protected from
declines in value based on changes in interest rates or prepayment speeds.

                                       29
<PAGE>

     Mortgage-Backed Securities. The Association primarily invests in fixed-rate
mortgage  backed  securities  with  average  lives  of  seven  years or less and
variable rate mortgage-backed securities with rate reset intervals not to exceed
three years and average  lives of seven years or less.  The average lives of the
Association's mortgage-backed securities are determined by reference to industry
standard tables which take into account historical prepayments on mortgage loans
with specified interest rates and terms to maturity.  At September 30, 1998, all
of the  Association's  mortgage  backed  securities were issued or guaranteed by
FHLMC,  GNMA or  FNMA,  and all  were  pass-through  securities.  On that  date,
$749,000 of the mortgage  backed  securities were at fixed rates with a weighted
average rate of 6.00% and weighted  average  life of 2.58 years.  The  remaining
$3.2 million of mortgage backed  securities had adjustable rates with a weighted
average rate of 6.22% and weighted average period to rate reset of 6 months.

     Mortgage-backed  securities  generally  have higher yields than  investment
securities because of the longer terms and the uncertainties associated with the
timing of mortgage repayments. In addition, mortgage- backed securities are more
liquid  than  individual  mortgage  loans  and  may  be  used  to  collateralize
borrowings of the Association.  However,  these securities  generally yield less
than the loans that underlie  them because of the cost of payment  guarantees or
credit  enhancements  that reduce  credit risk.  For  information  regarding the
Association's  mortgage-backed  securities portfolio, see Note 2 of the Notes to
the Consolidated Financial Statements.



                                       30

<PAGE>



     The  following  table  sets  forth  the  composition  of the  Association's
securities and other earning assets at the dates indicated:

<TABLE>
<CAPTION>
                                                                         At September 30,
                               ----------------------------------------------------------------------------------------------

                                            1998                           1997                              1996
                               ---------------------------   -------------------------------    --------------------------------
                                 Amortized                      Amortized                         Amortized
                                   Cost      % of Total           Cost          % of Total          Cost            % of Total
                                ----------   -------------    --------------    --------------   ------------    ----------------
                                                                (Dollars in Thousands)
<S>                             <C>           <C>             <C>               <C>              <C>             <C>


Securities available for
sale:
US Government agency
obligations ..............         $ 6,252          56.32%         $ 2,998          42.50%         $ 2,998          39.43%
                                   -------         ------          -------         ------          -------         ------
Mortgage-backed
securities:
FNMA .....................         $ 1,420          12.79%         $   753          10.66%         $   766          10.07%
FHLMC ....................           1,552          13.98            2,843          40.30            3,379          44.44
GNMA .....................             967           8.71               --             --               --             --
                                   -------         ------          -------         ------          -------         ------
Total mortgage-backed
securities AFS ...........         $ 3,939          35.48%         $ 3,596          50.96%         $ 4,145          54.51%
                                   -------         ------          -------         ------          -------         ------
Certificates of deposit ..             400           3.60               --             --               --             --
Common Stock .............              50           0.45               --             --               --             --
FHLB Stock ...............             461           4.15              461           6.54              461           6.06
                                   -------         ------          -------         ------          -------         ------
Total Securities available
for sale .................         $11,102         100.00%         $ 7,055         100.00%         $ 7,604         100.00%
                                   =======         ======          =======         ======          =======         ======
Average remaining life of                           12.5                           10.88                            12.03
securities:                                         Years                          Years                            Years
Other interest-earning
assets:
Term deposit with FHLB             $  ---             ---             $---            ---          $  ---             ---
Reverse repurchase
agreement............               1,500           60.00%             ---            ---             ---             ---
Federal Funds sold...               1,000           40.00              ---            ---             100          100.00
                                  -------          ------              ---          -----           -----          ------
Total................              $2,500          100.00%            $---           0.00%           $100          100.00%
                                    =====          ======              ===          =====             ===          ======
</TABLE>

     As of December 31, 1998, the  Association's  portfolio of  securities,  all
classified as "available for sale,"  totaled $14.1  million,  or 20.03% of total
assets. Mortgage-backed, pass-through securities totaled $7.4 million, or 10.55%
of total assets,  and were all issued or guaranteed by FHLMC,  GNMA or FNMA. All
other securities available for sale, including FHLB and other equity securities,
totaled $6.7 million, or 9.48% of total assets.

     The  Association's  securities  portfolio  at  September  30,  1998  and at
December 31, 1998,  did not contain  securities  of any issuer with an aggregate
book value in excess of 10% of the Association's equity,  excluding those issued
by federal agencies.

     The  composition  and  maturities of the available for sale portfolio as of
September  30,  1998,  excluding  FHLB and common  stock,  are  indicated in the
following table:

<TABLE>
<CAPTION>
                                                                At September 30, 1998
                     ----------------------------------------------------------------------------------------------------------
                      Less Than 1         1 to 5            5 to 10            Over
                         Year               Years             Years          10 Years            Total Securities
                     -------------       ------------      -----------     ------------  --------------------------------------

                      Book Value          Book Value        Book Value      Book Value   Book Value        Market Value
                     -------------       ------------       -----------    ------------  -----------  -------------------------
                                                               (Dollars in Thousands)
<S>                 <C>                  <C>                <C>            <C>            <C>            <C>

US Government agency
obligations ...........        $ 2,500         $    --         $ 3,002         $   750         $ 6,252         $ 6,302
Mortgage-backed
securities ............             --             749              --           3,190           3,939           3,959
Certificates of Deposit            400              --              --              --             400             400
                               -------         -------         -------         -------         -------         -------
Total Securities AFS ..        $ 2,900         $   749         $ 3,002         $ 3,940         $10,591         $10,661
                               =======         =======         =======         =======         =======         =======
Weighted average yield            5.92%           6.00%           6.47%           6.27%           6.23%

</TABLE>
                                       31

<PAGE>

     The  following  table sets forth the final  contractual  maturities  of the
Association's mortgage-backed securities portfolio at September 30, 1998:

<TABLE>
<CAPTION>

                           Less Than 1         1 to 3        3 to 5           5 to 10        10 to 20        Over 20
                              Year              Years         Years            Years          Years           Years
                           ------------        --------     ----------     -------------  -------------- ----------------
<S>                        <C>                 <C>          <C>            <C>            <C>            <C>

                                                  (Dollars in Thousands)
FNMA.................         $---           $  ---            $---           $---          $---               $1,419
FHLMC................          ---              749             ---            ---           ---                  803
GNMA.................          ---             ----             ---            ---           ---                  968
                              ----           ------            ----           ----         -----               ------
Total................         $---             $749            $---           $---          $---               $3,190
                               ===              ===             ===            ===           ===                =====
Weighted average yield         ---             6.00%            ---            ---           ---                 6.22%
</TABLE>


     The following table shows  mortgage-backed  securities  purchase,  sale and
repayment activities of the Association for the periods indicated:
<TABLE>
<CAPTION>


                                           Year Ended September 30,
                                ------------------------------------------------

                                      1998             1997             1996
                                   ----------       ------------     ------------
                                                    (In Thousands)
<S>                                <C>              <C>               <C>
Purchases:
Adjustable rate .......          $ 2,026           $---               $ 2,281
Fixed rate ............               --                 --             1,301
                                 -------           --------           -------
Total purchases .......          $ 2,026           $---               $ 3,582
Sales:
Adjustable rate .......             $---           $---               $    --
Fixed rate ............               --                 --                --
                                 -------           --------           -------
Total sales ...........             $---           $---               $    --
Principal repayments ..           (1,678)              (550)             (431)
Discount/premium
accretion/amortization                (5)                 1                 2
Fair value net change .               54                 66              (101)
                                 -------           --------           -------
Net increase (decrease)          $   397           $   (483)          $ 3,052
                                 =======           ========           =======
</TABLE>


Sources of Funds

     General.  Although  deposits  are  the  primary  source  of  funds  for the
Association's  lending and investment  activities  and for its general  business
purposes,  the  Association  has  occasionally  relied  upon  borrowed  funds or
repurchase  agreements to supplement  them. The  Association has borrowed funds,
either  through  direct  borrowings  or  through  the sale of  securities  under
agreements  to  repurchase,  when the cost of  borrowings  was  attractive  when
compared to the rate required to be paid on deposits plus the deposit  insurance
premium required to be paid.

     Borrowings.  The  Association  may borrow under a line of credit  agreement
with the FHLB of New York. FHLB advances  typically are collateralized by all of
the  assets  of the  Association.  There  were  $2.0  million  in FHLB  advances
outstanding at September 30, 1998 and $4.5 million at December 31, 1998.

     Under an agreement with the Association's  investment portfolio safekeeping
agent,  the  Association  may from time to time enter into  security  repurchase
agreements  brokered  through such agent whereby the  Association  obtains funds
from the sale of securities  held in the securities  portfolio with an agreement
to  repurchase  the  securities  either  the  next day or a set  number  of days
following  the  sale.  There  were  no  borrowings   represented  by  repurchase
agreements at September 30, 1998 and December 31, 1998.

     See  Note 7 of the  Notes  to the  Consolidated  Financial  Statements  for
information  pertaining to the maximum  month-end  balance,  average balance and
rates of the  Association's  borrowings  for years ended  September 30, 1998 and
1997.

     Deposits.  The  Association  offers a variety  of deposit  programs  to its
customers,  including  passbook and statement  savings  accounts,  NOW accounts,
money market deposit  accounts,  checking  accounts and time  deposits.  Deposit
account terms vary according to the minimum balance  required,  the time periods
the funds must remain on deposit and the interest rate, among other factors. The
Association's  deposit are obtained  predominantly from its Fulton County market
area. The Association  relies  primarily on customer  service and  long-standing
relationships  with customers to attract and retain  deposits;  however,  market
interest   rates  and  rates   offered  by  competing   financial   institutions
significantly  affect the Association's  ability to attract and retain deposits.
The Association does not generally pay premium rates for time deposits in excess
of $100,000 nor does the Association use brokers to obtain deposits.


                                       32

<PAGE>

     The  Association  prices  its  deposit  offerings  based  upon  market  and
competitive  conditions  in  its  market  area.  Based  on its  experience,  the
Association  believes that its checking,  savings and money market  accounts are
relatively stable sources of deposits.  However,  the ability of the Association
to attract  and  maintain  certificates  of deposit  and the rates paid on those
deposits  has been and will  continue  to be  significantly  affected  by market
conditions.

     The  following  table sets forth the dollar  amount of  deposits in various
types of deposit programs offered by the Association as of the dates indicated:
<TABLE>
<CAPTION>

                                                                    At September 30,
                          --------------------------------------------------------------------------------------------------

                                    1998                            1997                                1996
                          ------------------------       ----------------------------      ------------------------------

                                        Percent of                         Percent of                       Percent of
                           Amount          Total            Amount           Total            Amount          Total
                          --------    -------------     ------------   ----------------   -----------     --------------
                                                               (Dollars in Thousands)

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

Transaction and savings
accounts
                                                                                                            ------
Passbook and statement
savings ...............        $11,296         19.89%        $12,004         21.40%        $13,140          23.58%
Demand and N.O.W ......
accounts ..............          5,742         10.11           5,148          9.17           5,174            9.29
Money market accounts .         12,564         22.12          10,950         19.51          10,392           18.65
                               -------        ------         -------        ------         -------          ------
Total transaction and
savings accounts ......        $29,602         52.12%        $28,102         50.08%        $28,706           51.52%
                               =======        ======         =======        ======         =======          ======
Time Deposits
                                                                                                            ------
Under 4.00% ...........        $    --           ---%        $     3            --%        $    --             ---%
4.00 - 4.99 ...........          2,721          4.79           3,994          7.12          11,357           20.38
5.00 - 5.99 ...........         23,257         40.95          21,942         39.10          11,101           19.93
6.00 - 6.99 ...........          1,181          2.08           2,046          3.65           4,525            8.12
7.00 - 7.99 ...........             32          0.06              --            --              --              --
8.00 - and over .......             --            --              30          0.05              27            0.05
Total time deposits ...        $27,191         47.88%        $28,015         49.92%        $27,010           48.48%
                               -------        ------         -------        ------         -------          ------
Total deposits ........        $56,793        100.00%        $56,117        100.00%        $55,716          100.00%
                               =======        ======         =======        ======         =======          ======
</TABLE>

     At December 31, 1998, the Association's  deposits totaled $56.4 million. At
the same date,  deposit  balances by account  types and as a percentage of total
deposits were (i) passbook and statement savings, $11.6 million, or 20.61%; (ii)
demand and N.O.W. accounts, $5.4 million, or 9.66%; (iii) money market accounts,
$12.9 million, or 22.82%; and, (iv) time deposits, $26.4 million, or 46.91%.

     The following table sets forth the savings flows at the Association  during
the periods indicated:
<TABLE>
<CAPTION>

                                                  Year Ended September 30,
                                    --------------------------------------------------------------
                                          1998                     1997               1996
                                    ---------------------   ------------------  -----------------
                                                   (Dollars In Thousands)
<S>                                 <C>                     <C>                 <C>


Opening balance ...........            $  56,117              $  55,716              $  57,866
Deposits ..................              134,900                143,875                116,344
Withdrawals ...............             (136,624)              (145,899)              (120,910)
Interest credited .........                2,400                  2,425                  2,416
                                       ---------              ---------              ---------
Ending balance ............            $  56,793              $  56,117              $  55,716
                                       =========              =========              =========
Net increase (decrease) ...            $     676              $     401              $  (2,150)
                                       =========              =========              =========
Percent increase (decrease)                 1.20%                  0.72%                 (3.72%)
                                       =========              =========              =========
</TABLE>

     The following table indicates the amount of the Association's  certificates
of deposit and other deposits by time  remaining  until maturity as of September
30, 1998:

<TABLE>
<CAPTION>
                                                                        Maturity
                                        --------------------------------------------------------------------    --------------------

                                         3 Months         Over 3 to 6       Over 6 to 12
                                          or Less            Months           Months        Over 12 Months          Total
                                        -------------   --------------    -----------   --------------------  ---------------------
<S>                                     <C>            <C>                 <C>                 <C>              <C>

Certificates of deposit less than
$100,000.....................             $6,750            $3,777             $8,587            $5,794            $24,908
Certificates of deposit $100,000
or more......................              1,185               452                ---               646              2,283
                                         -------          --------         ----------          --------          ---------
Total certificates of deposit             $7,935            $4,229             $8,587            $6,440            $27,191
                                           =====             =====              =====             =====             ======

</TABLE>

                                       33

<PAGE>



     The  following  table  shows  the rate  and  maturity  information  for the
Association's time deposits as of September 30, 1998:

<TABLE>
<CAPTION>



                            Under      4.00 -       5.00 -        6.00 -       7.00 -       8.00 -                   Percent of
                            4.00%      4.99%        5.99%         6.99%        7.99%        8.99%         Total         Total
                         ----------- ----------- ------------  -----------  -----------  ----------  ------------  ------------
                                                                     (Dollars In Thousands)
<S>                      <C>         <C>          <C>           <C>          <C>          <C>         <C>          <C>

Time deposit accounts
maturing in quarter
ending:
December 31, 1998 ...       $---        $ 1,801       $ 6,043       $    91       $---           $---       $ 7,935        29.18%
March 31, 1999 ......          --         1,251         2,977            --          --            --         4,228        15.55
June 30, 1999 .......          --            10         3,458            --          --            --         3,468        12.75
September 30, 1999 ..          --            60         5,059            --          --            --         5,119        18.83
December 31, 1999 ...          --            --           735           259          --            --           994         3.66
March 31, 2000 ......          --            --           408           260          --            --           668         2.46
June 30, 2000 .......          --            --           515           275          --            --           790         2.91
September 30, 2000 ..          --             1         1,166           259          --            --         1,426         5.24
December 31, 2000 ...          --            --           199             8          --            --           207         0.76
March 31, 2001 ......          --            --           184            --          --            --           184         0.68
June 30, 2001 .......          --            --           131            --          --            --           131         0.48
September 30, 2001 ..          --            --           544            --          --            --           544         2.00
December 31, 2001 ...          --            --           286            --          --            --           286         1.05
Thereafter ..........          --            --         1,179            --          --            32         1,211         4.45
                            -----       -------       -------       -------       -----       -------       -------       ------
Total ...............        $---       $ 3,123       $22,884       $ 1,152       $ ---       $    32       $27,191       100.00%
                            =====       =======       =======       =======       =====       =======       =======       ======
Percent of total........      ---         11.49%        84.15%         4.24%        ---          0.12%       100.00%

</TABLE>


Subsidiary Activities

     As a federally  chartered savings and loan association,  the Association is
permitted by OTS  regulations  to invest up to 2% of its assets in the stock of,
or loans to, service corporation  subsidiaries,  and may invest an additional 1%
of its assets in service  corporations  where such additional funds are used for
inner-city or community  development  purposes.  In addition to  investments  in
service corporations,  federal institutions are permitted to invest an unlimited
amount in operating  subsidiaries  engaged solely in activities  which a federal
savings association may engage directly.  At September 30, 1998, the Association
did not have any subsidiaries.

Competition

     The Association  faces strong  competition  both in originating real estate
loans  and in  attracting  deposits.  Competition  in  originating  loans  comes
primarily  from  commercial  banks,  credit unions,  mortgage  bankers and other
savings  institutions,  which also make loans secured by real estate  located in
the Association's market area. The Association competes for loans principally on
the basis of the interest rates and loan fees it charges,  the types of loans it
originates and the quality of services it provides to borrowers.

     Competition  for deposits is  principally  from  commercial  banks,  credit
unions, mutual funds, securities firms and other savings institutions located in
the same  communities.  The  ability of the  Association  to attract  and retain
deposits  depends  on its  ability to provide  an  investment  opportunity  that
satisfies the requirements of investors as to rate of return,  liquidity,  risk,
convenient  locations  and other  factors.  The  Association  competes for these
deposits by offering competitive rates,  maintaining close ties within its local
community,  advertising and marketing programs,  convenient business hours and a
customer-oriented staff.

Employees

     At  September  30,  1998,  the  Association  had a  total  of 27  employees
including  2  part-time  employees.  None  of the  Association's  employees  are
represented by any collective  bargaining  agreement.  Management  considers its
employee relations to be good.


                                      34

<PAGE>



Properties

     The following table sets forth  information  concerning the main office and
the branch  office of the  Association  at September  30, 1998. At September 30,
1998,   the   Association's   premises  had  an  aggregate  net  book  value  of
approximately $780,000.

<TABLE>
<CAPTION>


                                                                                              Net Book Value at
               Location                      Year Acquired         Owned or Leased           September 30, 1998
- -----------------------------------    ----------------------    ---------------------    -----------------------------
<S>                                     <C>                      <C>                      <C>


Main Office:                                     1962                    Own                        $550,000
52 North Main Street
Gloversville, NY 12078

Full Service Branch:                             1983                    Own                        $230,000
295 Broadway
Saratoga Springs, NY 12866

</TABLE>


     The Association  believes that its current  facilities are adequate to meet
the present and foreseeable future needs of the Association and Adirondack.

     The  Association's  depositor and borrower  customer  files are  maintained
in-house.  The net book  value of the data  processing  and  computer  equipment
utilized by the Association at September 30, 1998 was approximately $230,000.

Litigation

     From time to time,  Adirondack  is involved as  plaintiff  or  defendant in
various legal  proceedings  arising in the normal course of business.  While the
ultimate  outcome of these various legal  proceedings  cannot be predicted  with
certainty,  it is the opinion of management  that the  resolution of these legal
actions should not have a material effect on Adirondack's consolidated financial
position or results of operations.

     On February 19, 1999, John D. Shepherd, a shareholder of Adirondack,  filed
a complaint  against  Adirondack and Richard D. Ruby, its Chairman of the Board,
in United  States  District  Court for the  Northern  District of New York.  The
action is entitled John D. Shepherd v. Adirondack  Financial  Services  Bancorp,
Inc.,  and Richard D. Ruby,  as Chairman of the Board of Directors of Adirondack
Financial Services Bancorp, Inc., Case No. 99-CV- 0241 NAM-TNH.

     In his  complaint,  Mr.  Shepherd  alleged that he had  properly  nominated
Leslie M. Apple and Henry J.  MacDonald as candidates  for election as directors
of Adirondack and that Adirondack  improperly  refused to honor such nominations
and to include such nominations in its proxy statement for its Annual Meeting of
Stockholders  held on March 4, 1999.  Adirondack  believes  that Mr.  Shepherd's
purported  nominations were not made in accordance with Adirondack's  bylaws and
that disclosure of such purported nominations in Adirondack's proxy statement is
not required by the federal securities law.

     On March 1,  1999,  a hearing  was held on the  Plaintiff's  request  for a
preliminary  injunction  against  Adirondack's  use of its  proxy  statement  in
connection  with the March 4, 1999  stockholder  meeting.  At that hearing,  the
court declined to issue a preliminary injunction,  indicating that the Plaintiff
had not shown  irreparable  harm or a  substantial  likelihood of success on the
merits.

     On April 22, 1999, Adirondack entered into a standstill agreement with John
D. Shepherd as well as Leslie M. Apple,  Henry J. MacDonald,  Colvin G. Ryan and
Morris Massry (collectively, the "Investors"). Adirondack has been informed that
these persons own  approximately  130,580 shares,  or 19.08%, of the outstanding
shares of the common stock.  Under the terms of the  standstill  agreement,  Mr.
Shepherd and the Investors  agreed to dismiss the  litigation  with prejudice in
exchange for the payment of  approximately  $29,000 of legal fees and  expenses.
Subject to certain  limitations  discussed below, Mr. Shepherd and the Investors
also  generally  agreed  (i)  not  to  participate  in  any  litigation  against
Adirondack,  (ii) not to contact any government  agency or regulatory  body with
respect to Adirondack,  (iii) to limit their public  statements  with respect to
Adirondack, (iv) not to acquire any additional shares of Adirondack Common Stock
unless such shares become subject to the restrictions discussed


                                       35

<PAGE>



herein,  (v) not to solicit  proxies with respect to any matters  submitted  for
shareholder vote, (vi) not to submit any nominations for election as director or
any shareholder proposal for business at a meeting of Adirondack's stockholders,
(vii) to  withdraw  the  nominations  which Mr.  Shepherd  purported  to make in
connection with Adirondack's 1999 Annual Meeting of Stockholders, (viii) to vote
all  shares  owned by them in  favor of the  merger  and the  reelection  of any
current  director and to vote against any proposal or nomination  opposed by the
Board,  (ix) not to  assist  any  other  person in  opposing  the  merger or the
renomination of a current  director,  (x) not to solicit any acquisition  offers
for  Adirondack,  and (xi) not to deposit their shares in a voting trust or sell
them to any person owning more than 1% of the  outstanding  stock of Adirondack.
Subject to certain limitations discussed below, Adirondack also generally agreed
not to participate in any litigation  against the Investors,  not to contact any
regulatory  agency  with  respect  to any  Investor  and  to  limit  its  public
statements with respects thereto.

     The  agreements of the parties set forth above will be void if: (i) the per
share consideration payable to the stockholders in connection with the merger is
less than $20.00,  (ii) the merger agreement is terminated,  or (iii) the merger
shall not have been completed as of October 31, 1999.



                                       36

<PAGE>



                ADIRONDACK STOCK PRICES AND DIVIDEND INFORMATION

     The common stock of Adirondack trades on the over-the-counter  market under
the symbol  "AFSB."  Adirondack  common  stock was issued at $10.00 per share in
connection with  Adirondack's  initial public offering  completed April 6, 1998.
Quotations are available  through the OTC Bulletin  Board.  The following  table
shows the range of high and low sale  prices  for each  quarterly  period  since
Adirondack's  stock  began  trading in April  1998.  Adirondack  did not pay any
dividends on its common stock during these periods.

<TABLE>
<CAPTION>

                                                Adirondack Common Stock
                                ---------------------------------------------------------

                                           High                  Low
                                        ------------         ------------
<S>                                     <C>                 <C>




1998 Calendar Year
   Second Quarter ..................       $14.13             $10.00
   Third Quarter ...................        14.00              11.50
     Fourth Quarter ................        15.00              12.13

1999 Calendar Year
   First Quarter ...................        19.75              13.75
   Second Quarter (through April 26)        22.13              19.25

</TABLE>

     As of the record date, the 684,348  outstanding shares of Adirondack common
stock were held by approximately 200 record owners.


                                       37

<PAGE>



                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
                 OF ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                                 (In Thousands)

     We are  providing the following  financial  information  to aid you in your
analysis of the  financial  aspects of the merger.  We derived this  information
from  Adirondack's   financial   statements  for  the  periods  indicated.   The
information  is only a  summary  and you  should  read  it in  conjunction  with
Adirondack's historical financial statements and related notes.

<TABLE>
<CAPTION>


                               For the Three Months Ended                       For the Year Ended
                                December 31, (unaudited)                           September 30,
                               ------------------------------------------------------------------------------------------------

                                       1998          1997         1998         1997         1996         1995         1994
                                   ------------ ------------ ------------ ------------ ------------ ------------  ------------
<S>                                 <C>          <C>            <C>         <C>          <C>         <C>           <C>


Income Statement Data:
Interest income................       $1,319       $1,184       $5,005       $4,905       $4,733       $4,816       $4,805
Interest expense...............          646          627        2,525        2,447        2,416        2,527        2,148
                                     -------     --------       ------       ------       ------       ------       ------
Net interest income............          673          557        2,480        2,458        2,317        2,289        2,657
Provision for loan losses......            4           15          120          792          714          129          211
                                   ---------    ---------      -------       ------       ------       ------       ------
Net interest income after provision
   for loan losses.............          669          542        2,360        1,666        1,603        2,160        2,446
Noninterest income.............           58           54          176          155          109          392           69
Noninterest expense............          552          557        2,213        2,319        2,970        2,198        2,119
                                      ------      -------       ------       ------       ------       ------       ------
Income (loss) before income taxes,
   extraordinary item and cumulative
   effect of accounting change.          175           39          323         (498)      (1,258)         354          396
Provision (benefit) for income taxes      71           16           89           85         (222)         103          124
Extraordinary item, net of tax.          ---          ---          ---          ---          ---          ---          ---
Cumulative effect of accounting
   change, net of tax..........          ---          ---          ---          ---          ---          ---          ---
                                      ------        -----       ------     --------  -----------       ------       ------
Net income (loss)..............         $104          $23         $234        $(583)     $(1,036)        $251         $272
                                        ====          ===         ====        ======     ========        ====         ====
</TABLE>
<TABLE>
<CAPTION>



                               At December 31, (unaudited)                           At September 30,
                               ---------------------------------------------------------------------------------------------------

                                       1998          1997          1998         1997          1996          1995          1994
                                  --------------   -----------  ------------  ----------  -------------  ------------  ------------
<S>                               <C>             <C>           <C>           <C>          <C>           <C>           <C>


Balance Sheet Data:
Cash and cash equivalents......        $3,862        $1,435       $4,745        $1,922        $1,198        $3,181        $6,509
Trading securities.............           ---           ---          ---           ---           ---           ---           ---
Securities available-for-sale..         6,204         2,993        6,752         2,994         2,933         3,696         5,337
Securities held-to-maturity....           ---           ---          ---           ---           ---         4,500         5,459
Mortgage-backed securities
available-for sale.............         7,416         3,416        3,959         3,562         4,044           993         3,968
Mortgage-backed securities held-
  to-maturity..................           ---           ---          ---           ---           ---           ---           ---
Loans, net.....................        50,050        48,880       50,201        49,526        49,636        48,239        45,645
Federal Home Loan Bank stock...           461           461          461           461           461           444           444
All other assets...............         2,313         2,438        2,123         2,557         2,734         2,020         2,235
                                    ---------      --------     --------      --------      --------      --------      --------
Total assets...................       $70,306       $59,623      $68,241       $61,022       $61,006       $63,073       $69,597
                                      =======       =======      =======       =======       =======       =======       =======

Deposits.......................       $56,377       $54,271      $56,793       $56,117       $55,716       $57,886       $64,703
FHLB advances..................         4,463           200        2,000           ---           300           ---           ---
Securities sold under
  repurchase agreements........           ---         1,500          ---         1,300           ---           ---           ---
Other borrowings...............           ---           ---          ---           ---           ---           ---           ---
All other liabilities..........           234           331          293           325         1,200           333           189
Stockholders' equity...........         9,232         3,321        9,155         3,280         3,790         4,854         4,705
                                     --------     ---------    ---------      --------        ------     ---------        ------
Total liabilities and stockholders'
   equity......................       $70,306       $59,623      $68,241       $61,022       $61,006       $63,073       $69,597
                                      =======       =======      =======       =======       =======       =======       =======
</TABLE>





                                       38

<PAGE>

<TABLE>
<CAPTION>


                                 For the Three Months Ended                          For the Year Ended
                                  December 31, (unaudited)                              September 30,
                                ----------------------------------------------------------------------------------------------------

                                     1998          1997          1998         1997          1996          1995          1994
                                  ------------  ------------ ------------  ------------  ------------ --------------  ------------
<S>                               <C>           <C>          <C>            <C>           <C>          <C>             <C>

Selected Financial Ratios:
Performance Ratios:
Return on average assets .....         0.60%         0.15%        0.36%        (0.94)%       (1.69)%        0.38%         0.42%
Return on average equity......         4.48          2.78         5.14        (16.30)       (22.22)         5.30          5.97
Net interest rate spread......         3.56          3.72         3.87          3.96          3.68          3.35          4.43
Net interest margin...........         4.04          3.82         4.02          4.11          3.91          3.55          4.42
Other expense to average assets        3.37          3.62         3.39          3.63          3.61          3.11          3.17
Average interest-earning assets to
   average interest-bearing          112.42        102.54       103.87        103.76        105.53        105.01         99.70
liabilities...................
Asset Quality Ratios:
Non-performing loans to total          2.07%         4.91%        3.52%         7.39%         4.33%         5.24%         7.52%
loans.........................
Non-performing assets to total
assets........................         2.28          6.10         3.05          6.73          3.74          4.38          5.53
Allowance for loan losses to total
   loans......................         2.42          3.09         2.89          3.14          2.45          1.58          1.83
Allowance for loan losses to non-
   performing loans...........       117.33         44.32        81.91         42.53         56.53         30.20         24.34
Capital Ratios:
Average equity to average assets      13.47%         5.46%        7.08%         5.78%         7.62%         7.11%         6.99%
Equity to total assets........        13.13          5.57        13.42          5.38          6.21          7.70          6.76

</TABLE>



                                       39

<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                     FOR THE QUARTER ENDED DECEMBER 31, 1998

     The following  discussion and analysis  should be read in conjunction  with
the unaudited  consolidated  interim financial  statements and related notes and
with the statistical  information and  consolidated  financial data appearing in
this report for the fiscal year ended September 30, 1998.

Forward Looking Statements

     When used in this document, the words or phrases "will likely result," "are
expected  to," "will  continue,"  "is  anticipated,"  "estimate,"  "project," or
similar expressions are intended to identify "forward looking statements" within
the  meaning of the  Private  Securities  Litigation  Reform  Act of 1995.  Such
statements are subject to certain risks and uncertainties-including,  changes in
economic  conditions  in  Adirondack's  market  area,  changes  in  policies  by
regulatory  agencies,  fluctuations  in  interest  rates,  demand  for  loans in
Adirondack's  market area,  and  competition  that could cause actual results to
differ  materially  from historical  results and those presently  anticipated or
projected.  Adirondack  wishes to caution the reader not to place undue reliance
on any such forward  looking  statements,  which speak only as of the date made.
Adirondack  wishes to advise  readers that the factors listed above could affect
Adirondack's  financial  performance and could cause Adirondack's actual results
for  future  periods  to  materially  differ  from any  opinions  or  statements
expressed with respect to future periods in any current statements.

     The company does not undertake -- and specifically disclaims any obligation
- -- to publicly  release the  results of any  revisions  which may be made to any
forward-looking  statements to reflect events or circumstances after the date of
such  statements or to reflect the occurrence of  anticipated  or  unanticipated
events.

Year 2000 ("Y2K") Issues

     Year 2000 issues are the result of computer  programs  having been  written
using two  digits  rather  than  four to  define  the  applicable  year.  Any of
Adirondack's  programs  that have time  sensitive  software may recognize a date
using "00" as the year 1900  rather than the year 2000.  This could  result in a
major system failure or miscalculations. Adirondack is also aware of these risks
to third parties,  including vendors (and to the extent appropriate,  depositors
and borrowers), and the potential adverse impact on Adirondack that could result
from failures by these parties to adequately address the Year 2000 issues.

     Adirondack   processes  all  customer   information  on  an  in-house  data
processing system utilizing computer programs from several vendors.  Most of the
ancillary  programs have a direct  interface to the core processing  system.  To
mitigate  the Y2K risk,  Adirondack  has  developed  a Y2K Action  Plan that was
approved by the Board in July 1998.  As a part of the Plan, a Y2K  Committee was
formed  to  conduct  a review  of  Adirondack's  core  computer  system  and the
ancillary  software to identify the mission critical  applications that could be
affected by the Y2K problem.  The Y2K committee  reports on a quarterly basis to
the Board of Directors as to Adirondack's status in resolving any Y2K issues. In
order to complete  the final  phases of the Y2K Plan,  it will be  necessary  to
document contingency and disaster recovery plans, which will be completed by the
Association's employees in 1999.

     To   date,    the   Y2K    Committee    has   received    Y2K    compliance
certifications/progress forms from all of Adirondack's vendors. Of the responses
received,  85% of the vendors have certified  that they are Y2K compliant,  with
the  remaining  15%  informing  Adirondack  of their  progress  and  anticipated
compliance dates;  however, no assurance can be given as to the adequacy of such
plans or to the timeliness of their implementation.

     Final  versions  of  Adirondack's  Y2K  customer  evaluation  forms and the
associated  risk analysis have been  completed and the Y2K  questionnaires  have
been  sent to  customers.  A  spreadsheet  has been  developed  that  identifies
significant  borrowers  and  their  level  of  risk  and  will be  monitored  by
Adirondack's  Asset  Review  Committee.  To date,  the  majority of  significant
borrowers contacted have indicated that they are not heavily reliant on computer
systems and are, therefore, evaluated as a low risk to Y2K.




                                       40

<PAGE>



     Based on Adirondack's current knowledge and investigations,  the expense of
the Year 2000 problem,  as well as the related  potential effect on Adirondack's
earnings,  is not expected to have a material effect on  Adirondack's  financial
position or results of operation.  Furthermore,  Adirondack  expects  corrective
measures  required to be prepared for the Year 2000 problem to be implemented on
a timely basis.

Financial Condition

     Total  assets  were $70.3  million at  December  31,  1998,  an increase of
$2.1million  or,  3.03%,  over total assets of $68.2 million as of September 30,
1998.  The increase in total assets was primarily  funded by  borrowings,  which
increased  by $2.5  million,  partially  offset by a  $417,000  decline in total
deposits.

     Investments  available  for sale were $13.7  million at December  31, 1998,
$2.5  million or 22.45% more than the $11.2  million  balance at  September  30,
1998. The increase is primarily  attributable to the purchase of $5.5 million in
securities  partially  offset  by $2.6  million  received  from  maturities  and
principal paydowns.

     Total gross loans  decreased by  $410,000,  or 0.79%,  to $51.4  million at
December  31,  1998  as  compared  to  $51.8  million  at  September  30,  1998.
Multi-family  and commercial real estate loans increased by $113,000,  or 1.31%,
from $8.6  million at  September  30, 1998 to $8.7 million at December 31, 1998.
Commercial  loans  declined  $668,000,  or 25.56%,  during the same period.  The
modest increase in multi-family and commercial real estate loans and the decline
in  commercial  loans are the result of the Board  placing less  emphasis on the
growth of these loan  portfolios,  which are generally  subject to higher credit
risks than other types of lending. One-to-four family real estate loans declined
from $35.7  million at September 30, 1998 to $35.5 million at December 31, 1998,
a decline of $185,000 or 0.52%.  One-to-four family construction loans increased
$587,000,  or 96.86%,  from  $606,000 at  September  30, 1998 to $1.2 million at
December 31, 1998. Home equity loan balances  declined during the same period by
$185,000  or  5.89%.  The  high  level  of  competition  for  loans  secured  by
residential  properties,  which are primarily driven by the rates offered on the
loans,  continues  to be a  significant  factor in the  changes in  Adirondack's
one-to-four family, construction and home equity loan balances.

     The  Allowance  for loan  loss  decreased  by  $250,000,  or  16.70%,  from
September  30,  1998 to  December  31,  1998.  The decline was the result of net
charge-offs of $254,000  exceeding the provision of $4,000  recorded  during the
three months ended December 31, 1998.  Charge-offs taken during this period were
primarily on loans secured by commercial  properties,  either foreclosed upon or
deemed  partially  uncollectible.  At December 31, 1998,  the allowance for loan
losses was 2.42% of gross loans receivable as compared to 2.89% at September 30,
1998.

     Non-performing  assets ("NPAs")  decreased by $470,000,  or 22.57%, to $1.6
million at December  31,  1998 from $2.1  million at  September  30,  1998.  The
improvement  in  NPAs  is  attributable  to  nonperforming  loans  declining  by
$764,000,  or 41.84%,  to $1.1 million at December 31, 1998 from $1.8 million at
September 30, 1998,  partially  offset by an increase in OREO of $456,000 during
the  same  period.  Nonperforming  loans  at  December  31,  1998  consisted  of
one-to-four  family  mortgages of $756,000,  multi-family  and  commercial  real
estate loans of $304,000 and  commercial  loans of $2,000.  OREO at December 31,
1998  consisted  of $175,000 in  one-to-four  family  residences  and a $375,000
commercial building.

     Total  deposits  decreased  by  $417,000,  or 0.73%,  to $56.4  million  at
December 31, 1998 from $56.8 million at September 30, 1998. The following  table
shows the deposit composition as of the respective balance sheet dates:

<TABLE>
<CAPTION>


                                                  At December 31, 1998                    At September 30, 1998
                                        -----------------------------------------------------------------------------------------

                                          (In Thousands)        % of Deposits      (In Thousands)       % of Deposits
                                        -------------------   ------------------   ----------------   ----------------------
<S>                                     <C>                    <C>                 <C>                <C>


Passbook and statement savings.........     $11,619                   20.61%         $11,297                  19.89%
Demand and NOW accounts................       5,445                    9.66            5,742                  10.11
Money market accounts..................      12,865                   22.82           12,563                  22.12
Time deposits..........................      26,448                   46.91           27,191                  47.88
                                            -------                  ------         --------                -------
                                            $56,377                  100.00%         $56,793                 100.00%
                                            =======                  ======          =======                 ======
</TABLE>


     Management  attributes the increases in passbook and statement  savings and
money market accounts  primarily to customers  choosing to invest their funds in
short-term interest-bearing products due to the relatively low level of interest
rates on time deposits  during the quarter ended  December 31, 1998. The decline
in time deposits is consistent with Adirondack's  efforts to reduce its reliance
on higher rate time deposits for funding.


                                       41

<PAGE>



     Borrowings  increased  from $2.0  million  at  September  30,  1998 by $2.5
million to $4.5 million at December 31, 1998.  The increase is  attributable  to
Adirondack's  implementation of a leveraging  strategy to increase the return on
equity,  whereby  securities  were  purchased with funds borrowed from the FHLB.
During the quarter  ended  December  31, 1998,  Adirondack  used $2.5 million in
borrowings from the FHLB to purchase pools of mortgage-backed securities and one
callable agency note.

     Total  equity  increased  by $77,000  during the three month  period  ended
December 31, 1998 and was $9.2 million at both  December 31, 1998 and  September
30, 1998. The increase was attributable to $10,000 obtained through the issuance
of common stock to 401-K accounts and net income of $104,000  recognized for the
three months ended December 31, 1998,  partially  offset by a $38,000 decline in
the net after-tax unrealized gain on available for sale securities.

Comparison of Operating  Results for the Three-Month  Periods Ended December 31,
1998 and 1997

     The results of operations of Adirondack's  subsidiary  savings  association
are dependent primarily on net interest income,  which is the difference between
the income earned on its loans and securities and its cost of funds,  consisting
of the interest paid on deposits and borrowings.  Results of operations are also
affected  by the  Association's  provision  for loan  losses,  net  expenses  on
foreclosed   assets  and  by  general   economic  and  competitive   conditions,
particularly  changes in  interest  rates,  government  policies  and actions of
regulatory  authorities.  Future  changes  in  applicable  law,  regulations  or
government policies may materially impact the financial condition and results of
operations of Adirondack and the Association.

     Unless  otherwise  noted,  discussion  of  operating  results for the three
months ended December 31, 1998, is based on a comparison with the  corresponding
period in 1997.

     Net income for the three  months  ended  December  31,  1998 was  $104,000,
compared to $23,000 in 1997. The $81,000 increase was primarily  attributable to
an increase of $116,000 in net interest  income and a decrease of $11,000 in the
provision for loan losses less the tax effect of these changes.

     Net  Interest  Income.  Net  interest  income  for the three  months  ended
December 31, 1998 increased by $116,000, or 20.92%, to $673,000 from $557,000 in
1997. The  improvement in net interest  income was primarily  attributable to an
increase in the average volume of net  interest-earning  assets, which increased
by $5.9  million,  or  412.8%,  the  result  of an  increase  in  total  average
interest-earning  assets of $8.6  million,  or  14.87%,  partially  offset by an
increase in total  average  interest-bearing  liabilities  of $2.7  million,  or
4.78%.  The positive  effect  derived from the increase in the average volume of
net interest-earning assets was partially offset by a decline of 16 basis points
in  Adirondack's  average net interest  rate spread to 3.56% from 3.72% in 1997.
The  average  yield  earned on  interest-earning  assets  during the three month
period  ended  December  31, 1998 was 7.90%,  a decrease  of 24 basis  points as
compared  to  8.14%  in  1997  and the  average  rate  paid on  interest-bearing
liabilities was 4.34%, down 9 basis points from 4.43% in 1997.

     The decline in the average  yield earned on total  interest-earning  assets
was attributable to a shift in the composition of total average interest-earning
assets to lower yielding  securities and  interest-earning  deposits from higher
yielding  loans.  The average volume of securities  increased by $5.3 million to
$12.3  million or 18.4% of total average  interest-earning  assets from 12.0% in
1997. In addition,  average interest-earning  deposits increased by $2.7 million
to $2.9 million or 4.4% of total average  interest-earning  assets for the three
months  ended  December  31,  1998 from 0.3% of total  average  interest-earning
assets  in  1997.   The  combined   average  yield  earned  on  securities   and
interest-earning  deposits declined by 46 basis points to 5.67% with the average
rate earned on  securities  decreasing  by 20 basis  points to 5.98%,  partially
offset by an increase of 10 basis  points to 4.36% in the average rate earned on
interest-earning  deposits.  Average  loan  balances  for the three months ended
December  31,  1998,  as  compared  to the same  period  in 1997,  increased  by
$594,000,  or 1.17%,  to $51.6  million,  accompanied by an increase of 13 basis
points in the average loan yield to 8.56%.  However,  as a  percentage  of total
average  interest-earning  assets,  average  loan volume  declined to 77.2% from
87.7% in 1997.

     As  mentioned  above,  the  average  cost of  interest-bearing  liabilities
decreased  from 4.43% for the three months ended  December 31, 1997 to 4.34% for
the three months ended December 31, 1998, with all of the component


                                       42

<PAGE>



categories of average total interest-bearing  liabilities  experiencing declines
in average  rates  paid.  The  declines in  interest  rates on  interest-bearing
liabilities resulted primarily from the general decline in market interest rates
since December 31, 1997.

     Provision  for Loan Losses.  The  provision for loans losses was $4,000 for
the three months  ended  December  31,  1998,  compared to $15,000 in 1997.  The
decrease in the provision expense was attributable to management's evaluation of
the adequacy of  Adirondack's  allowance for loan losses as of December  31,1998
and a decline in the  Association's  non-performing  loans.  As of December  31,
1998,  non-performing  loans were $1.1 million,  a decrease of $2.4 million,  or
69.92%, from $3.5 million at December 31,1997.

     Operating Expenses. Total operating expenses decreased by $4,000, or 0.81%,
to $552,000 for the three months ended December 31, 1998, from $556,000 in 1997.

     Compensation and benefits expenses increased by $27,000, or 11.69%,  mainly
the result of ESOP  expenses and the initial  expenses  related to  Adirondack's
Recognition  and  Retention  Plan  ("RRP").  In addition,  advertising  expenses
increased by $17,000, or 75.07%, to $39,000, the result of management's decision
to implement a branding campaign for the Association's name and the services and
products  that it provides in order to increase  the  public's  awareness of the
Association.

     Income Tax Expense. Income tax expense increased by $55,000 to $71,000 from
$16,000 in 1997.  The  increase  was the  result of a  significant  increase  by
$136,000 in pre-tax income to $175,000 from $39,000 in 1997.

Liquidity and Funding

     Liquidity  is the  ability  to  generate  cash  flows to meet  present  and
expected future funding needs.  Management monitors the Association's  liquidity
position  on a  daily  basis  to  evaluate  its  ability  to meet  expected  and
unexpected depositor withdrawals and to make new loans and/or investments.

     The Association's primary sources of funds for operations are deposits from
its market  area,  principal  and  interest  payments  on loans and  securities,
proceeds from the maturity and sale of securities  available for sale,  advances
from the FHLB, and  securities  sold under  agreements to repurchase  ("repos").
While  maturities  and  scheduled  amortization  of  loans  and  securities  are
generally  predictable sources of funds,  deposit flows and loan prepayments are
greatly  influenced  by  general  interest  rates,   economic  conditions,   and
competition.

     The primary investing  activities of the Association are the origination of
loans and the purchase of securities. During the three months ended December 31,
1998, the Association's loan originations  totaled $2.5 million. The Association
purchased $5.5 million of securities available for sale during the same period.

     The primary  financing  activity of the  Association  is the  attraction of
deposits.  However,  during  the three  months  ended  December  31,  1998,  the
Association's  deposits decreased by $417,000 from September 30, 1998, primarily
time deposits ("CDs"), which decreased by $743,000. Management believes that the
decrease  in CDs  during the three  months  ended  December  31,  1998  resulted
primarily from the holders of maturing CDs pursuing  alternative  investments to
obtain better returns.

     In the  event the  attraction  of  deposits  is not  sufficient  to fund an
expansion in interest-earning  assets or when the level of market interest rates
for CDs is higher than the cost of borrowed  funds,  the Association may utilize
advances   from  the  FHLB  and   other   types  of   borrowed   funds  to  fund
interest-earning  asset growth. During the three months ended December 31, 1998,
the  Association  increased  its borrowed  funds by $2.5 million to $4.5 million
through  FHLB  advances.  The FHLB  advances  were used to  purchase  securities
available for sale.

     The Association is required to maintain  minimum levels of liquid assets as
defined by OTS  regulations.  This  requirement,  which may be varied by the OTS
depending upon economic conditions and deposit flows, is based upon a percentage
of deposits and short-term  borrowings.  The required minimum liquidity ratio is
currently 4%. The  Association's  average daily liquidity ratio for the month of
December 1998 was 8.20%.

     The Association's  most liquid assets are cash and cash equivalents,  which
include  federal  funds  sold and bank  deposits.  The level of these  assets is
dependent on the Association's operating, financing, and investing activities


                                       43

<PAGE>



during any given period. At December 31, 1998, cash and cash equivalents totaled
$4.3 million, compared to $4.7 million at September 30, 1998.

     The Association anticipates that it will have sufficient funds available to
meet its  current  commitments.  At  December  31,  1998,  the  Association  had
commitments to originate loans of $1.3 million as well as undrawn commitments of
$1.2 million on home equity and other lines of credit.  Time  deposits  that are
scheduled  to mature in one year or less at December  31,  1998,  totaled  $16.7
million.  Management  believes that a significant  portion of such deposits will
remain with the Association.

     Adirondack  also has a need for,  and sources of,  liquidity.  Liquidity is
required  to fund its  operating  expenses,  as well as for the  payment  of any
dividends to  stockholders.  The primary source of Adirondack's  liquidity on an
ongoing basis is dividends from the Association.  To date no dividends have been
made by the Association to Adirondack.

Capital

     Although there are no minimum  capital ratio  requirements  for Adirondack,
the Association is required to maintain minimum  regulatory  capital ratios. The
following is a summary of the Association's actual capital amounts and ratios at
December 31, 1998, compared to the OTS minimum capital requirements:

<TABLE>
<CAPTION>


                                                   Actual                                     Minimum
                                  -----------------------------------------------------------------------------------------
                                     (In Thousands)             %               (In Thousands)             %
                                  ----------------------     -----------      ------------------    ---------------
<S>                               <C>                        <C>              <C>                   <C>


Tangible Capital................         $7,177                  10.44%              $1,031               1.50%
Core Capital....................          7,177                  10.44                2,749                4.00
Risk Based Capital..............          9,416                  20.01                3,064                8.00

</TABLE>



           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS FOR THE YEAR ENDED SEPTEMBER 30, 1998

     Adirondack was  incorporated  under Delaware law in December 1997 as a bank
holding  company to purchase  100% of the common  stock of the  Association.  On
April  6,  1998,  the  Association  converted  from a  mutual  form  to a  stock
institution,  at which time Adirondack purchased all of the outstanding stock of
the Association,  and Adirondack completed its initial public offering,  issuing
661,250 shares of $.01 par value common stock at $10.00 per share.  Net proceeds
to Adirondack were $6.0 million after  conversion and stock offering costs,  and
$5.5 million excluding the shares acquired by Adirondack's newly formed "ESOP."

     The consolidated  financial  condition and operating  results of Adirondack
are primarily dependent upon its wholly owned subsidiary,  the Association,  and
all  references  to Adirondack  and its  financial  data prior to April 6, 1998,
except where  otherwise  indicated,  refer to the  Association and its financial
data.

     The Association has operated as a community-oriented financial institution,
obtaining  deposits  from its  local  community  and  investing  those  deposits
principally in residential  one-to-four  family  mortgage loans and, to a lesser
extent,  multi-family  and commercial  real estate,  commercial  business,  home
equity and consumer loans. In addition, the Association invests excess funds not
used for loan  originations in securities issued by the United States government
or its agencies, and mortgage backed securities. Deposits are offered at various
interest rates only within the  Association's  primary market area. There are no
brokered deposits maintained by the Association.

     The Association's profitability,  like that of many financial institutions,
is  dependent  to a large  extent  upon its net  interest  income,  which is the
difference between the interest it receives on interest-earning  assets, such as
loans and investments, and the interest it pays on interest-bearing liabilities,
such as deposits and borrowings.  In other words, the  Association's  results of
operations are significantly dependent on its interest rate spread.

     Results of operations are also affected by the Association's  provision for
loan losses, noninterest expenses such as salaries and employee benefits and, to
a lesser extent, noninterest income such as service charges on deposit accounts.


                                       44

<PAGE>



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

Financial Condition

     Total assets were $68.2  million at September 30, 1998, an increase of $7.2
million or 11.8% from $61.0  million at September 30, 1997.  The asset  increase
resulted principally from the receipt of net investable proceeds of $5.5 million
from  Adirondack's  stock offering  consummated  April 6, 1998, with the balance
funded by an increase of $677,000 or 1.2% in total  deposits  from $56.1 million
at September  30, 1997 to $56.8  million at September  30, 1998,  an increase in
borrowings  of $700,000 or 53.8% from $1.3  million to $2.0  million  during the
same period and retention of Adirondack's  net income of $234,000 for the fiscal
year ended September 30, 1998.

     Cash and cash equivalents  increased to $4.7 million at September 30, 1998,
an increase of $2.8 million or 146.9%.  Cash and cash  equivalents had been much
higher  during  the  year,  first  as  Adirondack  held  the  proceeds  of stock
subscriptions  prior  to  consummation  of  the  stock  offering  and  later  as
Adirondack  gradually  deployed the offering  proceeds.  The balance of cash and
cash  equivalents held at September 30, 1998 includes $1.5 million invested in a
short-term  reverse repurchase  agreement by Adirondack.  There were no balances
outstanding for reverse repurchase agreements at September 30, 1997.

     Investments  available for sale were $11.2 million at September 30, 1998 as
compared to $7.0 million at September  30, 1997,  an increase of $4.2 million or
59.21%.  Investments now represent 16.4% of total assets as compared to 11.5% at
September  30,  1997.  The net  increase  in  investments  held  represents  the
investment of the net public offering  proceeds  principally in U.S.  government
agency callable  securities  which increased by $3.3 million or 110.5% from $3.0
million at September 30, 1997 to $6.3 million at September 30, 1998. To a lesser
extent, offering proceeds were also invested in mortgage-backed securities which
increased  $397,000 or 11.2%  during the same  period from $3.6  million to $3.9
million. Prior to the offering, $700,000 was invested in short-term certificates
of deposit in order to obtain higher yields than term deposits  offered  through
the FHLB. At September 30, 1998,  there were $400,000 of these  certificates  of
deposit  held  as  investments,   maturing  within  9  months.   There  were  no
certificates of deposit held as investments at September 30, 1997. During fiscal
1998, the market value of the investment portfolio increased $108,000.

     Net loans  receivable  increased  $675,000  or 1.4% from  $49.5  million at
September 30, 1997 to $50.2 million at September  30, 1998.  One-to-four  family
residential  mortgages declined from $36.9 million at September 30, 1997 by $1.2
million or 3.2% to $35.7 million at September  30, 1998 and now represent  68.9%
of gross loans  outstanding  as compared to 71.9% at  September  30,  1997.  The
decline is the  result of  increased  competition  in the  residential  mortgage
market driven by declining  interest  rates and to the  Association's  increased
emphasis  during  the year,  on  multi-family  and  commercial  real  estate and
commercial business loans.  Reflecting the increased emphasis,  multi-family and
commercial real estate loan balances were $8.6 million at September 30, 1998, an
increase  of  $664,000  or 8.4% from the  September  30,  1997  balance  of $8.0
million,  and commercial  business loan balances increased $1.2 million or 84.5%
from $1.4 million at September  30, 1997 to $2.6 million at September  30, 1998.
Home equity loans  declined  $236,000 or 7.0% from $3.4 million at September 30,
1997 to $3.1 million at September 30, 1998. The decline in home equity loans was
the result of the lower interest rate environment which encouraged  customers to
refinance  their  underlying  first mortgages and repay their home equity loans.
The  Association's  construction  and consumer  loan  portfolios  did not change
significantly during fiscal 1998.

     Total deposits  increased  $677,000 or 1.2% from $56.1 million at September
30, 1997 to $56.8 million at September 30, 1998. The increases in demand and NOW
accounts, which increased $594,000 or 11.5% during fiscal 1998, and money market
accounts,  which increased $1.6 million or 14.7% during fiscal 1998, were offset
somewhat  by savings  accounts  decreasing  $707,000  or 5.9% and time  deposits
decreasing  $824,000 or 2.9% during the same  period.  The  increase in checking
accounts is the result of increased market  penetration in the commercial sector
and due to increased  balances of official check  accounts.  The growth noted in
money market accounts is consistent with the trend begun in fiscal 1995 when the
Association began to focus its marketing efforts on these accounts. The decrease
in savings is a continuing of a trend over the past several years, as the


                                       45

<PAGE>



general  level of  interest  rates paid on  savings  deposits  has  become  less
attractive,  and depositors  either  switched into higher yield products such as
money market accounts or withdrew their  accounts.  The decline in time deposits
is primarily due to the maturing of higher yielding time deposits which were not
renewed  as the  Association  has been less  aggressive  in its  pricing of time
deposits.

     Borrowings  at  September  30,  1998 were $2.0  million,  $700,000 or 53.8%
greater than the $1.3 million outstanding at September 30, 1997. The Association
replaced  matured time deposits that were not maintained  with shorter term FHLB
borrowings.

     Stockholders' equity at September 30, 1998 was $9.2 million, an increase of
$5.9  million  from the  Association's  net worth at  September  30,  1997.  The
increase   represents   the  receipt  of  net  proceeds  of  $5.5  million  from
Adirondack's initial public offering, plus retained earnings of $234,000 for the
fiscal  year  ended  September  30,  1998 and an  increase  in the fair value of
investments  available for sale, net of taxes, of $61,000.  Stockholders' equity
as a percent of total  assets was 13.42% at  September  30,  1998 as compared to
5.38% at September  30, 1997.  Book value per common share at September 30, 1998
was $13.80, or $14.87 excluding the remaining unallocated ESOP shares.

Asset/Liability Management

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

     In managing  its  asset/liability  mix, the  Association,  depending on the
relationship  between long- and short-term interest rates, market conditions and
consumer  preference,  often  places more  emphasis on managing  short-term  net
interest margin than on better matching  interest rate sensitivity of its assets
and  liabilities.  Management  believes that the  increased net interest  income
resulting from a mismatch in the maturity of its asset and liability  portfolios
can, during periods of declining or stable  interest rates,  provide high enough
returns to justify the increased exposure to sudden and unexpected  increases in
interest rates.

     The  Board  has  taken a  number  of  steps  to  manage  the  Association's
vulnerability  to changes in  interest  rates.  First,  in  connection  with the
Association's decision to increase the Association's multi-family and commercial
real estate and commercial business lending as well as its increased emphasis in
home equity  lending,  the Association has increased its interest rate sensitive
lending  (which  includes  all loans which  reprice in five years or less).  The
Association's  interest rate sensitive loans represent $15.7 million or 30.3% of
the  portfolio  at  September  30, 1998 as  compared to $15.4  million or 30% at
September  30,  1997.  Second,  the  Association  has used  community  outreach,
customer service and marketing  efforts to acquire the proportion of its deposit
consisting of money market and other  transaction  accounts.  These deposits are
believed  to be less  interest  rate  sensitive  than  other  types  of  deposit
accounts.  The  Association's  money market and transaction  accounts  represent
$29.6  million or 52.1% of deposits at  September  30, 1998 as compared to $28.1
million or 50.1% at September 30, 1997.  Finally,  the Association has focused a
significant  portion of its investment  activities on securities with adjustable
interest  rates or average  lives of seven years or less. At September 30, 1998,
$3.9  million  or 100.0% of the  Association's  mortgage-backed  securities  had
adjustable interest rates or average lives of seven years or less based on their
amortized  cost. In addition,  $400,000 in  certificates of deposit were held at
September 30, 1998 maturing in eight months or less.  Also, the Association held
$6.3 million in U.S.  Government  callable  agency  notes at September  30, 1998
which were all callable within one year.

     The asset and liability  strategies are  implemented  by the  Association's
asset/liability  management committee that meets at least quarterly to determine
the rates of interest  for loans and  deposits  and  consists of the  President,
Executive Vice President and Vice President - Commercial  Loans.  Interest rates
on loans in the short-term are primarily  based on the interest rates offered by
other financial  institutions in the Association's market area as well as on the
availability  of funds.  Rates on deposits in the short-term are primarily based
on the  Association's  need for funds and on a review of rates  offered by other
financial  institutions  in  the  Association's  market  area.  Ultimately,  the
customer plays a significant role in the  establishment of both loan and deposit
rates, as it is necessary to remain competitive in both loan and deposit markets
in order to maintain or further expand the customer base.



                                       46

<PAGE>



     The Committee  develops  longer-term  pricing strategies based on review of
interest  rate  sensitivity  reports  produced  quarterly.  The  Committee  also
monitors the impact of the interest rate risk and earnings  consequences of such
strategies for consistency with the  Association's  liquidity needs,  growth and
capital adequacy.  The Board of Directors receives and reviews the Association's
estimated interest rate sensitivity report every quarter.  In order to encourage
savings  associations  to reduce their  interest rate risk, the OTS measures the
sensitivity of the net portfolio value ("NPV") to changes in interest rates. NPV
is the  difference  between  incoming  and outgoing  discounted  cash flows from
assets,  liabilities,  and  off-balance  sheet  contracts.  The following  table
presents the  Association's NPV at September 30, 1998, as calculated by the OTS,
based on quarterly information provided to the OTS by the Association:
<TABLE>
<CAPTION>



   Assumed Basis        Estimated NPV
  Points Change in          Amount           NPV to PV of         Change in NPV         % Change in
   Interest Rates       (In Thousands)       Total Assets        (In Thousands)             NPV
- ---------------------  ------------------  ------------------  ---------------------   ---------------
<S>                      <C>                 <C>                 <C>                   <C>

        +400               $6,127                   9.43%          $(2,974)                 (32.68%)
        +300                7,049                  10.66            (2,052)                 (22.55)
        +200                7,887                  11.74            (1,214)                 (13.34)
        +100                8,535                  12.54              (566)                  (6.22)
           0                9,101                  13.21               ---                   ---
        -100                9,612                  13.80               511                    5.61
        -200               10,223                  14.49             1,122                   12.33
        -300               11,019                  15.38             1,918                   21.07
        -400               11,826                  16.26             2,725                   29.94

</TABLE>


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

Comparison of Operating Results for the Years Ended September 30, 1998 and 1997

     Net  income.  The  Association's  fiscal  1998 net income of  $234,000  was
$817,000 or 140.1%  greater than the net loss from fiscal year 1997 of $583,000.
The increased net income between the two periods is primarily attributable to an
increase  of $22,000 in net  interest  income,  a  reduction  of $672,000 in the
provision for loan losses,  an additional  $20,000 in non-interest  income and a
$106,000 net reduction in operating expenses.

     Interest income.  Interest income for the year ended September 30, 1998 was
$5.0 million as compared to $4.9 million for the year ended  September 30, 1997,
an increase of $101,000 or 2.1%.  Average earning assets were $61.7 million,  an
increase  of $1.9  million or 3.2% over  fiscal  1997.  The net yield  earned on
average  earning  assets was 8.12% for the year ended  September 30, 1998,  down
slightly  from  8.21% in fiscal  1997.  The  increase  in  interest  income  was
primarily  the result of a higher level of  interest-earning  assets  related to
Adirondack's  initial public offering which provided net investable  proceeds of
$5.5 million,  the effects of which were somewhat offset by a lower net yield on
the average  earning assets as those proceeds could not  immediately be invested
prudently in loans,  Adirondack's highest yielding asset category.  In addition,
net interest  income and average  earning assets were favorably  impacted by the
approximately   $19.3  million  of  common  stock   subscriptions  held  by  the
Association pending consummation of Adirondack's stock offering.

     Interest  expense.  Interest  expense for the year ended September 30, 1998
was $2.5  million as compared to $2.4 million for the year ended  September  30,
1997,  an  increase  of $79,000 or 3.2%.  Average  interest-bearing  liabilities
increased  from $57.6  million for fiscal 1997 by $1.8  million or 3.1% to $59.4
million for fiscal 1998. The average cost of  interest-bearing  liabilities  was
4.25% for  fiscal  1998 and 1997.  Savings  deposit  average  balances  declined
$707,000 or 5.7% during fiscal 1998 which is consistent  with decreases noted in
prior years.  The cost of savings  accounts  remained  fairly constant in fiscal
1998 as compared to fiscal  1997;  however,  the  increased  average  balance of
Demand  and  NOW  accounts  was   primarily  the  result  of  the  common  stock
subscriptions  held by the Association that were included in this category which
averaged  approximately  $2.5 million.  The  Association  paid interest on those
subscriptions  at its savings  deposit rate of 3.00%,  the effects of which were
offset by increased  commercial  demand  deposits on which interest is not paid.
The average  balance of money  market  accounts  increased  $1.0 million or 9.4%
during fiscal 1998 while the cost of money market


                                       47

<PAGE>



accounts  increased 10 basis points from 4.09% in fiscal 1997 to 4.19% in fiscal
1998.  The  increased  money  market  average  balance  is  consistent  with the
successes in gaining market share of this product,  and the higher cost of money
market accounts is due to the higher individual  balances maintained for which a
higher rate is paid by the  Association.  The average  balance of time  deposits
declined  by $2.6  million  or 9.2% from $28.7  million in fiscal  1997 to $26.1
million in fiscal 1998 with a  corresponding  increase of 23 basis points in the
cost of time deposits during the same period. The decline in the average balance
of time  deposits is the result of  maturing  time  deposits  that have not been
renewed.  The increased time deposit cost is due to maturing time deposits being
renewed  at  higher  rates.  Borrowings  were  used by the  Association  to meet
short-term  funding needs and provided a lower marginal cost to the  Association
as compared to other funding  sources.  The average  balance of  borrowings  for
fiscal  1998 was $2.2  million as  compared to  $391,000  for fiscal  1997.  The
average  cost of  borrowings  for fiscal  1998 was 5.8% as  compared to 5.6% for
fiscal 1997.

     The  following  table  presents for the periods  indicated the total dollar
amount of interest income from average interest-earning assets and the resultant
yields, as well as the interest expense on average interest-bearing liabilities,
expressed both in dollars and rates.  No tax equivalent  adjustments  were made.
Non-accrual  loans  have been  included  in the table as loans  receivable  with
interest  earned  recognized  on a cash basis  only.  All average  balances  are
monthly average balances.

<TABLE>
<CAPTION>



                                                                     At September 30,
                           -------------------------------------------------------------------------------------------------------

                                         1998                              1997                              1996
                           --------------------------------  --------------------------------- ----------------------------------
                             Average     Interest               Average     Interest              Average     Interest
                           Outstanding    Earned/    Yield/    Outstanding   Earned/    Yield/   Outstanding   Earned/    Yield/
                             Balance       Paid       Rate      Balance       Paid      Rate      Balance       Paid      Rate
                           ----------- ----------- ------------ --------- ----------- --------- ---------  ----------- -----------
                                                                  (Dollars In Thousands)
<S>                        <C>         <C>         <C>          <C>        <C>        <C>      <C>         <C>          <C>

Interest-earning assets:
Loans receivable, net of deferred
loan fees.................       $50,675     $4,356     8.60%   $51,303      $4,409     8.59%   $49,222     $4,132        8.39%
Securities at amortized cost       7,466        467     6.26      7,337         459     6.26      7,764        467        6.01
Interest-earning deposits.         3,546        183     5.16      1,113          37     3.32      2,298        134        5.83
                                --------     ------             -------     -------            --------     ------
Total earning assets......        61,687      5,006     8.12%    59,753       4,905     8.21%    59,284      4,733        7.98%
                                --------                         ------                         -------
Non-interest earning assets        2,635                          1,954                           1,866
                                --------                        -------                        --------
Total assets..............       $64,322                        $61,707                         $61,150
                                  ======                         ======                          ======
Interest-bearing liabilities:
Savings deposits..........       $11,796      $ 374     3.17%   $12,503        $401     3.21%   $13,724      $ 433        3.16%
Demand and N.O.W..........         7,686         95     1.24      5,316          65     1.22      4,805         69        1.44
MMDA......................        11,676        489     4.19     10,676         437     4.09      7,287        247        3.39
Time deposits.............        26,075      1,442     5.53     28,704       1,522     5.30     30,358      1,667        5.49
Borrowings................         2,157        125     5.80        391          22     5.63          6        ---        5.56
                                 -------     ------             -------    --------          ----------    -------
Total interest bearing liabilitie 59,390      2,525     4.25%    57,590       2,447     4.25%    56,180      2,416        4.30%
                                  ------                         ------                          ------
Non-interest bearing liabilities     376                            541                             306
                                 -------                       --------                       ---------
Total liabilities.........        59,766                         58,131                          56,486
Total equity..............         4,556                          3,576                           4,664
                               ---------                      ---------                       ---------
Total liabilities and equity     $64,322                        $61,707                         $61,150
                                  ======                         ======                          ======
Net interest/spread.......        $2,481                3.87%    $2,458                 3.96%    $2,317                   3.68%
                                   =====                ====      =====                 ====      =====                   ====
Margin....................                             4.02%                            4.11%                             3.91%
                                                       ====                             ====                              ====
Assets to liabilities.....        103.87%                        103.76%                         105.53%
                                  ======                          ======                         ======


</TABLE>





                                       48

<PAGE>



     The  following  schedule  presents the dollar amount of changes in interest
income and interest expense for major components of interest-earning  assets and
interest-bearing  liabilities.  It distinguishes  between the changes related to
outstanding  balances  and that due to the changes in interest  rates.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information is provided on changes  attributable to (i) changes in volume (i.e.,
changes in volume multiplied by old rate) and (ii) change in rate (i.e., changes
in  rate  multiplied  by old  volume).  For  purposes  of  this  table,  changes
attributable  to both rate and volume,  which  cannot be  segregated,  have been
allocated  proportionately  to the  change  due to volume  and the change due to
rate.
<TABLE>
<CAPTION>


                                        Year Ended September 30, 1998 vs. 1997           Year Ended September 30, 1997 vs. 1996
                                   ------------------------------------------------------------------------------------------------
                                                                         Total                                            Total
                                     Increase (Decrease) Due to        Increase        Increase (Decrease) Due to       Increase
                                   ------------------------------     -----------     -------------------------------  ------------
                                       Volume           Rate           (Decrease)       Volume            Rate          (Decrease)
                                   --------------  ---------------    -------------   ------------   -------------     ------------
<S>                                 <C>            <C>                <C>             <C>            <C>                <C>
                                                                        (Dollars In Thousands)
Interest-earning assets:
Loans receivable, net of deferred
fees.............................        (54)              1              (53)            178               99             277
Securities at amortized cost.....          8             ---                8             (27)              19             (98)
Interest-bearing deposits........        117              29              146             (44)             (53)            (97)
                                         ---              --              ---             ----             ----           -----
Total interest-earning assets....         71              30              101             107               65             172
                                        ----              --              ---             ---              ---             ---
Interest-earning liabilities:
Savings deposits.................        (22)             (5)             (27)            (39)               7             (32)
Demand and NOW...................         29               1               30               7              (11)             (4)
MMDA.............................         42              10               52             132               58             190
Time Deposits....................       (143)             63              (80)            (89)             (56)           (145)
Borrowings.......................        102               1              103              22              ---              22
                                         ---             ---              ---             ---              ---           -----
Total interest-bearing liabilities         8              70               78              33               (2)             31
                                       -----              --             ----              --              ----           ----
Net interest income..............         63             (40)              23              74               67             141
                                          ==             ====              ==              ==               ==             ===
</TABLE>

     Provision for loan losses. The Association continually monitors and adjusts
its allowance for loan losses based upon its analysis of the loan portfolio. The
allowance  is increased by the  recording  of a provision  for loan losses,  the
amount  of  which  depends  on  an  analysis  of  the  risks   inherent  in  the
Association's  loan portfolio.  The provision for loan losses decreased $672,000
or 84.9% for fiscal 1998 to $120,000 from $792,000 for fiscal 1997. The decrease
in the  amount  of the  provision  for  fiscal  1998 was  based on  management's
evaluation of the improved inherent risk in the Association's  loan portfolio as
evidenced by a $2.0  million or 51.9%  decrease in  nonperforming  loans to $1.8
million at September 30, 1998 as compared to $3.8 million at September 30, 1997;
significantly  decreased  net loan charge offs  amounting  to $237,000 in fiscal
1998, $193,000 or 44.9% less than in 1997; and improved  delinquency  statistics
on the loan portfolio.

     While the Association believes that it uses the best information  available
to  determine  the  allowance  for loan losses,  unforeseen  economic and market
conditions could result in adjustments to the allowance for loan losses, and net
earnings could be significantly  affected, if circumstances differ substantially
from the assumptions used in making the final determination. Management believes
its allowance for loan losses is adequate at September 30, 1998; however, future
adjustments  could be necessary  and net income  could be adversely  affected if
circumstances   differ   substantially   from  the   assumptions   used  in  the
determination of the allowance for loan losses.

     Other Income.  Other income increased  $20,000 or 13.17% to $176,000 during
fiscal 1998 from  $155,000 for fiscal 1997.  This  increase was primarily due to
new fees introduced during fiscal 1998.

     Operating  expenses.  Operating  expenses for the year ended  September 30,
1998 was $2.2 million,  a decrease of $106,000 or 4.6% from $2.3 million for the
year ended September 30, 1997.  Increases in compensation and benefits partially
offset decreases in all other operating expenses.

     Compensation  and  benefits  increased  from  $892,000  for fiscal  1997 to
$940,000,  an increase of $48,000 or 5.3%.  The  additional  expenses are due to
increased salaries paid to employees,  additional cost incurred for the ESOP and
higher costs  incurred  for health and medical  benefits.  The average  increase
given  employees in July 1998 was 3.6% or  additional  expense of  approximately
$13,000. The Association incurred $85,000 in retirement expenses,  approximately
$28,000 greater than fiscal 1997. The retirement  expense included $17,000 which
represented 401(k) matching contributions and $68,000 which represented expenses
related to the ESOP. The



                                       49

<PAGE>



Association  did not make any  matching  contributions  to the 401(k) plan after
December  31, 1997 and does not plan to make any during  fiscal  1999.  In April
1998,  as part of the  Association's  conversion to the stock form of ownership,
Adirondack established an ESOP which purchased 8% of the initial public offering
with funds borrowed from Adirondack.  Compensation expense related to the ESOP's
initial stock purchase will be recognized  over a period of 10 years as the loan
is repaid.  Shares of stock will be released  from the lien of the loan on a pro
rata basis as the loan is repaid,  and expense will be calculated based upon the
average  market  value  during  the  respective  service  period  on the  shares
released.  It is  expected  that the 1999  ESOP  expense  will be  higher if the
average price of  Adirondack's  stock  increases.  In addition,  management also
expects  additional  personnel  costs in fiscal  1999 of $50,000  related to the
implementation  of  the  stockholder  approved  Management  Recognition  Program
("MRP").

     Directors' fees and expenses  declined  $15,000 or 14.6% during fiscal 1998
from $103,000 in fiscal 1997 to $88,000 which is  attributable to a reduction in
the number of  directors.  Advertising  expense was  $102,000 for fiscal 1998, a
decrease of $9,000 or 8.0% from fiscal 1997, reflecting a reduction in the types
of advertising used during fiscal 1997. The decreased expenses for occupancy and
equipment  of $12,000 or 5.3% and  $21,000 or 6.5%,  respectively,  for the year
ended September 30, 1998 are the result of continued  improvements in efficiency
and a reduction in repairs and  maintenance  costs.  OREO costs were $30,000 for
fiscal year 1998, a reduction of $43,000 or 59.3% from fiscal 1997. The decrease
is  primarily  attributable  to a  reduction  in the period OREO was held and to
fewer  foreclosed  properties being held. Other expenses were reduced by $52,000
or 9.7% from $539,000 to $487,000  primarily through reductions of discretionary
items such as contributions and meals and entertainment expenses.

     Income Tax  Expense.  Income tax  expense  for fiscal  1998 was  $89,000 as
compared to $85,000 in fiscal 1997, an increase of $4,000 or 5.2%. The effective
tax rate for fiscal 1998 was 28% which was  principally  the result of a $50,000
reduction in Adirondack's  deferred tax valuation  reserve primarily as a result
of increased taxable income,  amounting to approximately  $173,000, the reversal
of temporary  taxable items and reliance on future taxable income,  amounting to
approximately $225,000.

Comparison of Operating Results for the Years Ended September 30, 1997 and 1996

     Net Loss. The  Association's  fiscal 1997 net loss of $583,000 was $453,000
or 43.8% less than the fiscal  1996 net loss of $1.0  million.  The net loss for
fiscal 1997 was reduced from fiscal 1996 primarily as a result of an increase of
$141,000 or 6.1% in  net-interest  income,  and a $652,000 or 21.9% reduction in
other  expenses  consisting  primarily of $415,000  related to the one-time SAIF
assessment  and $318,000  expense  related to past due property taxes on certain
non-performing  one-to-four  family  residential  loans,  partially  offset by a
decrease in income tax benefit of $307,000 or 138%.  Interest  income.  Interest
and fees on loans  increased by  approximately  $277,000 or 6.7% to $4.4 million
for fiscal 1997, from $4.1 million for fiscal 1996. The increase for fiscal 1997
was largely  the result of an  increase  of $2.1  million or 4.2% in the average
balance of loans outstanding  during fiscal 1997, to $51.3 million,  as compared
to $49.2  million in fiscal 1996.  This  increase  was  primarily in the area of
multi-family  and commercial  real estate,  home equity and commercial  business
loans  offset by  decreases in the average  balance of  residential  one-to-four
family loans.  At September 30, 1997,  multi-family  and commercial real estate,
home equity and  commercial  business loans totaled $12.8 million as compared to
$8.7 million at September 30, 1996. This increase reflects  management's plan to
diversify the loan portfolio,  increase portfolio yield, and increase the amount
of adjustable rate loans. Originated with various terms and repricing schedules,
these loans generally  provide certain  benefits  compared to longer term, fixed
rate, residential one-to-four family loans. However, multi-family and commercial
real estate and commercial business loans generally have higher outstanding loan
balances and increased  credit risk relative to residential  one-to-four  family
loans.  In addition to the increase in the average  balance of loans,  the yield
earned on the average balance of loans  receivable  increased by 20 basis points
to 8.59% in fiscal 1997 as  compared to 1996 due in part to the higher  yielding
nature of multi-family and commercial real estate and commercial business loans.

     Interest  income on securities  available  for sale  decreased by $8,000 or
1.7%.  There  were  no  investment   purchases  or  sales  during  fiscal  1997.
Accordingly,  the reduction in interest income on securities  available for sale
is solely  attributable  to reduced  average  balances as a result of  principal
repayments. The average balance decreased $427,000 or 5.5% during fiscal 1997.




                                       50

<PAGE>



     Interest  income on  interest-bearing  time deposits  decreased  $98,000 or
72.7% as a result of reduced  average  balances,  coupled with lower  contracted
rates.  Periodically  in  fiscal  1996,   interest-bearing  time  deposits  were
contracted on a longer term basis,  resulting in a higher yielding investment in
1996 as compared to 1997. Interest-bearing time deposits were primarily invested
on an overnight basis in fiscal 1997.

     The yield on the average balance of  interest-earning  assets was 8.21% and
7.98% for fiscal 1997 and 1996, respectively.

     Interest  Expense.  Interest  expense of $2.4 million  remained  relatively
consistent  for the years ended  September  30, 1997 and 1996,  increasing  only
$30,000 or 1.3%. While total interest expense did not change  dramatically  from
year to year, the components of interest expense reflected management's progress
in increasing the level of lower costing money market accounts. While the amount
of year-end  deposits only increased  $401,000 or 1.0%,  the average  balance of
money market accounts increased $3.4 million or 46.5% to $10.7 million while the
average  balance  of time  deposits  decreased  $1.7  million  or 5.4% to  $28.7
million. The average cost on money market accounts was 4.09% in 1997 as compared
to 3.39% in fiscal  1996,  and the average  cost of time  deposits  was 5.30% in
fiscal 1997 versus 5.49% in fiscal 1996.  Overall  money market rates  increased
due to the  introduction  in 1996 of a tiered money market account with checking
which proved popular with consumers but carried a somewhat  higher cost than the
Association's  other money market products.  The changes in the average balances
of  savings,  demand,  and NOW  accounts  and the  related  rates  paid were not
significant from fiscal 1996 to 1997.

     Interest expense on borrowings  increased to $22,000 in fiscal 1997, as the
average  amount of  borrowed  funds  increased  from  $6,000 for fiscal  1996 to
$391,000 in fiscal 1997. Fiscal 1996 interest expense on borrowed funds was less
than $1,000.

     The yield on the average balance of interest-bearing  liabilities was 4.25%
and 4.30% for fiscal 1997 and 1996, respectively.

     Net  Interest  Income.  Net  interest  income  increased  by  approximately
$141,000 or 6.1% to $2.5  million  for fiscal 1997 from $2.3  million for fiscal
1996. The average  interest rate spread  increased to 3.96% for fiscal 1997 from
3.68% for fiscal  1996.  The increase in interest  rate spread is primarily  the
result of an increase in higher yielding multi-family and commercial real estate
loans and the repricing of home equity loans.

     Provision for Loan Losses.  The provision for loan losses increased $78,000
or 10.9% to $792,000  for fiscal year 1997 from  $714,000  for fiscal year 1996.
The  increase  in the  amount  of the  provision  for  fiscal  1997 was based on
management's   evaluation  of  the  inherent  risk  in  the  Association's  loan
portfolio;  a $1.6  million or 71.4%  increase in  non-performing  loans to $3.8
million at September 30, 1997 as compared to $2.2 million at September 30, 1996;
significantly  increased  net loan charge offs  amounting  to $430,000 in fiscal
1997, $187,000 or 77.0% greater than in 1996;  continued expansion of commercial
business and  multi-family  and commercial  real estate  lending;  the continued
economic weakness in the Association's market area; declining real estate values
collateralizing much of the Association's loan portfolio as well as management's
evaluation of the prospects in the Association's market areas.

     Other Income. Other income increased by $46,000 or 42.0% to $155,000 during
fiscal year 1997 from $109,000 for fiscal year 1996. This increase was primarily
due to  increases  in fees and  service  charges  of $22,000 or 18.4% as well as
fiscal 1996 other income  including a $15,000 loss on the  writedown of premises
and equipment.

     Operating  Expense.  Operating expenses decreased $652,000 or 21.9% to $2.3
million in fiscal year 1997 from $3.0 million in fiscal year 1996.  Compensation
and benefits  expenses  increased by $66,000 or 8.0% to $892,000 for fiscal year
1997 from  $826,000  for fiscal  year 1996.  The  increase in  compensation  and
benefits  expenses in fiscal year 1997 was  primarily  the result of the general
cost of living and merit raises to Association employees, coupled with increased
pension and health insurance  expenses.  Director's fees increased by $27,000 or
34.9%  from  $76,000  in fiscal  year 1996 to  $103,000  in  fiscal  year  1997,
reflecting  increased  meeting  frequency  and an increase in per meeting  fees.
Other real  estate  expenses  increased  $46,000  or 170% to $73,000  reflecting
increased  costs  associated  with  foreclosures  and  disposition of other real
estate.




                                       51

<PAGE>



     More  than  offsetting  these  increases  were  reductions  in the  special
one-time  FDIC  assessment,  federal  deposit  insurance  premiums,  advertising
expenses and other operating expenses. In fiscal 1996, the Association accrued a
special  assessment  to  recapitalize  the SAIF in the amount of $415,000.  As a
result of the recapitalization, the Federal deposit insurance premiums decreased
in fiscal 1997 by $74,000 or 56.6% to $57,000. Advertising expenses decreased in
fiscal  1997 by  $29,000  or  21.0% to  $111,000.  This  decrease  is due to the
inclusion in fiscal 1996 of significant costs associated with the implementation
of a new logo and brochures and initial use of television  advertising which was
not  repeated  in  fiscal  1997.  Occupancy  expenses  and  equipment  and  data
processing  expenses were slightly  greater in fiscal 1997 as compared to fiscal
1996 with increases of $13,000 or 5.9% and $9,000 or 2.9%, respectively.

     Income Tax Expense.  The provision for income taxes increased $307,000 from
a fiscal year 1996 benefit of $222,000 to a fiscal year 1997 expense of $85,000.
The increase in tax expense for fiscal year 1997 as compared to fiscal year 1996
was primarily the result of a $760,000 decrease in the loss before income taxes,
coupled with a $25,000  increase in the change in the  valuation  allowance  for
deferred  tax assets.  In  assessing  whether the  deferred tax assets will more
likely than not be realized,  the Association  considers the historical level of
taxable  income,  the time  period  over  which the  temporary  differences  are
expected to reverse,  as well as estimates of future taxable income. In 1997, as
a result of the  Association  experiencing a second year of  significant  losses
before taxes (loss before  taxes of $498,000 and  $1,259,000  in fiscal 1997 and
1996,  respectively),  continued  economic weakness in the Association's  market
area,  including  declining  real  estate  values  collateralizing  much  of the
Association's  loan  portfolio,  and  reduced  expectations  of  earnings in the
future,  as well as a reduction in the amount of historical  taxes available for
carryback  in  1997,  the  Association  increased  its  deferred  tax  valuation
allowance by $274,000 to $625,000 at September  30,  1997.  As of September  30,
1997,  the net  deferred  tax asset is  considered  to be more  likely  than not
realizable  based upon the remaining  amount of historical  taxes  available for
carryback, amounting to approximately $50,000, the reversal of temporary taxable
items and reliance on future taxable income amounting to approximately $175,000.

Asset Quality

     Nonperforming    assets   include   non-accrual   loans,    troubled   debt
restructurings and other real estate properties. Loans are placed on non-accrual
status when the loan is more than 90 days  delinquent or when the  collection of
principal and/or interest in full becomes doubtful. When loans are designated as
non-accrual,  all accrued but unpaid interest is reversed against current period
income and subsequent  cash receipts  generally are applied to reduce the unpaid
principal  balance.  As of September 30, 1998 and 1997, there were no loans past
due greater than 90 days and accruing  interest or  restructured  loans accruing
interest. Foreclosed assets include assets acquired in settlement of loans.

     Nonperforming  assets at  September  30, 1998 were $2.1 million or 3.05% of
total assets, compared to $4.1 million or 6.73% of total assets at September 30,
1997.  Nonperforming loans were $1.8 million or 3.52% of gross loans outstanding
at September  30, 1998, a decrease of $2.0 million from $3.8 million or 7.39% of
gross loans outstanding at September 30, 1997.

     In fiscal 1997, $2.7 million in one-to-four  family  residential loans were
either  restructured  or rewritten,  generally at market  interest  rates, as to
which real  estate  taxes were  previously  delinquent  and were  classified  as
nonaccruing  at September 30, 1997.  During  fiscal 1998,  $2.4 million of these
loans were reclassified as performing loans as the borrowers had performed under
the terms of the restructured or rewritten loan for twelve  consecutive  months.
Four one-to-four  family  residential loans were restructured at market interest
rates during fiscal 1998 totaling  $247,000 which were  classified as nonaccrual
at September 30, 1998. The total  restructured  one-to-four  family  residential
mortgages at September 30, 1998 was  $535,000.  The  restructured  loans will be
reclassified as performing loans only after the borrowers  perform  according to
the new loan terms for twelve consecutive months.

     In addition,  $359,000 and $1.0 million in one-to-four  family  residential
loans  were   classified   as   nonaccrual  at  September  30,  1998  and  1997,
respectively, due to delinquency.

     At  September  30,  1998 there  were three  commercial  real  estate  loans
classified as nonaccrual. One loan is $411,000 and is secured by a warehouse and
office  building  located in Saratoga  County.  The  property  was obtained by a
deed-in-lieu  of foreclosure  in November  1998,  and both  properties are being
marketed. Another


                                       52

<PAGE>



loan is  $389,000  and is secured by a take-out  restaurant  located in Saratoga
County.  Foreclosure  process was begun on this property in December  1998.  The
remaining loan is $96,000 and is secured by an office building located in Fulton
County.  The borrower  continues  to make  payments on the loan.  Management  is
actively  monitoring  the borrower's  progress to increase  rental income on the
property.

     All OREO  held at  September  30,  1998 and 1997  were  one-to-four  family
residential properties.

     Additionally,   at  September   30,   1998,   Adirondack   has   identified
approximately  $659,000 in loans having more than normal credit risk. Adirondack
believes that if economic and/or business conditions change in its lending area,
some of these loans could become nonperforming in the future.

Liquidity

     Liquidity is the ability to generate cash flows to meet present, as well as
expected, future funding commitments. Management monitors Adirondack's liquidity
position  on a daily  basis and  evaluates  its  ability  to meet  expected  and
unexpected  depositor  withdrawals  and  to  make  new  loans  and  investments.
Adirondack has historically maintained high levels of liquidity, and manages its
balance  sheet so there  has been no need  for  unanticipated  sales of  Company
assets.

     Adirondack's   primary  sources  of  funds  for  operations  are  deposits,
principal and interest payments on loans and securities, and to a lesser extent,
borrowings.  Net cash  provided by operating  activities  was $728,000 in fiscal
1998,  an increase of $998,000  over fiscal 1997.  The  decrease  was  primarily
attributable  to less of a  decrease  in  accrued  expenses  in  fiscal  1998 as
compared  to fiscal  1997,  as there  were  significant  non-recurring  expenses
accrued in fiscal 1996 paid in fiscal 1997.  $4.8 million was used for investing
activities  in fiscal 1998,  an increase of $4.4  million from fiscal 1997.  The
increase was primarily  attributable  to  Adirondack  investing the net proceeds
from  the  stock   offering.   Financing   activities   provided  $6.9  million,
representing  $5.5  million in net proceeds  from  Adirondack's  initial  public
offering,  net of common  shares  acquired by  Adirondack  ESOP,  an increase of
$676,000 in deposits and borrowings increasing $700,000 during fiscal 1998.

     An  important  source  of  Adirondack's  funds  is the  Association's  core
deposits.  Management  believes that a substantial  portion of the Association's
deposits are core  deposits.  Core  deposits are  generally  considered  to be a
dependable source of funds due to long term customer  relationships.  Adirondack
does not currently use brokered  deposits as a source of funds, and time deposit
accounts having balances equal to or in excess of $100,000  totaled $2.3 million
or 4.0% of total deposits at September 30, 1998. The  Association is required to
maintain  minimum  levels  of liquid  assets  as  defined  by  regulations.  The
requirement,  which may be varied by OTS depending upon economic  conditions and
deposit flows, is based upon a percentage of deposits and short-term borrowings.
The OTS  required  minimum  liquidity  ratio is currently 4% and for the quarter
ended September 30, 1998, the Association reported average liquidity of 15.51%.

     The  Association  may  borrow  funds  from the FHLB of New York  subject to
certain  limitations.  Based on the level of qualifying  collateral available to
secure  advances at September 30, 1998, the  Association's  borrowing limit from
the  FHLB of New  York  was  approximately  $28.9  million,  with  $2.0  million
outstanding at that date. Management considers FHLB borrowings a reliable source
of funding that will likely be used in the next year to meet short-term  funding
needs. In addition, in order to improve return on equity and increase the return
provided stockholders, FHLB borrowings will be used to fund investment purchases
during fiscal 1999.

     Adirondack  is required to maintain a  compensating  balance of $500,000 at
one of its  correspondent  banks at September 30, 1998 which is consistent  with
the prior year.

     At  September  30,  1998,   Adirondack  had  outstanding  loan  origination
commitments,  undisbursed  construction loans in process and unadvanced lines of
credit of $2.8  million.  Adirondack  anticipates  that it will have  sufficient
funds available to meet its current loan origination and other commitments. Time
deposits scheduled to mature in one year or less from September 30, 1998 totaled
$20.8  million.  Based  on  Adirondack's  most  recent  experience  and  pricing
strategy,  management  believes that a significant portion of such deposits will
remain with Adirondack.





                                       53

<PAGE>



     Adirondack Financial is a unitary savings and loan holding company which is
regulated  by the OTS,  and  although  there  are no  minimum  requirements  for
Adirondack  itself,  the  Association is required to maintain a minimum level of
regulatory  capital.  The  following  is a summary of the  Association's  actual
capital amounts and ratios as of September 30, 1998, compared to the OTS minimum
capital requirements.

<TABLE>
<CAPTION>


                                             At September 30, 1998
                                   -----------------------------------------------------
                                            (Dollars In Thousands)
<S>                                          <C>                       <C>

Tangible Capital:
Capital level....................                $7,055                   10.59%
Requirement......................                   999                    1.50
                                                -------                   -----
Excess...........................                $6,056                    9.09%
                                                  =====                    ====
Core Capital:
Capital level....................                $7,055                   10.59%
Requirement......................                 1,999                    3.00(1)
                                                 ------                    ----
Excess...........................                $5,056                    7.59%
                                                  =====                    ====
Total Risk-Based Capital:
Capital level....................                $7,546                   19.62%
Requirement......................                 5,330                    8.00
                                                 ------                  ------
Excess...........................                $2,216                   11.62%
                                                  =====                   =====
</TABLE>


- -----------------
(1) Increased to 4.00% as of April 1, 1999.

Impact of Inflation and Changing Prices

     Adirondack's  consolidated  financial statements are prepared in accordance
with generally accepted  accounting  principles which require the measurement of
financial  position and operating results in terms of historical dollars without
considering the changes in the relative  purchasing power of money over time due
to inflation.  The impact of inflation is reflected in the  increasing  costs of
operations.  Unlike most industrial companies, nearly all assets and liabilities
of  Adirondack  are  monetary.  As a result,  changes in  interest  rates have a
greater impact on Adirondack's performance than do the effects of general levels
of inflation,  since interest rates do not necessarily move in the direction, or
to the same extent as, the price of goods and services.

Impact of New Accounting Standards

     In June 1997, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement  of  Financial  Accounting  Standards  ("SFAS")  No.  130,  "Reporting
Comprehensive  Income".  SFAS No. 130 states that comprehensive  income includes
the  reported  net income of a company  adjusted  for items  that are  currently
accounted for as direct entries to equity, such as the mark to market adjustment
on securities  available for sale,  foreign  currency items and minimum  pension
liability  adjustments.  This statement is effective for fiscal years  beginning
after December 15, 1997. Management does not believe that the impact of adopting
this  Statement  will  be  material  to  Adirondack's   consolidated   financial
statements.

     In June 1997, the FASB issued SFAS No. 131,  "Disclosures about Segments of
an Enterprise and Related  Information".  SFAS No. 131 establishes standards for
reporting by public companies about operating  segments of their business.  SFAS
No. 131 also establishes  standards for related  disclosures  about products and
services,  geographic areas and major customers. This statement is effective for
periods beginning after December 15, 1997.  Management does not believe that the
impact of adopting this Statement will be material to Adirondack's  consolidated
financial statements.

     In February  1998,  the FASB issued SFAS No. 132,  "Employers'  Disclosures
About Pensions and Other  Postretirement  Benefits," which amends the disclosure
requirements of SFAS No. 87, "Employers'  Accounting for Pensions," SFAS No. 88,
"Employers'  Accounting for  Settlements  and  Curtailments  of Defined  Benefit
Pension  Plans and for  Termination  Benefits,"  and SFAS No.  106,  "Employers'
Accounting  for  Postretirement  Benefits  Other  Than  Pensions."  SFAS No. 132
standardizes  the disclosure of SFAS No. 87 and No. 106 to the extent  practical
and recommends a parallel format for presenting  information  about pensions and
other postretirement  benefits. This Statement is applicable to all entities and
addresses disclosure only. The Statement does not change


                                       54

<PAGE>



any of the measurement or recognition provision provided for in SFAS No. 87, No.
88 or No. 106.  The  Statement is effective  for fiscal  years  beginning  after
December 15, 1997. Management  anticipates providing the required disclosures in
the September 30, 1999 consolidated financial statements.

     In June 1998,  the FASB  issued SFAS No. 133,  "Accounting  for  Derivative
Instruments and Hedging Activities," which establishes  accounting and reporting
standards for derivative  instruments,  including certain derivative instruments
embedded in other  contracts,  and for hedging  activities.  This  Statement  is
effective for all fiscal quarters of fiscal years beginning after June 15, 1999.
Management is currently  evaluating the impact of this Statement on Adirondack's
consolidated financial statements.

Year 2000 Issues

     Year 2000 issues are the result of computer  programs  having been  written
using two  digits  rather  than  four to  define  the  applicable  year.  Any of
Adirondack's  programs  that have time  sensitive  software may recognize a date
using "00" as the year 1900 rather than year 2000.  This could result in a major
system  failure or  miscalculations.  Adirondack is also aware of these risks to
third parties, including vendors (and to the extent appropriate,  depositors and
borrowers),  and the potential  adverse  impact on Adirondack  that could result
from failures by these parties to adequately address the Year 2000 issues.

     Adirondack   processes  all  customer   information  on  an  in-house  data
processing system utilizing computer programs from several vendors.  Most of the
ancillary programs have a direct interface to the core processing system. In the
event of widespread system failure, a worst case scenario,  it will be necessary
to process customer information  manually.  To mitigate the Y2K risk, Adirondack
has  developed a Y2K Action Plan that was approved by the Board in July 1998. As
part of the Plan, a Y2K Committee was formed to conduct a review of its computer
systems to identify the systems  that could be affected by the Y2K problem.  The
Y2K  Committee  reports on a  quarterly  basis to the Board of  Directors  as to
Adirondack's status in resolving any Year 2000 issues.

     Adirondack's Y2K Action Plan identifies seven phases which are as follows:

<TABLE>
<CAPTION>

        Phase                     Description and Company Progress
- ----------------------------------------------------------------------------------------------------
<S>                   <C>

Awareness             Informing Company employees at all levels of the potential
                      issues  relative to Year 2000.  Adirondack  has  completed
                      this phase of the program.

Inventory             Identify  the  areas  within  the  organization  that  are
                      subject to potential  Year 2000  problems.  Adirondack has
                      completed this phase of the program.

Assessment            Review the areas identified  during the inventory phase to
                      determine the potential impact on Adirondack's  operations
                      and  financial  standing and classify each area on a scale
                      from highest  potential  impact to lowest.  Adirondack has
                      completed this phase of the program.

Analysis              Develop   procedures   necessary   to   test   compliance.
                      Adirondack  is in the process of testing  programs used in
                      areas with the highest potential impact. It is anticipated
                      that testing  will be completed by December 31, 1998.  For
                      programs  with the lowest  potential  impact,  contingency
                      plans will be developed by March 31, 1999.

Conversion            For each program  identified as  non-compliant,  develop a
                      strategy for  upgrading the program or converting to a Y2K
                      compliant program.  In addition,  develop  contingency and
                      disaster  recovery  plans to be used in lieu of testing or
                      in the event of widespread  system  failure.  Based on the
                      results of the testing  completed,  it is not  anticipated
                      that   any   program   conversions   will  be   necessary.
                      Contingency and disaster  recovery plans will be completed
                      by March 31, 1999.





                                      55

<PAGE>




Implementation        Migrate  from the testing  environment  to the  production
                      environment any new program  versions being tested for Y2K
                      compliance. Based on the results of the testing completed,
                      it is not anticipated  that there will be any migration of
                      new program versions required.

Post-implementation   Review  contingency plans and disaster recovery plans with
                      employees. Employee training will commence after March 31,
                      1999 and be completed by November 30, 1999.

</TABLE>



     To  date,   the  Y2K   Committee   has   received   Year  2000   compliance
certifications/progress forms from all of Adirondack's vendors. Of the responses
received,  85% of the vendors have certified  that they are Y2K compliant,  with
the  remaining  15%  informing  Adirondack  of their  progress  and  anticipated
compliance dates;  however, no assurance can be given as to the adequacy of such
plans or to the timeliness of their implementation.

     Final  versions  of  Adirondack's  Y2K  customer  evaluation  forms and the
associated  risk analysis have been completed and Y2K  questionnaires  have been
sent to customers.  A spreadsheet has been developed that identifies significant
borrowers  and their level of risk and will be monitored by  Adirondack's  Asset
Review Committee.  To date, the majority of significant borrowers contacted have
indicated  that  they are not  heavily  reliant  on  computer  systems  and are,
therefore, evaluated as a low risk pertaining to Y2K.

     In fiscal 1997,  Adirondack  converted from a third-party  core  processing
servicer to an in-house  system.  In addition,  Adirondack  also  purchased  new
general ledger and mortgage  origination  software during approximately the same
time period.  The  implementation  of the new systems were  completed in part to
provide a Y2K compliant operating atmosphere and cost approximately  $500,000 to
complete  which  includes  both  hardware  and  software   costs.  As  indicated
previously,  the results of the testing  performed  on the software and hardware
indicates that further renovation is not necessary. To complete the final phases
of the Y2K Plan,  it will be  necessary  to document  contingency  and  disaster
recovery plans which will be completed by Association employees.

     Based on Adirondack's current knowledge and investigations,  the expense of
the year 2000 problem as well as the related  potential  effect on  Adirondack's
earnings is not  expected to have a material  effect on  Adirondack's  financial
position or results of operations.  Furthermore,  Adirondack  expects corrective
measures required to be prepared for the Year 2000 to be implemented on a timely
basis.

                             INDEPENDENT ACCOUNTANTS

     Representatives of KPMG, LLP,  Adirondack's  independent  accountants,  are
expected to be present at the Adirondack special meeting.  They will be afforded
the  opportunity to make a statement if they desire to do so and are expected to
be available to respond to appropriate questions.

                              STOCKHOLDER PROPOSALS

     If the merger is  completed  there will be no more  Adirondack  stockholder
meetings.  If the merger is not  completed  stockholder  proposals  for the next
annual  meeting,  in order to be eligible for  inclusion in  Adirondack's  proxy
materials,  must be received at Adirondack's  executive  office at 52 North Main
Street,  Gloversville,  New York  12078-3084 no later than October 15, 1999. Any
such proposal  shall be subject to the  requirements  of the proxy rules adopted
under the Securities Exchange Act. Otherwise,  any stockholder  proposal to take
action at such meeting must be received at Adirondack's  executive  office at 52
North Main  Street,  Gloversville,  New York  12078-3084  by December  24, 1999;
provided, however, that in the event that the date of the annual meeting is held
before February 12, 2000 or after May 3, 2000, the stockholder  proposal must be
received not later than the close of business on the later of the 70th day prior
to such annual meeting or the tenth day following the day on which notice of the
date of the annual meeting was mailed or public announcement of the date of such
meeting  was  first  made.  All  stockholder  proposals  must also  comply  with
Adirondack's by-laws and Delaware law.



                                       56

<PAGE>



                                  OTHER MATTERS

     The Board of  Directors  is not aware of any  business  to come  before the
meeting  other  than those  matters  described  above in this  Proxy  Statement.
However,  if any other matter  should  properly  come before the meeting,  it is
intended  that  holders of the proxies  will act in  accordance  with their best
judgment.

     In addition to solicitation by mail,  directors,  officers and employees of
Adirondack,  who will not be  specifically  compensated  for such services,  may
solicit proxies from the stockholders of Adirondack, personally or by telephone,
telegram  or  other  forms  of  communication.   Brokerage   houses,   nominees,
fiduciaries  and  other  custodians  will be  requested  to  forward  soliciting
materials  to  beneficial  owners and will be  reimbursed  for their  reasonable
expenses  incurred in sending proxy material to beneficial  owners. In addition,
Adirondack  has  engaged  Regan &  Associates,  Inc.  to  assist  Adirondack  in
distributing  proxy  materials and contacting  record and  beneficial  owners of
Adirondack common stock.  Adirondack has agreed to pay Regan & Associates,  Inc.
approximately $3,000 plus out-of-pocket expenses for its services to be rendered
on behalf of  Adirondack.  Adirondack  will bear its own expenses in  connection
with the solicitation of proxies for the special meeting.


                                       57

<PAGE>



                          INDEX TO FINANCIAL STATEMENTS
                 OF ADIRONDACK FINANCIAL SERVICES BANCORP, INC.

                                                                          Page

Independent Auditor's Report...............................................F-1

Statements of Financial Condition For the
Years Ended September 30, 1998 and 1997....................................F-2

Statements of Operations For the Years
Ended September 30, 1998, 1997 and 1996....................................F-3

Statements of Changes in Equity For the Years
Ended September 30, 1998, 1997 and 1996....................................F-4

Statements of Cash Flows For the Years
Ended September 30, 1998, 1997 and 1996....................................F-5

Notes to Consolidated Financial Statements For
the Years Ended September 30, 1998 and 1997................................F-7

Consolidated Interim Statements of Financial
Condition (Unaudited) For the Three Months
Ended  December 31 and September 30, 1998 ................................F-30

Consolidated Interim Statements of
Income (Unaudited) For the Three Months
Ended December 31, 1998 and 1997..........................................F-31

Consolidated Interim Statements of Cash
Flows (Unaudited) For the Three Months
Ended December 31, 1998 and 1997..........................................F-32

Summarized Notes to Unaudited Interim
Consolidated Financial Statements.........................................F-33




                                      58

<PAGE>
<PAGE>

                          Independent Auditors' Report


The Board of Directors
Adirondack Financial Services Bancorp, Inc.
Gloversville, New York


We have audited the accompanying  consolidated statements of financial condition
of Adirondack  Financial Services Bancorp,  Inc. and subsidiary (the Company) as
of  September  30, 1998 and 1997,  and the related  consolidated  statements  of
operations, changes in shareholder's equity and cash flows for each of the years
in the three year period ended September 30, 1998.  These  financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of Adirondack Financial
Services Bancorp, Inc. and subsidiary as of September 30, 1998 and 1997, and the
results  of their  operations  and their cash flows for each of the years in the
three year period ended September 30, 1998 in conformity with generally accepted
accounting principles.



/s KPMG PEAT MARWICK, LLP
October 30, 1998













<PAGE>

                   ADIRONDACK FINANCIAL SERVICES BANCORP, INC.

                 Consolidated Statements of Financial Condition



<TABLE>
<CAPTION>
                                                                                   September 30,
                                                                              1998               1997
                                                                         ------------        -----------
                    Assets

<S>                                                                      <C>                   <C>
Cash and due from banks                                                  $  2,635,158          1,922,386
Interest bearing deposits                                                   2,109,873                 --
                                                                         ------------        -----------
          Total cash and cash equivalents                                   4,745,031          1,922,386

Securities available for sale                                              11,172,412          7,017,111
Net loans receivable                                                       50,200,660         49,526,290
Accrued interest receivable                                                   297,959            332,122
Other real estate owned                                                       256,125            312,892
Premises and equipment, net                                                 1,278,383          1,538,364
Prepaid expenses and other assets                                             290,843            372,642
                                                                         ------------        -----------
          Total assets                                                   $ 68,241,413         61,021,807
                                                                         ============        ===========

       Liabilities and Shareholders Equity

Liabilities:
    Deposits:
       Demand and N.O.W. accounts                                           5,741,821          5,147,684
       Savings and money market accounts                                   23,860,849         22,954,408
       Time deposit accounts                                               27,190,796         28,014,594
                                                                         ------------        -----------
          Total deposits                                                   56,793,466         56,116,686

    Accrued expenses and other liabilities                                    292,982            325,152
    Borrowings and securities sold under agreements to repurchase           2,000,000          1,300,000
                                                                         ------------        -----------
          Total liabilities                                                59,086,448         57,741,838
                                                                         ------------        -----------

Commitments and contingent liabilities (note 11)

Shareholder's equity:
    Preferred stock, $.01 par value;  500,000 shares authorized;
       none outstanding at September 30, 1998 and 1997                             --                 --
    Common stock, $.01 par value;  5,000,000 shares authorized;
       663,243 shares issued and outstanding at September 30, 1998
       and none at September 30, 1997                                           6,632                 --
    Additional paid-in capital                                              6,049,293                 --
    Retained earnings, substantially restricted                             3,535,134          3,301,370
    Unearned ESOP shares                                                     (476,100)                --
    Net unrealized gain (loss) on securities available for sale,
       net of tax                                                              40,006            (21,401)
                                                                         ------------        -----------
          Total shareholders' equity                                        9,154,965          3,279,969
                                                                         ------------        -----------
          Total liabilities and shareholders' equity                     $ 68,241,413         61,021,807
                                                                         ============        ===========
</TABLE>


See accompanying notes to consolidated financial statements.


                                       F-2
<PAGE>

                   ADIRONDACK FINANCIAL SERVICES BANCORP, INC.

                      Consolidated Statements of Operations


<TABLE>
<CAPTION>
                                                            For the Years Ended September 30,
                                                        1998              1997              1996
                                                    -----------        ----------        ----------
<S>                                                 <C>                 <C>               <C>
Interest and dividend income:
    Interest and fees on loans                      $ 4,356,239         4,409,006         4,131,580
    Securities available for sale                       466,780           458,932           466,898
    Interest bearing deposits                           182,576            36,714           134,345
                                                    -----------        ----------        ----------
          Total interest and dividend
            income                                    5,005,595         4,904,652         4,732,823
                                                    -----------        ----------        ----------

Interest expense:
    N.O.W. accounts                                      95,245            64,841            69,251
    Savings and money market accounts                   863,097           837,803           679,589
    Time deposit accounts                             1,441,963         1,522,058         1,667,030
    Borrowings                                          124,827            21,777               178
                                                    -----------        ----------        ----------
          Total interest expense                      2,525,132         2,446,479         2,416,048
                                                    -----------        ----------        ----------

       Net interest income                            2,480,463         2,458,173         2,316,775

Provision for loan losses                               120,000           792,266           714,276
                                                    -----------        ----------        ----------
          Net interest income after provision
            for loan losses                           2,360,463         1,665,907         1,602,499
                                                    -----------        ----------        ----------

Other income:
    Fees and service charges                            160,097           140,309           118,499
    Net loss on sale or writedown
        of premises and equipment                           --                --            (15,322)
    Other                                                15,457            14,810             6,091
                                                    -----------        ----------        ----------
          Total other income                            175,554           155,119           109,268
                                                    -----------        ----------        ----------

Other expenses:
    Compensation and employee benefits                  940,038           892,434           826,360
    Occupancy                                           212,785           224,598           212,054
    Federal deposit insurance premiums                   55,054            56,665           130,387
    Special one-time FDIC assessment                         --                --           414,835
    Advertising                                         101,968           110,796           140,291
    Directors' fees and expenses                         87,853           102,912            76,298
    Equipment and data processing                       298,407           319,110           310,218
    Other real estate expenses                           29,715            73,030            27,039
    Professional fees                                   173,689           149,383            90,572
    Utilities and postage                                60,656            61,280            39,242
    Other operating expenses                            252,667           328,588           703,001
                                                    -----------        ----------        ----------
          Total other expenses                        2,212,832         2,318,796         2,970,297
                                                    -----------        ----------        ----------
Income (loss) before taxes                              323,185          (497,770)       (1,258,530)
Income tax expense (benefit)                             89,421            85,008          (222,324)
                                                    -----------        ----------        ----------
          Net income (loss)                         $   233,764          (582,778)       (1,036,206)
                                                    ===========        ==========        ==========
Basic and diluted earnings per share                       0.19               N/A               N/A
                                                    ===========        ==========        ==========
</TABLE>

For fiscal   1998,   earnings   per   share  is   calculated   using   estimated
    post-conversion net income (note 1)

See accompanying notes to consolidated financial statements.


                                       F-3


<PAGE>

                   ADIRONDACK FINANCIAL SERVICES BANCORP, INC.

           Consolidated Statements of Changes in Shareholders' Equity

                  Years Ended September 30, 1998, 1997 and 1996



<TABLE>
<CAPTION>
                                                                                                        Net unrealized
                                                                                                        gain (loss) on
                                                                                              Unearned     securities
                                                        Common     Additional     Retained      ESOP     available for
                                                        Stock    Paid-In-Capital  Earnings     Shares   sale, net of tax   Total
                                                        -----    ---------------  --------     ------   ----------------   -----

<S>                                                   <C>           <C>            <C>         <C>            <C>         <C>
Balance at October 1, 1995                            $    --            --        4,920,354       --        (66,334)     4,854,020
Net loss                                                   --            --       (1,036,206)      --             --     (1,036,206)
Change in net unrealized loss on securities
    available for sale, net of tax                         --            --             --         --        (27,858)       (27,858)
                                                      ---------    ----------     ----------   --------   ----------     ----------

Balance at September 30, 1996                              --            --        3,884,148       --        (94,192)     3,789,956
Net loss                                                   --            --         (582,778)      --             --       (582,778)
Change in net unrealized loss on securities
    available for sale, net of tax                         --            --             --         --         72,791         72,791
                                                      ---------    ----------     ----------   --------   ----------     ----------

Balance at September 30, 1997                              --            --        3,301,370       --        (21,401)     3,279,969
Net income                                                 --            --          233,764       --           --          233,764
Common stock issued (663,243 shares)                      6,632     6,035,380           --         --           --        6,042,012
Acquisition of common shares by ESOP (52,900 shares)       --            --             --     (529,000)        --         (529,000)
Allocation of ESOP shares (5,290 shares)                   --          13,913           --       52,900         --           66,813
Change in net unrealized loss on securities
    available for sale, net of tax                         --            --             --         --         61,407         61,407
                                                      ---------    ----------     ----------   --------   ----------     ----------

Balance at September 30, 1998                         $   6,632     6,049,293      3,535,134   (476,100)      40,006      9,154,965
                                                      =========    ==========     ==========   ========   ==========     ==========
</TABLE>


                                      F-4

<PAGE>

                   ADIRONDACK FINANCIAL SERVICES BANCORP, INC.

                      Consolidated Statements of Cash Flows



<TABLE>
<CAPTION>
                                                                         For the Years Ended September 30,
                                                                    1998              1997              1996
                                                                -----------        ----------        ----------
<S>                                                             <C>                  <C>             <C>
Cash flows from operating activities:
    Net  income (loss)                                          $   233,764          (582,778)       (1,036,206)
    Adjustments to reconcile net income (loss) to net
        cash  provided by (used in) operating activities:
          Depreciation expense                                      292,884           291,086           227,646
          Provision for loan losses                                 120,000           792,266           714,276
          ESOP compensation expense                                  66,813              --                --
          Deferred tax (benefit) expense                            (40,000)          125,000           (55,651)
          Writedown of other real estate owned                        3,850            33,032            24,300
          Net gain on sale of other real estate owned               (30,247)          (38,881)          (76,847)
          Net loss on sale or writedown of
             premises and equipment                                    --                --              15,322
          Decrease (increase)  in accrued interest
             receivable                                              34,163            (2,131)           49,528
           Decrease (increase) in prepaid expenses and
             other assets                                            78,760           (12,947)           (4,536)
          (Decrease) increase in accrued expenses and
             other liabilities                                      (32,171)         (875,172)          846,553
                                                                -----------        ----------        ----------
               Total adjustments                                    494,052           312,253         1,740,591
               Net cash provided by (used in)
                 operating activities                               727,816          (270,525)          704,385
                                                                -----------        ----------        ----------

Cash flows from investing activities:
    Purchase of securities available for sale                    (6,729,128)             --          (4,601,592)
    Proceeds from principal repayment of securities
        available for sale                                        1,678,272           549,575           430,569
    Proceeds from maturity and redemption of
        securities available for sale                             1,000,000              --           3,700,000
    Proceeds from maturity and redemption of
        securities held to maturity                                    --                --           2,500,000
    Net increase in loans receivable                             (1,119,345)       (1,193,317)       (2,409,148)
    Proceeds from sale of other real estate owned                   408,139           273,397           462,684
    Capital expenditures                                            (32,903)          (35,711)         (920,326)
                                                                -----------        ----------        ----------
               Net cash used in investing activities             (4,794,965)         (406,056)         (837,813)
                                                                -----------        ----------        ----------

Cash flows from financing activities:
    Net increase (decrease) in deposits                             676,781           400,886        (2,149,816)
    Net increase in borrowings                                      700,000         1,000,000           300,000
    Net proceeds from issuance of common stock                    6,042,013              --                --
    Acquisition of common stock by ESOP                            (529,000)             --                --
                                                                -----------        ----------        ----------
               Net cash provided by (used in)
                 financing activities                             6,889,794         1,400,886        (1,849,816)

Net increase (decrease) in cash and cash equivalents              2,822,645           724,305        (1,983,244)
Cash and cash equivalents at beginning of year                    1,922,386         1,198,081         3,181,325
                                                                -----------        ----------        ----------
Cash and cash equivalents at end of year                        $ 4,745,031         1,922,386         1,198,081
                                                                ===========        ==========        ==========
</TABLE>


                                       F-5

<PAGE>

                   ADIRONDACK FINANCIAL SERVICES BANCORP, INC.

                      Consolidated Statements of Cash Flows


<TABLE>
<CAPTION>
                                                                         For the Years Ended September 30,
                                                                    1998               1997             1996
                                                                -----------          ----------      ----------
<S>                                                             <C>                  <C>             <C>

Additional disclosures relative to cash flows:

    Interest paid                                               $    2,515,796       2,446,479        2,416,048
                                                                ==============       =========       ==========

    Taxes paid (Refunds Received)                               $       14,371        (165,891)         (83,587)
                                                                ==============       =========       ==========

Supplemental schedule of non-cash investing
 and financing activities:
       Transfers from loans to other real estate
          owned                                                 $      324,975         510,892          297,909
                                                                ==============       =========       ==========

       Securities held to maturity transferred to
          securities available for sale under the
           provisions of the FASBs Special
          Report                                                $         --              --          2,000,000
                                                                ==============       =========       ==========

       Change in valuation of  securities  available
        for sale,  net of $46,322,
        $54,913 and ($21,015) tax effect at 
        September 30, 1998, 1997
          and 1996, respectively                                $       61,407          72,791          (27,858)
                                                                ==============       =========       ==========
</TABLE>


See accompanying notes to consolidated financial statements.




                                       F-6

<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

(1)      Summary of Significant Accounting Policies

Adirondack   Financial   Services  Bancorp,   Inc.  (the  Holding  Company)  was
incorporated  under  Delaware  law in  December  1997 as a  Holding  Company  to
purchase  100% of the common  stock of  Gloversville  Federal  Savings  and Loan
Association (the Association). The Association converted from a mutual form to a
stock  institution in April 1998, and the Holding Company  completed its initial
public  offering on April 6, 1998, at which time the Holding  Company  purchased
all the outstanding stock of the Association.

The following is a description of the more significant policies which Adirondack
Financial  Services  Bancorp,  Inc.  follows in  preparing  and  presenting  its
consolidated financial statements.

(a)      Basis of Presentation

         The accompanying consolidated financial statements include the accounts
         of Adirondack  Financial  Services  Bancorp,  Inc. and its wholly owned
         subsidiary,   Gloversville   Federal   Savings  and  Loan   Association
         collectively  referred to as the Company. All significant  intercompany
         accounts have been  eliminated in  consolidation.  The  accounting  and
         reporting  policies of the Company conform in all material  respects to
         generally accepted accounting principles and to general practice within
         the thrift industry.

(b)      Use of Estimates

         The preparation of consolidated financial statements in conformity with
         generally accepted  accounting  principles  requires management to make
         estimates and  assumptions  that affect the reported  amounts of assets
         and liabilities and disclosure of contingent  assets and liabilities at
         the date of the  consolidated  financial  statements  and the  reported
         amounts of revenues and expenses  during the reporting  period.  Actual
         results could differ from those estimates.

         A substantial  portion of the  Association's  loans are secured by real
         estate in the Upstate New York area,  primarily  in Fulton,  Montgomery
         and  Saratoga  counties.  In  addition,  the other real estate owned is
         located  in  the  same   market   area.   Accordingly,   the   ultimate
         collectibility  of a  substantial  portion  of the  Association's  loan
         portfolio and the recovery of the carrying  amount of other real estate
         owned are susceptible to changes in market conditions in these areas.

         The determination of the allowance for loan losses and the valuation of
         real estate acquired in connection with foreclosures in satisfaction of
         loans are based on material  estimates  that are  susceptible to change
         based  on such  factors  as  economic  conditions  in the  market  area
         serviced by the Company,  financial conditions of individual borrowers,
         and changes in underlying  collateral  values.  In connection  with the
         determination  of the  allowance  for loan losses and the  valuation of
         other real estate owned,  management obtains independent appraisals for
         significant properties.


                                       F-7
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997


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

(c)      Cash and Cash Equivalents

         For purposes of reporting  cash flows,  the Company  considers all cash
         and due from bank  balances,  interest  bearing  deposits  and  similar
         investments  with  maturities  of less than three months to be cash and
         cash equivalents.

(d)      Securities

         The Company  accounts for securities in accordance  with the provisions
         of  Statement  of  Financial   Accounting  Standards  (SFAS)  No.  115,
         "Accounting  for Certain  Investments  in Debt and Equity  Securities".
         SFAS  No.  115  requires   classification   of  securities  into  three
         categories:  trading,  available  for sale,  or held to  maturity.  The
         Company  classifies  its debt  securities,  including  mortgage  backed
         securities,  as either  available for sale or held to maturity,  as the
         Company  does not hold  any  securities  for  trading  purposes.  As of
         September 30, 1998 and 1997 all securities were classified as available
         for sale.

         Available  for sale  securities  are  recorded at fair  value.  Held to
         maturity  securities are recorded at amortized  cost,  adjusted for the
         amortization of premiums and accretion of discounts. Unrealized holding
         gains and losses,  net of the related tax effect, on available for sale
         securities  are excluded  from  earnings and are reported as a separate
         component of equity until realized.  Federal Home Loan Bank of New York
         stock,  a  non-marketable  equity  security,  is included in securities
         available  for sale at cost since  there is no readily  available  fair
         value. This investment is required for membership.

         A  decline  in the  fair  value  of any  available  for sale or held to
         maturity  security  below cost that is deemed  other than  temporary is
         charged to earnings, resulting in the establishment of a new cost basis
         for the security.

         Interest  income  includes  interest  earned on the  securities and the
         amortization of premiums and accretion of discounts.  Amortization  and
         accretion is recorded using a method that  approximates the level-yield
         method.  Realized gains or losses on securities  sold are recognized on
         the trade date using the specific identification method.

(e)      Reclassification of Investment Securities

         In November 1995, the staff of the Financial Accounting Standards Board
         released a Special Report, "A Guide to Implementation of Statement 115
         on Accounting for Certain Investments




                                       F-8
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

         in Debt and Equity  Securities."  The Special Report contained a unique
         provision that allowed entities to, as of one date between November 15,
         1995  and  December  31,  1995,  reassess  the  appropriateness  of the
         classifications  of all  securities  held at that time. In  conjunction
         with the provisions of the Special Report, dated December 31, 1995, the
         Company transferred securities with an amortized cost of $2,000,000 and
         an estimated fair value of $1,985,000  from securities held to maturity
         to securities available for sale.

(f)      Loans Receivable

         Loans are carried at the principal amount outstanding less net deferred
         loan fees and the  allowance  for loan losses.  Loan fees  received and
         certain direct loan origination costs are deferred,  and the net fee or
         cost is  amortized  into income so as to provide for a  level-yield  of
         interest on the underlying loans.  Amortization of related net deferred
         fees is suspended when a loan is placed on nonaccrual status.

         Interest  on  loans  is  recognized  on an  accrual  basis.  Loans  are
         generally  placed on  nonaccrual  status  when  principal  or  interest
         becomes 90 days or more past due or sooner if management believes it is
         prudent to do so.  Unpaid  interest  previously  recognized is reversed
         when a loan is placed on nonaccrual  status.  Loans generally remain on
         nonaccrual  status until past due principal  and interest  payments are
         brought  current  through cash  collections  or when, in the opinion of
         management,  the  loans are  estimated  to be fully  collectible  as to
         principal and interest. The application of payments received (principal
         or interest) on  non-accrual  loans is dependent on the  expectation of
         ultimate  repayment of the loan.  If ultimate  repayment of the loan is
         expected,   any  payments  received  are  applied  in  accordance  with
         contractual terms. If ultimate repayment of princpal is not expected or
         management  judges  it  to  be  prudent,  any  payment  received  on  a
         non-accrual or an impaired loan is applied to principal  until ultimate
         repayment becomes expected.

         An allowance for loan losses is established through a provision charged
         to  operations.  Losses on loans are charged to the  allowance for loan
         losses  when all or a portion of a loan is deemed to be  uncollectible.
         Recoveries  of  loans  previously  charged  off  are  credited  to  the
         allowance  when  realized.  Management's  periodic  evaluation  of  the
         adequacy of the allowance for loan losses  considers known and inherent
         risks  in the  portfolio,  adverse  situations  which  may  affect  the
         borrowers' ability to repay,  estimated value of underlying collateral,
         results of reviews performed on specific problem loans, and current and
         prospective economic conditions in the Association's lending area.

         Impaired loans are identified and measured in accordance  with SFAS No.
         114,  "Accounting by Creditors for Impairment of a Loan",  and SFAS No.
         118,   "Accounting   by  Creditors  for  Impairment  of  a  Loan-Income
         Recognition and Disclosures."  These Statements  prescribe  recognition
         criteria  for loan  impairment,  and  measurement  methods for impaired
         loans   and  loans   whose   terms  are   modified   in   troubled-debt
         restructurings  subsequent  to the  adoption of these  Statements.  The
         adoption of these Statements on October 1, 1995 did not have a material
         effect on the Company's financial statements.



                                       F-9
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

(g)      Other Real Estate Owned

         Other real estate  owned is  recorded at the lower of cost  (defined as
         fair value at initial foreclosure) or fair value of the asset acquired,
         less  estimated  costs to dispose of the property.  Costs of developing
         and improving  such  properties  are  capitalized,  where  appropriate.
         Subsequent  declines  in the  value  of other  real  estate  owned  and
         expenses relating to holding such real estate are charged to operations
         as incurred.  Other real estate owned consists primarily of residential
         properties.

(h)      Premises and Equipment

         Premises   and   equipment   are  carried  at  cost  less   accumulated
         depreciation. Depreciation is computed on the straight-line method over
         the estimated useful lives of the related assets.

(i)      Income Taxes

         The Company  accounts for income taxes in accordance with SFAS No. 109,
         "Accounting for Income Taxes".  Under the asset and liability method of
         SFAS 109,  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.  Deferred  tax assets are  recognized
         subject to  management's  judgment  that those  assets will more likely
         than not be realized.  A valuation allowance is recognized if, based on
         an analysis of available  evidence,  management  believes that all or a
         portion of deferred  tax assets will not be  realized.  Adjustments  to
         increase or decrease the  valuation  allowance are charged or credited,
         respectively,   to  income  tax   expense.   Deferred  tax  assets  and
         liabilities  are measured  using enacted tax rates expected to apply to
         taxable income in the years in which those  temporary  differences  are
         expected to be recovered or settled.  The effect on deferred tax assets
         and liabilities of a change in tax rates is recognized in income in the
         period that includes the enactment date.

(j)      Financial Instruments

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

(k)      Transfers of Financial Assets and Extinguishment of Liabilities

         In June 1996, the FASB issued SFAS No. 125,  "Accounting  for Transfers
         and Servicing of Financial Assets and  Extinguishments of Liabilities,"
         which  provides  accounting  and reporting  standards for transfers and
         servicing of financial assets and  extinguishments of liabilities based
         on  consistent  application  of a  financial-components  approach  that
         focuses on control. It distinguishes transfers of financial assets that
         are sales from transfers that are secured  borrowings.  SFAS No. 125 is
         effective  for   transfers  and  servicing  of  financial   assets  and
         extinguishments  of  liabilities  occurring  after  December  31, 1996.
         Certain  aspects of SFAS No. 125 were amended by SFAS No. 127 "Deferral
         of the Effective Date of Certain



                                       F-10
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

         Provisions of FASB Statement No. 125." The adoption of SFAS No. 125, as
         amended, did not have a material impact on the Company's consolidated
         financial statements.

(l)      Earnings Per Share

         On June 30, 1998,  the Company  adopted the provisions of SFAS No. 128,
         "Earnings  per Share,"  which  establishes  standards for computing and
         presenting  earnings  per  share.  SFAS No. 128  supersedes  Accounting
         Principles  Board  Opinion  No. 15,  "Earnings  per Share" and  related
         interpretations.  SFAS No. 128 requires dual  presentation of basic and
         diluted  earnings per share on the face of the income statement for all
         entities with a complex  capital  structure  and  specifies  additional
         disclosure requirements. Basic earnings per share excludes dilution and
         is computed by dividing income available to common  stockholders by the
         weighted  average number of common shares  outstanding  for the period.
         Diluted  earnings per share reflects the potential  dilution that could
         occur if  securities  or other  contracts  to issue  common  stock were
         exercised or converted into common stock or resulted in the issuance of
         common  stock that then shared in the  earnings of the entity,  such as
         restricted  stock and stock  options.  Unallocated  ESOP shares are not
         included in the weighted  average  number of common shares  outstanding
         for either the basic or diluted earnings per share calculations.

         Earnings per share are presented  for estimated  earnings from the date
         of conversion, April 6, 1998, through September 30, 1998, and are based
         on the  weighted  average  number of  shares  outstanding  during  this
         period,  less  unallocated  ESOP  shares.  Earnings  per  share are not
         presented  for  periods  prior to the  initial  stock  offering  as the
         Company  was a mutual  savings  and  loan at the time and no stock  was
         outstanding.  For the year  ended  September  30,  1998,  the  weighted
         average  number  of  shares  outstanding  was  608,559.  There  were no
         restricted  stock plans or stock options that would have had a dilutive
         effect  on the  earnings  per  share  calculation  for the  year  ended
         September 30, 1998. The basic and diluted earnings per common share was
         $0.19 for the year ended  September 30, 1998,  based on post conversion
         net income of approximately  $114,000 for the period from April 6, 1998
         through September 30, 1998.

(m)      Reclassification

         Amounts in the prior  periods'  consolidated  financial  statements are
         reclassified  whenever  necessary to conform with the current  period's
         presentation.

(n)      Recent Accounting Pronouncements

         In June 1997, the FASB issued "SFAS No. 130", "Reporting  Comprehensive
         Income".  SFAS No. 130 states that  comprehensive  income  includes the
         reported net income of a company  adjusted for items that are currently
         accounted for as direct  entries to equity,  such as the mark to market
         adjustment on securities available for sale, foreign currency items and
         minimum pension liability adjustments.  This statement is effective for
         fiscal years  beginning  after December 15, 1997.  Management  does not
         believe that the impact of adopting this  Statement will be material to
         the Company's consolidated financial statements.




                                       F-11
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

         In June 1997, the FASB issued SFAS No. 131,  "Disclosure about Segments
         of an Enterprise  and Related  Information".  SFAS No. 131  establishes
         standards  for  reporting by public  companies  of  operating  segments
         wilthin  the  company,   disclosures   about   products  and  services,
         geographic areas and major  customers.  This statement is effective for
         periods beginning after December 15, 1997. Management believes that the
         adoption  of SFAS  No.  131  will not  have a  material  impact  on the
         Company's consolidated financial statements.

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

         In June 1998, the FASB issued SFAS No. 133,  "Accounting for Derivative
         Instruments and Hedging  Activities," which establishes  accounting and
         reporting  standards  for  derivative  instruments,  including  certain
         derivative  instruments  embedded in other  contracts,  and for hedging
         activities.  This  Statement  is effective  for all fiscal  quarters of
         fiscal years  beginning  after June 15, 1999.  Management  is currently
         evaluating the impact of this  Statement on the Company's  consolidated
         financial statements.

(2)      Conversion to Stock Ownership

         On April 6, 1998,  the Holding  Company sold  661,250  shares of common
         stock at $10.00 per share to depositors,  employees of the Association,
         and employee  benefit plan of the  Association.  Net proceeds  from the
         sale of  stock  of the  Holding  Company,  after  deducting  conversion
         expenses of approximately $594,000, were approximately $6.0 million and
         are  reflected as common stock and  additional  paid-in-capital  in the
         accompanying   consolidated  statements  of  financial  condition.  The
         Company  utilized  approximately  $4.0  million of the net  proceeds to
         acquire all of the capital stock of the Association.

         As part of the conversion,  the  Association  established a liquidation
         account for the benefit of eligible depositors who continue to maintain
         their deposit accounts in the Association after the conversion.  In the
         unlikely  event of a  complete  liquidation  of the  Association,  each
         eligible   depositor   will  be  entitled  to  receive  a   liquidation
         distribution from the liquidation  account, in the proportionate amount
         of the then current adjusted balance for deposit accounts held,  before
         distribution  may be made with  respect  to the  Association's  capital
         stock.  The  Association  may not declare or pay a cash dividend to the
         Holding Company,  or repurchase any of its capital stock, if the effect
         thereof  would cause the  retained  earnings of the  Association  to be
         reduced below the




                                       F-12
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

         amount   required  for  the  liquidation   account.   Except  for  such
         restrictions,  the  existence  of  the  liquidation  account  does  not
         restrict the use or application of retained earnings.

         The Association's capital exceeds all of the fully phased-in regulatory
         capital   requirements.   The  Office  of  Thrift  Supervision  ("OTS")
         regulations   provide  that  an  institution  that  exceeds  all  fully
         phased-in  capital  requirements  before and after a  proposed  capital
         distribution  could, after prior notice but without the approval of the
         OTS, make capital  distributions during the calendar year of up to 100%
         of its net income to date during the calendar year plus the amount that
         would  reduce by  one-half  its  "surplus  capital  ratio"  (the excess
         capital over its fully phased-in capital requirements) at the beginning
         of the  calendar  year.  Any  additional  capital  distributions  would
         require prior regulatory approval.

         Unlike the  Association,  the  Holding  Company is not subject to these
         regulatory   restrictions   on  the   payment  of   dividends   to  its
         stockholders.

(3)      Securities Available for Sale

         The amortized cost, gross  unrealized  gains and losses,  and estimated
         fair values of securities  available for sale at September 30, 1998 and
         1997 are summarized as follows:

<TABLE>
<CAPTION>
                                                              September 30, 1998
                                         --------------------------------------------------------
                                                            Gross         Gross         Estimated
                                           Amortized     Unrealized     Unrealized         Fair
                                             Cost           Gains         Losses          Value
                                         -----------       -------       -------        ----------
<S>                                      <C>               <C>           <C>            <C>
Debt securities:
- - ----------------
Certificates of deposit                  $   400,000          --            --             400,000
U.S. Government agency obligations         6,252,461        49,489          --           6,301,950
Mortgage backed securities                 3,938,665        51,231       (30,534)        3,959,362
                                         -----------       -------       -------        ----------
         Total debt securities            10,591,126       100,720       (30,534)       10,661,312

Non-marketable equity securities:
- - ---------------------------------
Equity securities                             50,000          --            --              50,000
Stock in FHLB                                461,100          --            --             461,100
                                         -----------       -------       -------        ----------
         Total securities
          available for sale             $11,102,226       100,720       (30,534)       11,172,412
                                         ===========       =======       =======        ==========
</TABLE>



                                       F-13
<PAGE>


                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

<TABLE>
<CAPTION>
                                                              September 30, 1998
                                         -------------------------------------------------------
                                                           Gross         Gross        Estimated
                                           Amortized    Unrealized    Unrealized        Fair
                                             Cost          Gains        Losses          Value
                                         -----------      -------       -------       ---------
<S>                                      <C>               <C>           <C>            <C>
Debt securities:
- - ----------------
U.S. Government agency obligations       $2,998,160        1,867        (6,020)       2,994,007
Mortgage backed securities                3,595,397       14,059       (47,452)       3,562,004
                                         ----------       ------       -------        ---------
         Total debt securities            6,593,557       15,926       (53,472)       6,556,011

Non-marketable equity securities:
- - ---------------------------------
Stock in FHLB                               461,100         --            --            461,100
                                         ----------       ------       -------        ---------
         Total securities
          available for sale             $7,054,657       15,926       (53,472)       7,017,111
                                         ==========       ======       =======        =========
</TABLE>

At September 30, 1998 and 1997, mortgage backed securities  consisted of Federal
Home Loan Mortgage Corporation (FHLMC), Government National Mortgage Association
(GNMA) and Federal National Mortgage Association (FNMA) securities.

The  following  sets forth  information  with  regard to  remaining  contractual
maturities  of debt  securities  available  for sale as of  September  30,  1998
(mortgage backed securities are included based on the final contractual maturity
date):

                                                Estimated
                               Amortized         Fair
                                 Cost            Value
                             -----------       ----------

Within one year              $ 2,900,000        2,900,315
From one to five years           749,484          758,733
From five to ten years         3,002,461        3,046,715
After ten years                3,939,181        3,955,549
                             -----------       ----------
                             $10,591,126       10,661,312
                             ===========       ==========

Actual  maturities may differ from  contractual  maturities  because issuers may
have the right to call or prepay  obligations with or without call or prepayment
penalties.

There were no security  sales for the years ended  September 30, 1998,  1997 and
1996.



                                       F-14
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

(4)      Net Loans Receivable

         Net loans  receivable at September 30, 1998 and 1997 are  summarized as
         follows:

<TABLE>
<CAPTION>
                                                                        1998               1997
                                                                    ------------         ----------
<S>                                                                 <C>                  <C>
         Loans secured by real estate:
                  Residential one-to-four family                    $ 35,705,911         36,890,541
                  Multi-family and commercial                          8,614,288          7,949,702
                  Residential one-to-four family construction            606,420            539,284
                                                                    ------------         ----------
                           Total loans secured by real estate         44,926,619         45,379,527
                                                                    ------------         ----------

         Other loans:
                  Commercial business                                  2,623,429          1,421,581
                  Home equity                                          3,143,015          3,379,775
                  Other consumer                                       1,122,087          1,111,559
                                                                    ------------         ----------
                           Total other loans                           6,888,531          5,912,915
                                                                    ------------         ----------

                           Gross loans receivable                     51,815,150         51,292,442

         Less:
                  Net deferred loan fees                                (118,734)          (153,171)
                  Allowance for loan losses                           (1,495,756)        (1,612,981)
                                                                    ------------         ----------
                           Net loans receivable                     $ 50,200,660         49,526,290
                                                                    ============         ==========
</TABLE>

Activity in the allowance for loan losses is summarized as follows for the years
ended September 30, 1998, 1997 and 1996:

<TABLE>
<CAPTION>
                                                   1998              1997              1996
                                               -----------         ---------         ---------
<S>                                            <C>                 <C>                 <C>
         Balance at beginning of year          $ 1,612,981         1,250,610           779,417
         Charge-offs                              (315,960)         (466,182)         (254,364)
         Recoveries                                 78,735            36,287            11,281
         Provision charged to operations           120,000           792,266           714,276
                                               -----------         ---------         ---------
         Balance at end of year                $ 1,495,756         1,612,981         1,250,610
                                               ===========         =========         =========
</TABLE>

         Non-performing loans consist of loans on nonaccrual status at September
         30, 1998,  1997 and 1996  amounting to $1.8  million,  $3.8 million and
         $2.2  million,  respectively.  There  were  no  loans  past  due  as to
         principal or interest greater than 90 days and still accruing  interest
         or accruing loans in a trouble debt  restructuring  as of September 30,
         1998, 1997 or 1996.  Included in nonaccrual loans at September 30, 1998
         and  1997  are  approximately   $550,000  and  $1.6  million  of  loans
         restructured in trouble debt restructurings, respectively.

         During 1998 and 1997,  certain loans with past due property  taxes were
         either rewritten to provide the borrowers with amounts necessary to pay
         past due property taxes or the loans were  restructured in trouble debt
         restructuring  (but generally at market rates) to provide the borrowers
         with  amounts   necessary  to  pay  past  due  property  taxes.   Loans
         restructured   due  to  past  due   property   taxes  and  included  in
         non-accruing  loans at  September  30,  1998  totaled  $550,000.  Loans
         rewritten  and loans  restructured  due to past due  property  taxes at
         September 30, 1997 totaled $1.1 million and $1.6 million, respectively.



                                       F-15
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

         Interest income which would have been recorded under the original terms
         of the above  nonaccrual  loans for the years ended September 30, 1998,
         1997  and 1996  was  approximately  $174,000,  $343,000  and  $230,000,
         respectively.  Interest income recognized on the above nonaccrual loans
         for  the  years  ended   September   30,   1998,   1997  and  1996  was
         approximately, $143,000, $304,000 and $84,000. There are no commitments
         to extend further credit on nonaccrual loans.

         Under  SFAS  No.  114,  a loan  (generally  commercial-type  loans)  is
         considered  impaired  when it is  probable  that the  borrower  will be
         unable to repay the loan according to the original contractual terms of
         the loan agreement or when a loan (of any loan type) is restructured in
         a trouble debt restructuring.  The allowance for loan losses related to
         impaired  loans is based on  discounted  cash  flows  using  the  loans
         initial effective interest rate or the fair value of the collateral for
         loans where  repayment of the loan is expected to be provided solely by
         the underlying collateral (collateral dependent loans).

         As of September  30, 1998 and 1997,  the recorded  investment  in loans
         that  were  considered  to be  impaired  under  SFAS  No.  114  totaled
         approximately  $1.5 million and $1.6 million,  respectively,  for which
         the related  allowance for loan losses was  approximately  $517,000 and
         $334,700, respectively. During the years ended September 30, 1998, 1997
         and 1996, the average balance of impaired loans was approximately  $1.3
         million,  $799,000 and $0,  respectively.  Interest income collected on
         the impaired loans during the years ended  September 30, 1998, 1997 and
         1996, was approximately $129,000, $153,000 and $0, respectively.  There
         were no impaired loans at September 30, 1996.

         Certain  directors and executive  officers of the Company have had loan
         transactions  with the  Company in the  ordinary  course of business on
         substantially the same terms,  including interest rates and collateral,
         as  comparable  loans  made to others.  Total  loans to  directors  and
         executive  officers amounted to approximately  $394,000 and $381,000 at
         September  30,  1998 and  1997,  respectively.  During  the year  ended
         September  30, 1998,  new loans of  approximately  $57,000 were made to
         directors or executive officers,  and repayments totaled  approximately
         $44,000.

(5)      Accrued Interest Receivable

         A summary of accrued interest receivable at September 30, 1998 and 1997
         is as follows:

                                               1998          1997
                                             --------       -------
         Loans                               $214,920       271,986
         Securities available for sale         81,577        60,136
         Interest bearing deposits              1,462          --
                                             --------       -------
             Total                           $297,959       332,122
                                             ========       =======



                                       F-16
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

(6)      Premises and Equipment

         Premises and equipment at September 30, 1998 and 1997 are summarized by
         major classifications as follows:

                                                        1998           1997
                                                    -----------      ---------
         Land                                       $   140,215        140,215
         Buildings                                    1,244,728      1,278,156
         Furniture and fixtures                       1,135,962      1,124,289
                                                    -----------      ---------
                  Total                               2,520,905      2,542,660
         Less accumulated depreciation               (1,242,522)    (1,004,296)
                                                    -----------      ---------
                  Premises and equipment, net       $ 1,278,383      1,538,364
                                                    ===========      =========

         Amounts  charged to non-interest  expense for  depreciation of premises
         and equipment amounted to $292,884, $291,086 and $227,646 in 1998, 1997
         and 1996, respectively.

(7)      Deposits

         Deposit account  balances at September 30, 1998 and 1997 are summarized
         as follows:

<TABLE>
<CAPTION>
                                                               1998             1997
                                                           -----------       ----------
<S>                                                        <C>                <C>
         Demand accounts (non-interest bearing)            $ 1,089,001        1,021,123
                                                           -----------       ----------
         N.O.W. accounts (1.75%)                             4,652,820        4,126,561
                                                           -----------       ----------
         Passbook and statement savings accounts (up
           to 4.00%)                                        11,297,213       12,004,406
         Money market accounts (up to 4.88%)                12,563,636       10,950,002
                                                           -----------       ----------
                                                            23,860,849       22,954,408
                                                           -----------       ----------

         Time deposit accounts:
              Under 4.00%                                           85            2,624
              4.00 - 4.99%                                   2,721,099        3,993,984
              5.00 - 5.99%                                  23,256,541       21,942,237
              6.00 - 6.99%                                   1,180,806        2,045,965
              7.00 and over                                     32,265           29,784
                                                           -----------       ----------
                                                            27,190,796       28,014,594
                                                           -----------       ----------
                                                           $56,793,466       56,116,686
                                                           ===========       ==========
</TABLE>

         At September 30, 1998 and 1997,  the  aggregate  amount of time deposit
         accounts  with  a  balance  equal  to  or in  excess  of  $100,000  was
         $2,283,536  and  $2,492,469,  respectively.  At September  30, 1998 and
         1997, the aggregate amount of escrow deposits was not significant,  and
         are included in savings and money market accounts.



                                       F-17
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

         Contractual  maturities of time deposit  accounts at September 30, 1998
         are as follows:

         Years ending September 30,
                  1999                             $   20,750,534
                  2000                                  3,878,707
                  2001                                  1,066,517
                  2002                                    829,817
                  2003                                    591,002
                  Thereafter                               74,219
                                                   --------------
                                                   $   27,190,796
                                                   ==============

         Certain  executive  officers and  directors of the Company,  as well as
         certain  affiliates of these officers and directors,  were customers of
         and had deposit balances with the Association in the ordinary course of
         business. The aggregate of such deposits was approximately $490,000 and
         $681,000 as of September 30, 1998 and 1997, respectively.

(8)      Borrowings

         The  Company  had  approximately  $28.9  million  and $9.2  million  of
         available  lines of credit with the FHLB as of  September  30, 1998 and
         1997, respectively. Substantially all of the assets of the Company have
         been pledged as collateral related to this line of credit.

         Information concerning FHLB borrowings in 1998 and 1997 follows:

<TABLE>
<CAPTION>
                                                              1998            1997
                                                           ----------      ----------
<S>                                                        <C>               <C>
         Amount outstanding at September 30                $2,000,000           --
         Maximum amount outstanding at any month end        2,000,000        850,000
         Average amount outstanding                         1,344,384        272,726
         Weighted average interest rate:
           For the year                                          5.68%          5.56%
           As of year end                                        5.68%          --
</TABLE>

         Information  concerning  securities sold under agreements to repurchase
         in 1998 and 1997 follows:

<TABLE>
<CAPTION>
                                                              1998            1997
                                                           ----------      ----------
<S>                                                        <C>               <C>
         Amount outstanding at September 30,               $     --          1,300,000
         Maximum outstanding at any month end               1,500,000        1,300,000
         Average amount outstanding                           127,397          118,274
         Weighted average interest rate:
           For the year                                          5.80%            5.78%
           As of year end                                        --               5.80%
</TABLE>

         Securities  underlying  the  repurchase  agreements  remain  under  the
         control of the Company.  Repurchase  agreements  are typically  entered
         into for one to three day periods.


                                       F-18
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

(9)      Income Taxes

         The components of the income tax expense  (benefit) for the years ended
         September 30, 1998, 1997 and 1996 are as follows:


<TABLE>
<CAPTION>
                                                 1998            1997            1996
                                              ---------        --------        --------
<S>                                           <C>               <C>            <C>
         Current tax (benefit) expense:
            Federal                           $ 102,494         (40,248)       (166,929)
            State                                26,927             256             256
         Deferred tax (benefit) expense         (40,000)        125,000         (55,651)
                                              ---------          ------        --------
                                              $  89,421          85,008        (222,324)
                                              =========          ======        ========
</TABLE>

         The actual tax  expense  (benefit)  for the years ended  September  30,
         1998,  1997 and 1996  differs  from  expected  tax  expense  (benefit),
         computed by applying  the Federal  corporate  tax rate of 34% to income
         (loss) before taxes as follows:

<TABLE>
<CAPTION>
                                                                       1998            1997            1996
                                                                    ---------        --------        --------
<S>                                                                 <C>              <C>             <C>
         Expected tax expense (benefit)                             $ 109,883        (169,242)       (427,900)
         Change in valuation allowance for deferred tax asset         (49,338)        273,510         248,426
         New York State tax                                            19,159         (22,107)        (45,443)
         Other items                                                    9,717           2,847           2,593
                                                                    ---------          ------        --------
                                                                    $  89,421          85,008        (222,324)
                                                                    =========          ======        ========
</TABLE>

         The  tax  effects  of  temporary  differences  that  give  rise  to the
         Association's deferred tax assets and liabilities at September 30, 1998
         and 1997 are presented below:

<TABLE>
<CAPTION>
                                                                        1998            1997
                                                                     ---------         -------
<S>                                                                  <C>               <C>
         Deferred tax assets:
            Differences in reporting the provision for
               loan losses and the tax bad debt
               deduction                                             $ 581,902         628,792
            Deferred net loan origination fees                          47,494          61,268
            Differences in reporting accrued expenses                   90,126          73,393
            Other                                                       60,732          14,010
                                                                     ---------         -------
               Total gross deferred tax assets                         780,254         777,463
               Valuation allowance                                    (575,714)       (625,052)
                                                                     ---------         -------
               Deferred tax assets, net of valuation
                 allowance                                             204,540         152,411
                                                                     ---------         -------
         Deferred tax liabilities:
            Depreciation                                               (23,080)         (9,540)
            Net effect of other real estate owned transactions         (21,460)        (22,871)
                                                                     ---------         -------
                Total gross deferred tax liabilities                   (44,540)        (32,411)
                                                                     ---------         -------
                Net deferred tax asset at end of year                  160,000         120,000
                Net deferred tax asset at beginning of year            120,000         245,000
                                                                     ---------         -------
                Deferred tax expense (benefit) for the year          $ (40,000)        125,000
                                                                     =========         =======
</TABLE>


                                       F-19
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

         In addition to the deferred tax assets described above, the Association
         had a  deferred  tax  (liability)  asset of  $(30,180)  and  $16,145 at
         September  30,  1998  and  1997,  respectively,   related  to  the  net
         unrealized gain/loss on securities available for sale, at September 30,
         1998 and 1997, respectively.

         During  fiscal 1998,  the deferred tax asset  valuation  allowance  was
         reduced by $49,338 from $625,052 to $575,714.  This reduction was based
         on the Company's fiscal 1998 increased pre-tax income and the Company's
         increased  future  taxable  income  projections.  As a  result  of  the
         Association  experiencing  a second year of  significant  losses before
         taxes,  continued  economic weakness in the Association's  market area,
         including  declining  real estate  values  collateralizing  much of the
         Association's loan portfolio,  reduced  expectations of earnings in the
         future,  as well as a  reduction  in the  amount  of  historical  taxes
         available for carryback in 1997, the Association increased the deferred
         tax valuation  allowance in 1997 by $273,510 to $625,052.  In assessing
         whether  deferred  tax assets will more  likely  than not be  realized,
         management  considers the historical level of taxable income,  the time
         period over which the temporary differences are expected to reverse, as
         well as estimates of future taxable  income.  As of September 30, 1998,
         the net  deferred  tax asset is  considered  to be more likely then not
         realizable  based upon the historical level of taxable income available
         for carryback,  amounting to approximately $173 thousand,  the reversal
         of  temporary  taxable  items and  reliance  on future  taxable  income
         amounting to approximately $225 thousand.

         As  a  thrift  institution,  the  Association  is  subject  to  special
         provisions  in the  Federal and New York State tax laws  regarding  its
         allowable tax bad debt  deductions  and related tax bad debt  reserves.
         These deductions  historically have been determined using methods based
         on loss  experience  or a percentage  of taxable  income.  Tax bad debt
         reserves are  maintained  equal to the excess of  allowable  deductions
         over  actual  bad debt  losses  and  other  reserve  reductions.  These
         reserves consist of a defined base-year amount, plus additional amounts
         ("excess  reserves")  accumulated  after the base  year.  SFAS No.  109
         requires  recognition of deferred tax liabilities  with respect to such
         excess  reserves,  as well as any portion of the base-year amount which
         is expected  to become  taxable (or  "recaptured")  in the  foreseeable
         future.

         Certain amendments to the Federal and New York State tax laws regarding
         bad debt  deductions  were enacted in July and August 1996. The Federal
         amendments  include  elimination  of the  percentage of taxable  income
         method for tax years  beginning after December 31, 1995, and imposition
         of a  requirement  to recapture  into taxable  income (over a period of
         approximately  six  years)  the bad  debt  reserves  in  excess  of the
         base-year amounts.  The Association  previously  established,  and will
         continue to  maintain,  a deferred tax  liability  with respect to such
         excess Federal reserves.  The New York State amendments redesignate the
         Association's  state bad debt  reserves  at  December  31,  1995 as the
         base-year amount and also provide for future additions to the base-year
         reserve using the percentage of taxable income method.

         In accordance with SFAS No. 109, deferred tax liabilities have not been
         recognized  with  respect to the Federal and state  base-year  reserves
         since the  Association  does not expect that these reserves will become
         taxable in the foreseeable  future.  At September 30, 1998, the Federal
         base  year  reserve  was  approximately  $1.3  million  and  the  state
         base-year reserve was not significant. Under New York State tax law, as
         amended,  events that would  result in  taxation of the state  reserves
         include  the  failure  of  the  Association  to  maintain  a  specified
         qualifying assets ratio or meet other




                                       F-20
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                           September 30, 1998 and 1997

         thrift  definition  tests  for  tax  purposes.   The  unrecognized  tax
         liability at September  30, 1998 with respect to the Federal  base-year
         reserve was approximately $440 thousand.

(10)     Employee Benefits

         (a)      401(k) Savings Plan
                  Effective  January  1, 1995,  the  Association  established  a
                  defined  contribution  plan ("the  Plan")  that is intended to
                  qualify under section 401(k) of the Internal Revenue Code. The
                  Plan covers all employees with at least six months of service.
                  The Association's  contributions to the Plan are discretionary
                  and  determined  annually by the Board of Directors.  Employee
                  contributions  are voluntary.  Employees  vest  immediately in
                  their   own   contributions,   and   vest  in  the   Company's
                  contributions  based on years of service.  For the years ended
                  September  30,  1998,   1997  and  1996,   the   Association's
                  contributions to the Plan were approximately $17,000,  $57,000
                  and $45,000, respectively.

         (b)      Employee Stock Ownership Plan
                  As part of the  conversion  discussed  in note 2, an  employee
                  stock   ownership  plan  (ESOP)  was  established  to  provide
                  substantially  all employees of the Company the opportunity to
                  also become stockholders.  The ESOP borrowed $529,000 from the
                  Company and used the funds to purchase 52,900 shares of common
                  stock of the Company issued in the  conversion.  The loan will
                  be  repaid   principally  from  the  Company's   discretionary
                  contributions  to the ESOP  over a  period  of ten  years.  At
                  September  30, 1998,  the loan had an  outstanding  balance of
                  $529,000  and  an  interest  rate  of  5.98%.  Both  the  loan
                  obligation  and the unearned  compensation  are reduced by the
                  amount of loan repayments made by the ESOP.  Shares  purchased
                  with the loan  proceeds are held in a suspense for  allocation
                  among participants as the loan is repaid. Contributions to the
                  ESOP  and  shares  released  from  the  suspense  account  are
                  allocated  among  participants on the basis of compensation in
                  the year of allocation.

                  The  Company  accounts  for the  ESOP in  accordance  with the
                  American Institute of Certified Public  Accountants  Statement
                  of  Position  No.  93-6   "Employees'   Accounting  For  Stock
                  Ownership Plans" (SOP 93-6).  Accordingly,  the shares pledged
                  as  collateral   are  reported  as  unearned  ESOP  shares  in
                  shareholders'  equity.  As shares are released or committed to
                  be released from collateral,  the Company reports compensation
                  expense  equal  to the  average  market  price  of the  shares
                  (during the applicable service period),  and the shares become
                  outstanding for earnings per share  computations.  Unallocated
                  ESOP  shares  are  not  included  in the  earnings  per  share
                  computations.  The Company recorded  approximately  $67,000 of
                  compensation  expense  under the ESOP  during  the year  ended
                  September 30, 1998.

                  The ESOP shares as of September 30, 1998 were as follows:

                    Allocated shares                             --
                    Shares committed to be allocated            5,290
                    Unallocated shares                         47,610
                                                            ---------
                                                               52,900
                                                            =========
                    Approximate fair value of
                         unallocated shares at
                         September 30, 1998                 $ 595,125
                                                            =========




                                       F-21
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

(11)     Commitments and Contingent Liabilities

         (a)      Legal Proceedings
                  The  Company  is,  from  time to time,  a  defendant  in legal
                  proceedings  relating to the conduct of its  business.  In the
                  best judgment of  management,  the  financial  position of the
                  Company will not be affected  materially by the outcome of any
                  pending legal proceedings.

         (b)      Off-Balance Sheet Financing and Concentrations of Credit
                  The Company is a party to certain financial instruments with
                  off-balance sheet risk in the normal course of business to
                  meet the financing needs of its customers. These financial
                  instruments include the Association's commitments to extend
                  credit and commercial lines of credit. Financial instruments
                  involve, to varying degrees, elements of credit risk in excess
                  of the amount recognized on the consolidated statements of
                  financial condition. The contract amounts of these instruments
                  reflect the extent of involvement the Association has in
                  particular classes of financial instruments.

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

                  Commitments  to extend  credit  may be written on a fixed rate
                  basis  exposing  the Company to  interest  rate risk given the
                  possibility  that market rates may change  between  commitment
                  and actual extension of credit.

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

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




                                       F-22
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

                  Contract  amounts of financial  instruments that represent the
                  future  extension of credit as of September  30, 1998 and 1997
                  at fixed and variable interest rates are as follows:

<TABLE>
<CAPTION>
                                                                                 1998
                                                             ------------------------------------------
                                                                Fixed          Variable         Total
                                                             ----------       ---------       ---------
<S>                                                          <C>              <C>             <C>
                  Financial instruments whose contract
                    amounts represent credit risk:
                      Residential (one-to-four-
                        family)                              $  582,151            --           582,151
                  Multi-family and commercial                   155,000          35,000         190,000
                  Construction                                  695,930            --           695,930
                  Commercial business                              --           338,397         338,397
                  Home equity                                    80,000         924,993       1,004,993
                                                             ----------       ---------       ---------
                                                             $1,513,081       1,298,390       2,811,471
                                                             ==========       =========       =========

                                                                                 1997
                                                             ------------------------------------------
                                                                Fixed          Variable         Total
                                                             ----------       ---------       ---------
                  Financial  instruments whose contract
                    amounts represent credit risk:
                      Residential (one-to-four-
                        family)                              $  387,400            --           387,400
                  Multi-family and commercial                      --         1,008,939       1,008,939
                  Construction                                  306,260           3,006         309,266
                  Commercial business                              --           375,604         375,604
                  Home equity                                      --           942,202         942,202
                  Other consumer                                114,527            --           114,527
                                                             ----------       ---------       ---------
                                                             $  808,187       2,329,751       3,137,938
                                                             ==========       =========       =========
</TABLE>

                  The range of interest on fixed rate  commitments  was 7.00% to
                  10.00%  at  September  30,  1998  and  7.625%  to  10.250%  at
                  September 30, 1997.  The range of interest on adjustable  rate
                  commitments  was  8.00% to 11.00% at  September  30,  1998 and
                  7.00% to 11.00% at September 30, 1997, respectively.

                  At September 30, 1998 and 1997, the  Association  was required
                  to   maintain  a   $500,000   compensating   balance   with  a
                  correspondent bank.

         (c)      Interest Rate Risk

                  The principal assets of the Company are long-term,  fixed rate
                  first  mortgage  loans  which  have been  primarily  funded by
                  deposits.  Accordingly,  increases  in interest  rates paid on
                  deposit  accounts will have an adverse effect on the Company's
                  overall interest margins.  In response to this situation,  the
                  Company has begun programs  offering one year  adjustable rate
                  mortgages, three to five year adjustable rate multi-family and
                  commercial  loans,  commercial  business  loans,  home  equity
                  loans,  and  variable  rate  line of credit  accounts  to loan
                  customers  in order  to more  closely  match  the  pricing  of
                  earning  assets with their  sources of funds on a  prospective
                  basis.



                                       F-23
<PAGE>

                   ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

(12)     Savings Association Insurance Fund - Special Assessment

         On September  30, 1996,  the Deposit  Insurance  Funds Act of 1996 (the
         Act) was  enacted  into law.  The Act  included,  among  other  things,
         provisions  to  recapitalize  the Savings  Association  Insurance  Fund
         (SAIF) through a special assessment,  as well as provisions calling for
         a future merger of the SAIF with the Bank Insurance Fund.

         As a result of the Act,  SAIF  members  were  required to pay a special
         assessment to recapitalize  the SAIF based on insured  deposits held on
         March 31, 1995. The amount of the special SAIF assessment as determined
         by the FDIC was 65.7 basis points. Based upon the Association's insured
         deposits  on  March  31,  1995,  the  special  assessment  amounted  to
         $414,835.

(13)     Fair Value of Financial Instruments

         SFAS No. 107,  "Disclosures about Fair Value of Financial  Instruments"
         requires that the Company  disclose  estimated  fair values for certain
         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.

         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 time the  Company's  entire
         holdings of a particular financial instrument. Because no market exists
         for a significant portion of the Company'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 asset and bank  premises  and  equipment.  In
         addition,  the tax  ramifications  related  to the  realization  of the
         unrealized gains and losses can have a significant effect on fair value
         estimates  and have not been  considered in the estimates of fair value
         under SFAS No. 107.

         In  addition  there are  intangible  assets  that SFAS No. 107 does not
         recognize,  such as the  value of "core  deposits,"  the  Association's
         branch network and other items generally referred to as "goodwill."

         Securities Available for Sale
         Securities  available  for sale are  financial  instruments  which  are
         usually  traded  in broad  markets.  Fair  values  are  based  upon bid
         quotations  received  from  either  quotation  services  or  securities
         dealers.  The  estimated  fair value of stock in the Federal  Home Loan
         Bank of New York is  assumed  to be its cost given the lack of a public
         market available for this investment.



                                       F-24
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

         Loans
         Fair  values  are  estimated  for  portfolios  of  loans  with  similar
         financial characteristics.  Loans are segregated by type such as single
         family loans,  consumer loans and commercial  loans. Each loan category
         is further  segmented into fixed and adjustable rate interest terms and
         by performing and nonperforming categories.

         The fair  value of  performing  loans,  is  calculated  by  discounting
         scheduled  cash flows through the estimated  maturity  using  estimated
         market  discount  rates that reflect the credit and interest  rate risk
         inherent  in the  loan.  The  estimate  of  maturity  is  based  on the
         contractual  term of the loans to maturity  taking  into  consideration
         certain prepayment assumptions.

         Fair value for significant  non-performing loans may be based on recent
         external appraisals or discounting of cash flows.  Estimated cash flows
         are discounted using a rate  commensurate with the risk associated with
         the  estimated  cash flows.  Assumptions  regarding  credit risk,  cash
         flows, and discount rates are  judgmentally  determined using available
         market information and specific borrower information.

         Deposit Liabilities
         Under SFAS No. 107, the fair value of deposits with no stated maturity,
         such as non-interest  bearing demand  deposit,  savings  accounts,  NOW
         accounts,  and money  market  accounts,  must be  stated at the  amount
         payable on demand as of September 30, 1998 and 1997.  The fair value of
         time  deposits is based on the  discounted  value of  contractual  cash
         flows. The discount rate is estimated using the rates currently offered
         for deposits of similar remaining maturities.

         Other Items
         The  following  items  are  considered  to have a fair  value  equal to
         carrying  value due to the nature of the financial  instrument  and the
         period  within  which it will be  settled:  cash and cash  equivalents,
         accrued interest receivable, accrued interest payable, and borrowings.



                                       F-25
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

Table of Financial Instruments
The carrying  values and estimated  fair values of financial  instruments  as of
September 30, 1998 and 1997 are as follows:

<TABLE>
<CAPTION>
                                                                                 September 30, 1998          September 30, 1997
                                                                             -------------------------     -----------------------
                                                                                             Estimated                   Estimated
                                                                              Carrying         Fair        Carrying        Fair
                                                                                Value          Value         Value         Value
                                                                             -----------     ---------     ---------     ---------
<S>                                                                          <C>             <C>           <C>           <C>
         Financial assets:
            Cash and cash equivalents                                        $ 4,745,031     4,745,031     1,922,386     1,922,386
            Securities available for sale                                     11,172,412    11,172,412     7,017,111     7,017,111
            Net Loans                                                         50,200,660    51,005,253    49,526,290    49,959,626
            Accrued interest receivable                                          297,959       297,959       332,122       332,122

         Financial liabilities:
            Deposits:
             Demand, savings, money market, and NOW accounts                  29,602,670    29,602,670    28,102,092    28,102,092
             Time deposits                                                    27,190,796    27,190,796    28,014,594    28,014,594
            Borrowings and securities sold under agreements to repurchase      2,000,000     2,000,000     1,300,000     1,300,000
</TABLE>

         Commitments to Extend Credit
         The fair value of commitments  to extend credit is estimated  using the
         fees currently  charged to enter into similar  agreements,  taking into
         account the remaining  terms of the  agreements  and the present credit
         worthiness of the counterparties. For fixed rate loan commitments, fair
         value also considers the difference  between current levels of interest
         rates and the committed rates. Fees, such as these are not a major part
         of the Company's  business and in the Company's  business territory are
         not a "normal business practice." Therefore, based upon the above facts
         the Company  believes that book value equals fair value and the amounts
         are not significant.

(14)     Regulatory Capital Requirements

         OTS  capital  regulations  require  savings  institutions  to  maintain
         minimum levels of regulatory  capital.  Under the regulations in effect
         at  September  30,  1998 and 1997,  the  Association  was  required  to
         maintain a minimum  ratio of  tangible  capital to  tangible  assets of
         1.5%;  a  minimum  leverage  ratio of core  (Tier I)  capital  to total
         adjusted  tangible  assets  of 4.0% for 1998 and 3.0% for  1997;  and a
         minimum ratio of total capital (core capital and supplementary capital)
         to risk weighted assets of 8.0%, of which 4.0% must be core (Tier I)
         capital.

         Under its prompt corrective action regulations,  the OTS is required to
         take certain supervisory actions (and may take additional discretionary
         actions) with respect to an undercapitalized  institution. Such actions
         could



                                       F-26
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                           September 30, 1998 and 1997

         have  a  direct   material   effect  on  an   institution's   financial
         statements.   The    regulations   establish   a   framework   for  the
         classification  of  savings  institutions  into five  categories:  well
         capitalized, adequately  capitalized, under capitalized,  significantly
         under  capitalized,  and  critically  under  capitalized.  Generally an
         institution is  considered  well  capitalized if it has a core (Tier I)
         capital  ratio  of at least  5.0%  (based on  quarterly  average  total
         assets);  a  core (Tier I) risk based  capital  ratio of at least 6.0%;
         and a total risk based capital ratio of at least 10.0%.

         The foregoing capital ratios are based in part on specific quantitative
         measures of assets,  liabilities and certain off-balance sheet items as
         calculated under regulatory accounting  practices.  Capital amounts and
         classifications  are also subject to  qualitative  judgments by the OTS
         about capital components, risk weightings and other factors.

         Management  believes  that,  as of  September  30,  1998 and 1997,  the
         Association  meets all  capital  adequacy  requirements  to which it is
         subject.  Further,  the most recent OTS  notification  categorized  the
         Association  as  a   well-capitalized   institution  under  the  prompt
         corrective action regulations.  There have been no conditions or events
         since that  notification  that  management  believes  have  changed the
         Association's capital classification.

         The following is a summary of the Association's  actual capital amounts
         and ratios as of September 30, 1998 and 1997.  Although the OTS capital
         regulations   apply  at  the  Association  level  only,  the  Company's
         consolidated  capital  amounts and ratios are also  presented.  The OTS
         does not have a holding company capital requirement.

                                   September 30, 1998     September 30, 1997
                                         Actual                 Actual
                                   ------------------     ------------------
                                     Amount     Ratio       Amount     Ratio
                                   ---------    -----     ---------    -----
         Association
         -----------
         Tangible capital         $7,055,274    10.59%    3,301,370     5.41%
         Tier I (core) capital     7,055,274    10.59%    3,301,370     5.41%
         Risk-based capital:
            Tier I                 7,055,274    18.34%    3,301,370     8.48%
            Total                  7,546,487    19.62%    3,787,762    10.01%

                                               September 30, 1998
                                                       Actual
                                             ----------------------
                                               Amount         Ratio
                                             ----------       -----
         Consolidated
         ------------
         Tangible capital                    $9,114,959       13.36%
         Core (Tier I) capital                9,114,959       13.36%
         Core (Tier I) risk-based capital     9,114,959       23.54%
         Total risk-based capital             9,609,947       24.82%

         The OTS may reduce an  institution's  regulatory  capital for  interest
         rate risk  exposure  (as  determined  by the OTS) if the  institution's
         risk-based  capital  ratio is less  than 12% and the OTS  notifies  the
         institution of such reduction. The Association has not been notified by
         the OTS of any  reduction to its  regulatory  capital for interest rate
         risk exposure.



                                       F-27
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

(15)     Holding Company Financial Information

         The following information presents the financial position of Adirondack
         Financial Services Bancorp,  Inc. (Holding Company) as of September 30,
         1998,  and the results of its  operations and cash flows for the period
         from April 6, 1998 to September  30, 1998.  The Holding  Company  began
         operations  on  April 6,  1998 in  conjunction  with the  Association's
         mutual-to-stock conversion and the Company's initial public offering of
         its common stock.

                        Statement of Financial Condition
                               September 30, 1998

             Assets
             ------

         Cash and cash equivalents                                   $1,533,585
         Securities available for sale                                   50,000
         Loan receivable from subsidiary                                529,000
         Equity in net assets of subsidiary                           7,042,380
                                                                     ----------
                  Total assets                                       $9,154,965
                                                                     ==========

         Liabilities and Shareholders' Equity
         ------------------------------------


         Liabilities                                                       --
         Shareholders' equity                                         9,154,965
                                                                     ----------
                  Total liabilities and shareholders' equity         $9,154,965
                                                                     ==========

                               Statement of Income
             For the period from April 6, 1998 to September 30, 1998

         Interest income                                             $   66,368
         Interest expense                                                24,634
                                                                     ----------
                  Net interest income                                    41,734
         Non-interest expense                                            12,281
                                                                     ----------
         Income before income tax expense and
              equity in undistributed earnings of
              subsidiary                                                 29,453
         Income tax expense                                              11,781
                                                                     ----------
         Income before equity in undistributed earnings of subsidiary    17,672
         Equity in undistributed earnings of subsidiary                 216,092
                                                                     ----------
         Net income                                                  $  233,764
                                                                     ==========



                                       F-28
<PAGE>

                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
                   Notes to Consolidated Financial Statements
                          September 30, 1998 and 1997

                            Statement of Cash Flows
             For the period from April 6, 1998 to September 30, 1998

         Cash flows from operating activities:
            Net income                                              $   233,764
            Adjustments to reconcile net income to net cash
               provided by operating activities:
                   Equity in undistributed earnings of
                       subsidiary                                      (216,092)
                                                                     ----------
                       Net cash provided by operating activities         17,672
                                                                     ----------
         Cash flows from investing activities:
            Net increase in loans from subsidiary                      (529,000)
            Purchase of subsidiary common stock                      (3,947,100)
            Purchase of securities available for sale                   (50,000)
                                                                     ----------
                      Net cash used by investing activities          (4,526,100)
                                                                     ----------
         Cash flows from financing activities:
            Net proceeds from common stock issued                     6,042,013
                                                                     ----------
                      Net cash provided by financing
                         activities                                   6,042,013
                                                                     ----------
         Net increase in cash and cash equivalents                    1,533,585
         Cash and cash equivalents at beginning of period                  --
                                                                     ----------
         Cash and cash equivalents at end of period                 $ 1,533,585
                                                                     ==========
         These  financial  statements  should  be read in  conjunction  with the
         Company's consolidated financial statements and notes thereto.

(16)     Subsequent Event

         On  October  7,  1998,  at  a  special  meeting  of  shareholders,  the
         shareholders  approved a recognition  and retention  plan ("RRP") and a
         stock option plan for the benefit of employees,  officers and directors
         of the Company.

         Under the RRP 26,450 shares of the  Company's  common stock (4%) of the
         number of shares issued in the  conversion  will be available for award
         to  employees,  officers  and  directors  of the  Company  in a  manner
         designed to encourage such persons to remain with the Company. With the
         approval of the plan,  25,123  common shares were awarded and will vest
         on the  anniversary  of the date of  shareholder  approval at an annual
         rate of 20%. The Company  funded the RRP from  authorized  but unissued
         shares.

         Under the stock option plan, 66,125 stock options (10% of the number of
         shares  issued  in the  conversion)  will be  available  for  award  to
         employees,  officers and directors of the Company. With the approval of
         the  plan,  62,820  stock  options  were  granted  and will vest on the
         anniversary  of the date of  shareholder  approval at an annual rate of
         20%. The Company has not made a final determination  whether the common
         stock required by the stock option plan will be purchased in the market
         or issued from authorized and unissued.

                                      F-29


<PAGE>

                 Adirondack Financial Services Bancorp, Inc.
             Consolidated Interim Statements of Financial Condition
<TABLE>
<CAPTION>


                                  December 31, 1998          September 30, 1998
                                  -----------------          ------------------
                                     (unaudited)
<S>                                <C>                      <C>


Assets
Cash and due from banks             $ 3,247,224                $ 2,635,158
Interest bearing deposits               615,036                  2,109,873
                                     ----------                 ----------
     Total cash and cash
      equivalents                     3,862,260                  4,745,031
Securities available for sale        14,081,162                 11,172,412
Net loans receivable                 50,049,806                 50,200,660
Accrued interest receivable             333,480                    297,959
Other real estate owned                 550,475                    256,125
Net premises and equipment            1,204,376                  1,278,383
Prepaid expenses and other
 assets                                 224,269                    290,843
                                    -----------                -----------
     Total Assets                   $70,305,828                $68,241,413
                                    ===========                ===========
Liabilities and Shareholders'
 Equity

Liabilities:

Deposits:

   Demand and N.O.W. accounts       $ 5,445,140                $ 5,741,821
   Savings and money market
    accounts                         24,483,948                 23,860,849
   Time deposit accounts             26,447,560                 27,190,796
                                    -----------                -----------
     Total deposits                  56,376,648                 56,793,466

Borrowings                            4,463,225                  2,000,000
Accrued expenses and other
 liabilities                            234,326                    292,982
                                    -----------                -----------
     Total liabilities               61,074,199                 59,086,448
                                    -----------                -----------

Shareholders' equity:

    Preferred Stock, $.01 par
     value, 100,000 shares
     authorized, none
     outstanding                         -                            -

    Common  Stock,  $.01  par
      value, 1,200,000 shares
      authorized, 689,055
      outstanding at
      December 31,1998 and
      663,243 outstanding at
      September 30, 1998                  6,639                      6,632

    Additional Paid-in Capital        6,058,823                  6,049,293
    Retained earnings,
     substantially restricted         3,639,613                  3,535,134
    Unearned ESOP shares               (476,100)                  (476,100)
    Accumulated Other
     Comprehensive Income                 2,392                     40,006
                                     ----------                -----------
     Total shareholders' equity       9,231,629                  9,154,965
                                     ----------                -----------
       Total liabilities and
        shareholders' equity        $70,305,828                $68,241,413
                                    ===========                ===========
</TABLE>


     The accompanying notes are an integral part of these unaudited consolidated
interim financial statements.







                                       F-30




<PAGE>

                  Adirondack Financial Services Bancorp, Inc.
             Consolidated Interim Statements of Income (Unaudited)
<TABLE>
<CAPTION>

                                             Three Months Ended
                                  ---------------------------------------------
                                  December 31, 1998           December 31, 1997
                                  -----------------          ------------------

<S>                                <C>                      <C>


Interest and dividend income:

     Interest and fees on loans     $ 1,102,802                $ 1,074,077
     Securities available
      for sale                          184,057                    108,247
     Interest-bearing deposits           31,918                      1,731
                                    -----------                -----------

       Total interest and
        dividend income               1,318,776                  1,184,055
                                    -----------                -----------

Interest expense:

     N.O.W. accounts                     15,671                     15,637
     Savings and money
      market accounts                   220,814                    216,631
     Time deposit accounts              363,508                    371,806
     Borrowings                          45,492                     23,168
                                    -----------                -----------
       Total interest expense           645,485                    627,242
                                    -----------                -----------
       Net interest income              673,291                    556,813

Provision for loan losses                 4,000                     15,000
                                    -----------                -----------
     Net interest income after
      provision for loan losses         669,291                    541,813
                                    -----------                -----------
Other income:

     Fees and service charges            44,454                     40,307
     Other                               13,581                     13,455
                                    -----------                -----------
       Total other income                58,035                     53,762
                                    -----------                -----------

Operating expenses:

     Compensation and employee
      benefits                          261,822                    234,415
     Occupancy expense                   48,893                     54,905
     Federal deposit insurance
      premiums                           16,450                     13,397
     Advertising expenses                39,217                     22,401
     Directors' fees and expenses        24,446                     24,485
     Equipment and data processing
      expenses                           70,491                     75,308
     Other real estate owned
      expenses                          (29,347)                     7,816
     Other operating expenses           119,976                    123,737
                                    -----------                  ---------
       Total operating expenses         551,948                    556,464
                                    -----------                  ---------
Income (loss) before income
 tax expense                            175,379                     39,111
Income tax expense                       70,900                     15,800
                                    -----------                  ---------
Net income (loss)                   $   104,479                     23,311
                                    ===========                  =========

Basic earnings per common share           $0.17                      N/A
Diluted earnings per common share         $0.16                      N/A

</TABLE>



     The accompanying notes are an integral part of these unaudited consolidated
interim financial statements.




                                      F-31


<PAGE>



                  Adirondack Financial Services Bancorp, Inc.
           Consolidated Interim Statements of Cash Flows (Unaudited)

<TABLE>
<CAPTION>
                                                                                Three Months Ended December 31,
                                                                                -------------------------------
                                                                                     1998              1997
                                                                                     ----              ----
<S>                                                                                   <C>               <C>
Cash flows from operating activities:
         Net income (loss)                                                      $    104,479         $   23,311
         Adjustments to reconcile net income (loss)
           to net cash provided by (used by) operating activities
                  Depreciation expense                                                71,032             74,168
                  Provision for loan losses                                            4,000             15,000
                  Loss on disposal of equipment                                        4,687                  -
                  Net gain on sale of other real estate owned                        (34,350)           (23,215)
                  (Increase) decrease in accrued interest receivable                 (35,521)            18,156
                  Decrease (increase) in prepaid expenses and other assets            98,878           (179,208)
                  (Decrease) increase in accrued expenses
                     and other liabilities                                           (58,656)             5,283
                                                                                ------------          ---------
                         Net cash provided by (used by) operating activities         154,549            (66,505)

Cash flows from investing activities:
         Proceeds from principal repayment and maturity of securities
                  available for sale                                               2,561,040            179,760

         Purchase of securities available for sale                                (5,539,708)                 -
         Net (decrease) increase in loans receivable                                (228,146)           565,856
         Proceeds from sale of other real estate owned                               115,000            293,890
         Capital expenditures                                                         (1,712)           (14,680)
                                                                                ------------         ----------
                         Net cash (used by) provided by investing activities      (3,093,526)         1,024,826
                                                                                ------------         ----------

Cash flows from financing activities:
         Net proceeds from issuance of stock                                           9,799                  -
         Net decrease in deposits                                                   (416,818)        (1,845,769)
         Net increase in borrowings                                                2,463,225            400,000
                                                                                ------------         ----------
                         Net cash provided by (used by) financing activities       2,056,206         (1,445,769)
                                                                                ------------         ----------
Net decrease in cash and cash equivalents                                           (882,771)          (487,448)
Cash and cash equivalents at beginning of period                                   4,745,031          1,922,386
                                                                                ------------         ----------
Cash and cash equivalents at end of period                                      $  3,862,260         $1,434,938
                                                                                ============         ==========
Cash paid during the period for:

Interest                                                                        $    637,127         $  604,075
Taxes                                                                           $          -         $    5,471
</TABLE>


     The accompanying notes are an integral part of these unaudited consolidated
interim financial statements.


                                       F-32


<PAGE>

     Summarized Notes to Unaudited Interim Consolidated Financial Statements

Note 1

In management's opinion, the financial information, which is unaudited as of and
for the three months ended December 31, 1998 and 1997, reflects all adjustments,
consisting  solely  of  normal  recurring  adjustments,  necessary  for  a  fair
presentation  of the  financial  information  for the three month  periods ended
December 31, 1998 and December 31, 1997 in conformity  with  generally  accepted
accounting principles. These consolidated financial statements should be read in
conjunction with Adirondack  Financial Services Bancorp,  Inc.'s ( the "Company"
herein)  1998  Annual  Report on Form 10-K.  The results of  operations  for the
interim periods are not  necessarily  indicative of the results of operations to
be expected for the full fiscal year that ends September 30, 1999.

Note 2

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

Note 3 - Common Stock Shares Outstanding

As of December 31,1998,  common stock shares outstanding totaled 689,055,  which
included 25,123 shares granted to directors, officers, and non-officer employees
of the Company and the  Association  on October 7, 1998 under the Company's 1998
Recognition  and  Retention  Plan  ("RRP").  The  1998 RRP was  approved  by the
Company's  shareholders at a Special Meeting of Stockholders  held on October 7,
1998.

Note 4 - Earnings Per Share

On June 30, 1998,  the Company  adopted the provisions of Statement of Financial
Accounting  Standard  ("SFAS") No. 128,  "Earnings per Share," which establishes
standards  for  computing  and  presenting  earnings  per  share.  SFAS No.  128
supersedes  Accounting Principles Board Opinion No. 15, "Earnings per Share" and
related  interpretations.  SFAS No. 128 requires dual  presentation of basic and
diluted  earnings per share on the face of the income statement for all entities
with  a  complex   capital   structure  and  specifies   additional   disclosure
requirements.  Basic  earnings  per share  excludes  dilution and is computed by
dividing income available to common  shareholders by the weighted average number
of common shares outstanding during the period. Unvested restricted stock awards
are  considered  outstanding  common shares and included in the  computation  of
basic EPS as of the date that they are fully vested.  Diluted earnings per share
reflects  the  potential  dilution  that  could  occur  if  securities  or other
contracts to issue common stock were exercised or converted into common stock or
resulted in the issuance of common stock that then shared in the earnings of the
entity, such as restricted stock and stock options.  Unallocated ESOP shares are
not included in the weighted  average  number of common shares  outstanding  for
either the basic or diluted earnings per share calculations.

For the three month period ended December 31, 1998, the basic earnings per share
was $0.17,  calculated using 615,846 weighted average common shares outstanding.
The diluted  earnings per share was $0.16,  calculated  using  642,663  weighted
average  common  shares  outstanding.  Earnings per share are not  presented for
periods prior to the Company's  initial stock  offering  since the Company was a
mutual savings association and no stock was outstanding.

Note 5 - Comprehensive Income

On October  1,  1998,  the  Company  adopted  the  provisions  of SFAS No.  130,
"Reporting  Comprehensive  Income."  This  statement  establishes  standards for
reporting and display of comprehensive income and its components.  Comprehensive
income includes the reported net income of a company adjusted for items that are
currently  accounted for as direct entries to equity, such as the mark to market
adjustment on securities  available for sale, foreign currency items and minimum
pension liability adjustments.  At the Company,  comprehensive income represents
net income plus other comprehensive  income, which consists of the net change in
unrealized gains or losses on securities available for sale, net of tax, for the
period.

                                       F-33





<PAGE>


Accumulated  other  comprehensive  income represents the net unrealized gains or
losses on securities available for sale as of the balance sheet dates.

Comprehensive  income (loss) for the three month periods ended December 31, 1998
and 1997 was $66,865 and $41,769,  respectively.  The following  summarizes  the
components of other comprehensive income:
 <TABLE>
 <CAPTION>

                                                                                            The three months ended
                                                                                                  December 31,
                                                                                           1998                   1997
                                                                                          ---------------------------
<S>                                                                                    <C>                     <C>
Unrealized gains (losses) on securities:

Unrealized net holding  gains  (losses)  arising  during the three  months ended
    December  31, 1998 and 1997,  respectively,  net of tax  (pre-tax  amount of
    $62,690 and $30,763, respectively)                                                        $(37,614)                 $18,458

Reclassification adjustment for net (gains) losses realized in net income during
    the three months ended December 31, 1998 and 1997, respectively, net of
    tax (pre-tax amount of $- and $-, respectively)                                                 -                       -
                                                                                             ---------                 -------

Other  comprehensive  income (loss)  during the three months ended  December 31,
    1998 and 1997,
    respectively                                                                             $(37,614)                 $18,458
                                                                                            ---------                  -------
</TABLE>


Note 6 - SFAS 131

In June 1997,  the FASB issued SFAS No. 131,  "Disclosure  about  Segments of an
Enterprise  and Related  Information."  SFAS No. 131  establishes  standards for
reporting  by  public  companies  of  operating  segments  within  the  company,
disclosures  about products and services,  geographic areas and major customers.
This  statement  is effective  for periods  beginning  after  December 15, 1997.
Management  believes  that the adoption of SFAS No. 131 will not have a material
impact on the Company's consolidated financial statements.

Note 7 - SFAS 132

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

Note 8 - SFAS 133

In June  1998,  the  FASB  issued  SFAS  No.  133,  "Accounting  for  Derivative
Instruments and Hedging Activities," which establishes  accounting and reporting
standards for derivative  instruments,  including certain derivative instruments
embedded in other  contracts,  and for hedging  activities.  This  Statement  is
effective for all fiscal quarters of fiscal years beginning after June 15, 1999.
Management is currently evaluating the impact of this Statement on the Company's
consolidated financial statements.



                                       F-34






<PAGE>

Note 9 - Acquisition

On January  23,  1999,  the Company  entered  into a merger  agreement  with CNB
Bancorp, Inc. ("CNB"), Gloversville, New York. CNB is the parent company of City
National Bank and Trust Co. Under the terms of the agreement, the acquisition of
AFSB and its subsidiary savings  association will provide AFSB shareholders with
a cash  payment of  approximately  $15  million and will be  accounted  for as a
purchase transaction.  The transaction is expected to close on or about June 30,
1999, subject to the Company's shareholders' and regulatory approvals.

                                      F-35



                              AGREEMENT OF MERGER

                                  BY AND AMONG

                    CNB BANCORP, INC., CNB ACQUISITION CORP.

                                       AND

                   ADIRONDACK FINANCIAL SERVICES BANCORP, INC.

                          DATED AS OF JANUARY 23, 1999

















<PAGE>



                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
<S>                                                                                                       <C>
ARTICLE I
THE MERGER.................................................................................................2
           1.1      The Merger.............................................................................2
           1.2      Exchange Agent.........................................................................3
           1.3      Funding of Exchange Agent..............................................................4
           1.4      Closing; Effective Time................................................................4
           1.5      Stock Options..........................................................................4

ARTICLE II
REPRESENTATIONS AND WARRANTIES CONCERNING ADIRONDACK.......................................................5
           2.1      Organization, Good Standing and Authority..............................................5
           2.2      Organizational Documents; Minutes and Stock Records....................................5
           2.3      Capitalization of Adirondack...........................................................5
           2.4      Financial Statements and Other Reports.................................................6
           2.5      SEC Documents..........................................................................6
           2.6      Undisclosed Liabilities................................................................7
           2.7      Loan Portfolio and Delinquent Loans....................................................7
           2.8      No Adverse Changes.....................................................................8
           2.9      Conduct of Business in Normal Course...................................................8
           2.10     Properties and Assets..................................................................8
           2.11     Insurance..............................................................................9
           2.12     Litigation and Compliance with Laws....................................................9
           2.13     Conflict of Interest Transactions.....................................................10
           2.14     Significant Contracts.................................................................10
           2.15     No Defaults...........................................................................11
           2.16     Additional Schedules..................................................................11
           2.17     Taxes.................................................................................11
           2.18     Employee Compensation and Benefit Plans...............................................11
           2.19     Authorization of Transactions.........................................................12
           2.20     Contaminated Properties...............................................................12
           2.21     Change in Business Relationships......................................................13
           2.22     Broker's and Finder's Fees............................................................13
           2.23     Year 2000 Compliance..................................................................13

ARTICLE III
REPRESENTATIONS AND WARRANTIES CONCERNING CNB AND ACQUISITION CORP........................................13
           3.1      Corporate Existence...................................................................13
           3.2      Financial Statements..................................................................14
           3.3      SEC Documents.........................................................................14
           3.4      Undisclosed Liabilities...............................................................14
           3.5      No Adverse Change.....................................................................15
           3.6      Authorization of Transactions.........................................................15
           3.7      Financial Resources...................................................................15
           3.8      Year 2000 Compliance..................................................................15



                                       i


<PAGE>

           3.9      Regulatory Matters....................................................................16

ARTICLE IV
ADDITIONAL AGREEMENTS.....................................................................................16
           4.1      Conduct of Business of Adirondack.....................................................16
           4.2      Conduct of Business of CNB............................................................18
           4.3      Access to Information and Attendance at Board Meetings ...............................18
           4.4      Adirondack Stockholders' Meeting......................................................19
           4.5      Adirondack Proxy Materials............................................................19
           4.6      Reasonable Efforts....................................................................19
           4.7      Regulatory Approvals..................................................................19
           4.8      Business Relations and Publicity......................................................20
           4.9      No Conduct Inconsistent with this Agreement...........................................20
           4.10     Confidential Information..............................................................21
           4.11     Maintenance of Capital Levels.........................................................22
           4.12     Indemnification and Directors' and Officers' Liability Insurance......................22
           4.13     Board of Directors of CNB.............................................................22
           4.14     Employee Benefit Plans................................................................22
           4.15     Adirondack Employment, Severance and Supplemental Agreements..........................25
           4.16     Subsidiary Bank Merger................................................................25
           4.17     Stockholder Voting Agreements.........................................................25
           4.18     Environmental Audits/Remediation......................................................26

ARTICLE V
CONDITIONS PRECEDENT......................................................................................27
           5.1.     Conditions Precedent to Obligations of CNB and Acquisition............................27
           5.2      Conditions Precedent to Obligations of Adirondack.....................................29

ARTICLE VI
GENERAL PROVISIONS........................................................................................31
           6.1      Non-Survival of Representations and Warranties and Covenants..........................31
           6.2      Further Assurances....................................................................31
           6.3      Expenses..............................................................................31
           6.4      Successors and Assigns................................................................32
           6.5      Termination...........................................................................32
           6.6      Notices...............................................................................33
           6.7      Governing Law.........................................................................34
           6.8      Counterparts..........................................................................34
           6.9      Headings..............................................................................34
           6.10     Entire Agreement; Amendment...........................................................34
</TABLE>



                                       ii

<PAGE>




EXHIBITS (excluded)

Exhibit A          Form of Stockholder Voting Agreement
Exhibit B          Form of Non Competition Agreement
Exhibit C          Form of Non Competition Agreement - Kolar
Exhibit D          Form of Silver, Freedman & Taff, L.L.P. Opinion
Exhibit E          Form of Werner & Blank Co., LPA Opinion

























                                      iii



<PAGE>




ADIRONDACK DISCLOSURE SCHEDULES

Schedule 2.1       Organization, Good Standing and Authority.
Schedule 2.3       Capitalization of Adirondack
Schedule 2.6       Undisclosed Liabilities
Schedule 2.7       Loan Portfolio and Delinquent Loans
Schedule 2.9       Conduct of Business in Normal Course
Schedule 2.10      Properties and Assets
Schedule 2.11      Insurance
Schedule 2.12      Litigation and Compliance with Laws
Schedule 2.13      Conflict of Interest Transactions
Schedule 2.14      Significant Contracts
Schedule 2.16      Additional Schedules
Schedule 2.17      Taxes
Schedule 2.18      Employee Compensation and Benefit Plans
Schedule 2.20      Contaminated Properties
Schedule 2.23      Year 2000 Compliance















                                       iv






<PAGE>







                               AGREEMENT OF MERGER

     This Agreement of Merger (this  "Agreement") is made and entered into as of
the __ day of  January,  1999,  by and  among  CNB  BANCORP,  INC.,  a New  York
corporation   ("CNB"),   CNB  ACQUISITION  CORP.,  a  Delaware  corporation  and
wholly-owned  subsidiary  of  CNB  ("ACQUISITION"),   and  ADIRONDACK  FINANCIAL
SERVICES BANCORP, INC., a Delaware corporation ("Adirondack").

     WHEREAS,  the respective  Boards of Directors of the parties hereto deem it
advisable and in the best interests of the parties  hereto and their  respective
stockholders  to  consummate  the Merger (as  defined  in Section  1.1)  between
Acquisition and Adirondack, upon the terms and subject to the conditions of this
Agreement;

     WHEREAS,  concurrently with or as soon as practicable after the Merger, CNB
and Adirondack  shall cause  Adirondack's  wholly-owned  depository  institution
subsidiary,  Gloversville  Federal Savings (the "Bank"), to be merged with CNB's
wholly-owned  depository  institution  subsidiary,  City National Bank and Trust
Company  ("City")  (the  "Bank  Merger"),   such  that  City  is  the  resulting
wholly-owned  depository  institution  subsidiary of CNB (hereinafter  sometimes
called the ("Surviving Bank") in the Bank Merger;

     WHEREAS, subsequent to the Merger and the Bank Merger, CNB intends to merge
Adirondack  with and into CNB with CNB  surviving  such  merger  and after  such
merger and the Bank Merger, City shall continue to be a wholly-owned  subsidiary
of CNB; and

     WHEREAS,  the  parties  hereto  desire  to  make  certain  representations,
warranties,  covenants and agreements in connection  with this Agreement and the
Merger;

     NOW   THEREFORE,   in   consideration   of  the  premises  and  the  mutual
representations,   warranties,   covenants,  agreements  and  conditions  herein
contained, the parties hereto covenant and agree as follows:


                                       1



<PAGE>

                                    ARTICLE I
                                   THE MERGER

     1.1 The Merger.  Subject to the terms and  conditions of this Agreement and
in  accordance  with the  Delaware  General  Corporation  Law  ("DGCL"),  at the
Effective Time (as defined in Section 1.4 hereof),  Acquisition  shall be merged
with and into  Adirondack (the "Merger").  The separate  corporate  existence of
Acquisition shall cease, and Adirondack shall be the surviving  corporation (the
"Surviving  Corporation")  in the Merger,  shall be considered the same business
and  corporate  entity as each  merging  corporation,  and shall  have the other
properties,  liabilities and attributes as provided by the DGCL. Pursuant to the
Merger:

          (a) the  Certificate  of  Incorporation  of  Adirondack,  as in effect
immediately  prior to the Effective Time, shall be, from and after the Effective
Time, the Certificate of Incorporation of the Surviving Corporation;

          (b) the Bylaws of Acquisition,  as in effect  immediately prior to the
Effective  Time,  shall be, from and after the Effective Time, the Bylaws of the
Surviving Corporation;

          (c) the directors of  Acquisition  immediately  prior to the Effective
Time shall be, from and after the Effective Time, the directors of the Surviving
Corporation to serve until his or her death, resignation or removal or until his
or her successor is duly elected and qualified;

          (d) the officers of  Acquisition  immediately  prior to the  Effective
Time shall be, from and after the Effective  Time, the officers of the Surviving
Corporation to serve until his or her death, resignation or removal or until his
or her successor is duly elected and qualified;

          (e) the 100  shares of common  stock,  $.01 par  value per  share,  of
Acquisition,  issued and  outstanding  immediately  prior to the Effective Time,
shall be converted, without any action by the holder thereof, into 100 shares of
common stock, $0.01 par value per share, of the Surviving Corporation; and

          (f) all  shares  of  common  stock,  $.01  par  value  per  share,  of
Adirondack  ("Adirondack Shares"),  issued and outstanding  immediately prior to
the Effective Time,  other than Adirondack  Shares (i) the holders of which have
validly  demanded  appraisal of such shares  pursuant to Section 262 of the DGCL
("Section  262")  and  have  not  voted  such  shares  in  favor  of the  Merger
("Dissenting  Shares"),  (ii) owned by Adirondack as treasury  shares,  or (iii)
owned by CNB, Acquisition or by any direct or indirect subsidiary of any of them
(the  "CNB  Shares")  if any,  shall  be  converted  by  virtue  of the  Merger,
automatically  and  without  action  by the  holder  thereof,  into the right to
receive $15  million in the  aggregate,  less the  amount,  if any, by which the
Closing Equity (as defined below) is less than $9,114,959



                                       2



<PAGE>



(the "Merger Price").  The per share  consideration ("Per Share Price") shall be
determined by dividing the Merger Price by the total number of Adirondack Shares
outstanding as of the Effective Time (other than the CNB Shares). Closing Equity
is defined as the  stockholders'  equity of Adirondack as of the month end prior
to the Closing Date determined in accordance with generally accepted  accounting
principles,  consistently applied, but (i) shall exclude any unrealized gain and
losses  pursuant to SFAS 115, and (ii) shall be reduced by any  nonrecurring  or
extraordinary net gains (including all cumulative securities gains) in excess of
$5,000 since September 30, 1998 through the Closing Date,  provided however that
up to $50,000 in aggregate  pre tax gains (net of any losses)  realized upon the
disposition of real property held as "other real estate owned" by the Bank shall
be included  within the  definition of Closing Equity for purposes  hereof,  and
(iii) shall be increased by the amount of transaction  costs,  provided however,
that the increase relating to financial advisory fees,  investment banking fees,
legal and accounting costs associated with the transactions contemplated by this
Agreement shall be limited to $350,000.

          The  Merger  Price  shall be  payable  by CNB,  in cash,  without  any
interest  thereon  from the  Effective  Time until the time of  payment,  at the
Effective Time or such date thereafter as  certificates  shall be surrendered in
accordance with Section 1.2 of this Agreement.

          (g) The  Dissenting  Shares shall not be  converted  into the right to
receive  the Merger  Price at or after the  Effective  Time unless and until the
holder of such shares  withdraws  the demand for  appraisal  of their  shares or
otherwise  becomes  ineligible  to pursue  appraisal  rights under the DGCL.  If
converted  into the  right to  receive  the  Merger  Price  or other  amount  of
consideration  in  settlement  of an appraisal  demand or by order of a court of
competent jurisdiction,  the Dissenting Shares shall be canceled and shall cease
to exist.

          (h) At the  Effective  Time,  all  Adirondack  Shares  referred  to in
Section  1.1(f)(i),  (ii) and (iii) shall be canceled  and shall cease to exist,
and no consideration shall be delivered in exchange therefor.

     1.2 Exchange  Agent.  Prior to the Closing (as defined in Section 1.4), CNB
shall  designate an exchange agent  reasonably  satisfactory  to Adirondack (the
"Exchange Agent") to deliver to the stockholders of Adirondack the cash to which
they are entitled pursuant to the Merger.  With the approval of Adirondack,  not
to be  unreasonably  withheld,  CNB and the  Exchange  Agent  shall  prepare and
communicate to the  stockholders of Adirondack  instructions  and procedures for
the  stockholders to tender  certificates  evidencing  Adirondack  Shares to the
exchange agent in exchange for the Merger Price.



                                       3


<PAGE>

     1.3 Funding of  Exchange  Agent.  CNB shall  irrevocably  deposit  with the
Exchange  Agent at the  Effective  Time,  by wire,  or  other  acceptable  means
approved by  Adirondack,  the total  amount of funds  required to be paid at the
Effective  Time pursuant to Section 1.1 hereof for exchanges in accordance  with
this Agreement.

     1.4 Closing;  Effective Time. The closing of the transactions  contemplated
by this Agreement (the "Closing") shall take place on such date and at such time
and place as the parties may  mutually  agree,  which shall be no later than the
last business day of the calendar month  following the month in which all of the
conditions  precedent to the Merger set forth in Article V have occurred if such
conditions shall have occurred, unless such date is extended by mutual agreement
of the parties  (hereinafter  referred to sometimes as the "Closing Date").  The
parties  hereto agree to file on the Closing Date a  Certificate  of Merger,  as
contemplated  by Section  251(c) of the DGCL. The Merger shall be effective upon
the  close of  business  on the day  when the  Certificate  of  Merger  has been
accepted for filing by the Delaware  Secretary of State (the  "Effective  Time")
unless the parties otherwise subsequently agree.

     1.5 Stock Options.  At the Effective  Time,  options to acquire  Adirondack
Shares ("Option") awarded under the Adirondack Financial Services Bancorp,  Inc.
1998 Stock Option and  Incentive  Plan (the  "Adirondack  Option  Plan") will be
converted  into  options to purchase  shares of CNB,  $2.50 par value per share,
common stock ("CNB Shares") as hereinafter  provided,  and the Adirondack Option
Plan shall be assumed.  Each holder of an Option  awarded  under the  Adirondack
Option Plan which is  outstanding  at the Effective Time shall receive from CNB,
as of the Effective Time,  whether or not the Option is then  exercisable  under
the terms of the Adirondack Option Plan an option to purchase that number of CNB
Shares at the ratio of .575 CNB Shares for each option to purchase an Adirondack
Share. The CNB options shall otherwise be subject to the terms of the Adirondack
Option Plan and the grants thereunder (including the requirements for Continuous
Service and vesting as defined by the Adirondack Option Plan and the grants made
thereunder),  as  applicable.  The per share  exercise  price of such CNB option
shall similarly be adjusted.

                                   ARTICLE II
                    ADIRONDACK REPRESENTATIONS AND WARRANTIES

     This  Agreement  is  entered  into  by  CNB  upon  the  understanding,  and
Adirondack  represents  and  warrants  that the  following  Representations  and
Warranties,  being the only  representations  or warranties made to CNB by or on
behalf of Adirondack in connection  with the  transactions  contemplated by this
Agreement, are true and correct on the date of this Agreement:



                                       4


<PAGE>

     2.1 Organization,  Good Standing and Authority. Adirondack is a corporation
duly  organized,  validly  existing and in good  standing  under the laws of the
State of Delaware and has the corporate  power and authority to own its property
and assets and to carry on its business as it is now being conducted. Adirondack
is registered as a savings and loan holding  company under the Home Owners' Loan
Act ("HOLA"). The Bank is a federal savings association chartered under the laws
of the United States of America and all of its issued and outstanding  shares of
common stock are owned of record and  beneficially  by  Adirondack.  The Bank is
duly  organized,  validly  existing and in good  standing  under the laws of the
United  States of America and has the  corporate  power and authority to own its
property and assets and to carry on its  business as it is now being  conducted.
The Bank is a member in good standing of the Federal Home Loan Bank System.  The
deposits of the Bank are insured up to applicable  limits by the Federal Deposit
Insurance  Corporation ("FDIC") through the Savings Association  Insurance Fund.
The Bank does not own or control any voting  stock or equity  securities  of any
other entity, except as set forth in Schedule 2.1.

     2.2  Organizational  Documents;  Minutes and Stock Records.  Adirondack has
furnished  CNB a copy of its  Certificate  of  Incorporation  and bylaws and the
charter and bylaws of the Bank, in each case as amended to the date hereof,  and
such other  documents  relating to the authority of  Adirondack  and the Bank to
conduct their business as CNB has requested. All such documents are complete and
correct copies of the original  documents.  The stock register of Adirondack and
minute books of Adirondack and the Bank are complete and correct in all material
respects and accurately reflect all meetings,  consents and other actions of the
organizers,  incorporators,  shareholders and stockholders (as the case may be),
Board of Directors and  committees  of the Board of Directors of Adirondack  and
the Bank and all  transactions  in the capital stock of Adirondack and the Bank,
occurring since Adirondack's initial organization.

     2.3  Capitalization  of Adirondack.  As of the date of this Agreement,  the
authorized  capital stock of Adirondack  consists of 1,200,000  shares of common
stock,  $.01 par value  per  share,  of which  689,055  shares  are  issued  and
outstanding and 100,000 shares of preferred stock,  $.01 par value per share, of
which no shares  are issued and  outstanding.  As of the date of this  Agreement
there are options for 62,820 Adirondack Shares to be issued under the Adirondack
Option Plan.  Set forth on Schedule 2.3 is a list of the option  holders and the
exercise price for each Option.  The issued and outstanding shares of Adirondack
have  been  duly and  validly  authorized  and  issued  and are  fully  paid and
nonassessable. Except for the aforesaid options to purchase shares of Adirondack
Common  Stock  (which  shall be  converted  into  options to purchase CNB Shares
pursuant  to Section  1.5  hereof),  and except for the rights of CNB under this
Agreement there are or will be at the Closing no options, agreements,  contracts
or other


                                       5




<PAGE>

rights  granted by Adirondack to purchase or acquire from  Adirondack any shares
of capital stock of Adirondack,  whether now or hereafter  authorized or issued.
There are 25,123  Adirondack  Shares issued under the  Recognition and Retention
Plan (as defined in Section 4.14(d)).

     2.4 Financial  Statements and Other  Reports.  Adirondack has furnished CNB
true and complete  copies of the following  financial  statements and reports of
Adirondack and the Bank:

          (a) Consolidated Statements of Financial Condition as of September 30,
1998 and 1997, and Consolidated Statements of Income, Consolidated Statements of
Cash Flows and Consolidated  Statements of Stockholders' Equity of Adirondack as
of September 30, 1998 and for each of the three years then ended  (collectively,
the "Adirondack Financial Statements"); and

          (b)  Thrift  Financial  Reports  filed by the Bank with the  Office of
Thrift Supervision (the "OTS") for the fiscal years ended September 30, 1998 and
1997.

          The  Adirondack  Statements  described in clause (a) above are audited
and  have  been  prepared  in  conformity  with  generally  accepted  accounting
principles  applied on a consistent basis, and, together with the notes thereto,
present fairly in all material respects the financial  position of Adirondack at
the dates shown and the results of operations for the years then ended.

          The  information  contained  in the reports  described  in clauses (b)
above does not contain any untrue  statement of a material fact or omit to state
a  material  fact  required  to be  stated  therein  or  necessary  to make  the
statements made therein not misleading.

     2.5 SEC Documents. Adirondack has made available to CNB a true and complete
copy of each report,  schedule,  registration  statement  and  definitive  proxy
statement filed by Adirondack  with the Securities and Exchange  Commission (the
"SEC") (as such documents have since the time of their filing been amended,  the
"Adirondack  SEC  Documents"),  which are all the documents that  Adirondack was
required to file with the SEC. As of their  respective  dates of filing with the
SEC, the  Adirondack  SEC Documents  complied in all material  respects with the
requirements of the Securities Act of 1933, as amended (the  "Securities  Act"),
or the Exchange  Act, as the case may be, and the rules and  regulations  of the
SEC thereunder applicable to such Adirondack SEC Documents,  and did not contain
any  untrue  statement  of a  material  fact or omit to  state a  material  fact
required to be stated  therein or necessary to make the statements  therein,  in
light of the circumstances under which they were made, not misleading  (provided
that certain statements  regarding the number of authorized shares of Adirondack
capital stock were incorrect).  The financial  statements of Adirondack included
in the  Adirondack  SEC Documents  complied as to form,  as of their  respective
dates  of  filing  with  the  SEC,  in all  material  respects  with  applicable
accounting  requirements and with the published rules and regulations of the SEC
with respect


                                       6


<PAGE>

thereto,  have been prepared in accordance  with generally  accepted  accounting
principles  applied on a consistent basis during the periods involved (except as
may be indicated in the notes) and fairly  present in all material  respects the
consolidated  financial  position of  Adirondack as of the dates thereof and the
consolidated  results of operations,  changes in  stockholders'  equity and cash
flows for the years then ended.  All material  agreements,  contracts  and other
documents  required  to be  filed  as  exhibits  to any of  the  Adirondack  SEC
Documents have been so filed.

     2.6  Undisclosed  Liabilities.  As of the date  hereof,  except  for  those
liabilities  that are fully  reflected  or  reserved  against in the  Adirondack
Financial  Statements,  liabilities  disclosed in Schedule  2.6 and  liabilities
incurred in the ordinary  course of business since  September 30, 1998,  neither
Adirondack nor any of its  Subsidiaries has incurred any liability of any nature
whatsoever (whether absolute,  accrued,  contingent or otherwise and whether due
or to become due) that, either alone or when combined with similar  liabilities,
has had, or could  reasonably be expected to have, a Material  Adverse Effect on
Adirondack. As used in this Agreement, the term "Material Adverse Effect" means,
with respect to Adirondack or CNB, as the case may be, a material  effect (i) on
the business, assets,  properties,  results of operations or financial condition
of  such  party  and  its  Subsidiaries,  taken  as a  whole,  or  (ii)  on  the
consummation  of the Merger;  provided,  however,  that Material  Adverse Effect
shall not be deemed to include the impact of (a) changes in laws and regulations
or  interpretations  thereof  that are  generally  applicable  to the banking or
savings industries,  (b) changes in generally accepted accounting  principles or
regulatory accounting  requirements that are generally applicable to the banking
or savings industries, (c) expenses incurred in connection with the transactions
contemplated  hereby,  (d) changes  attributable to or resulting from changes in
general  economic  conditions,  including  changes  in the  prevailing  level of
interest rates, and (e) any  modifications or changes to valuation  policies and
practices  in  connection  with the  Merger or  restructuring  charges  taken in
connection with the Merger,  in each case in accordance with generally  accepted
accounting principles. The word "Subsidiary" or "Subsidiaries" when used in this
Agreement  with respect to any party means any bank,  corporation,  partnership,
limited  liability  company,  or other  organization,  whether  incorporated  or
unincorporated,  which is consolidated  with such party for financial  reporting
purposes.

     2.7  Loan Portfolio and Delinquent Loans.

          (a)  The  loans  contained  in the  loan  portfolio  of the  Bank  are
evidenced by promissory  notes or other evidences of indebtedness,  which,  with
all ancillary  security  documents,  except as set forth in Schedule 2.7(a), and
except for matters arising in the ordinary course of business,  constitute valid
and binding obligations of the Bank and, to the best of Adirondack's  knowledge,
each of the other parties



                                       7


<PAGE>

thereto,  enforceable  in  accordance  with  their  terms  except as  limited by
applicable  bankruptcy,  insolvency,  moratorium or other similar laws affecting
the  enforcement of creditors'  rights and remedies  generally and by applicable
laws or  principles  of equity  that may affect the  availability  of  equitable
remedies.  No party  liable to the Bank with  respect to such loans has notified
the Bank  regarding  any  defense,  set-off or  counterclaim  and to the best of
Adirondack's  knowledge none of such loans is currently  subject to any defense,
set-off or counterclaim,  and all such loans which are secured,  as evidenced by
the ancillary security documents, are so secured by valid and enforceable liens.

          (b) Except as set forth in Schedule 2.7(b), neither Adirondack nor any
Adirondack Subsidiary is a party to any written or oral loan agreement,  note or
borrowing  arrangement the unpaid principal balance of which exceeds $25,000 and
as to  which  the  obligator  is more  than 90 days  delinquent  in  payment  of
principal and interest or on which  Adirondack or any Adirondack  Subsidiary has
stopped accruing interest.

          (c) The Bank's  allowance  for loan  losses as of the date  hereof has
been calculated in accordance with prudent and customary  banking  practices and
is adequate to reflect the risk inherent in the Bank's loan portfolio.

     2.8 No  Adverse  Changes.  Other  than as  specifically  disclosed  in this
Agreement,  the  Adirondack  Financial  Statements,  the  schedules  or exhibits
provided for herein,  or any other writing delivered to CNB, since September 30,
1998,  there has not occurred any event which has made a Material Adverse Effect
or any condition,  event,  circumstance,  fact or occurrence (other than changes
resulting from or  attributable  to changes in laws,  regulations  and generally
accepted  accounting  principles  or  interpretations)  that may  reasonably  be
expected to result in a Material Adverse Effect on Adirondack.

     2.9 Conduct of Business in Normal  Course.  Except as set forth in Schedule
2.9, the business of Adirondack  has, since  September 30, 1998,  been conducted
only in the ordinary and usual course consistent with past practice.

     2.10 Properties and Assets.  The assets reflected in the most recent of the
Adirondack Financial Statements or identified in this Agreement or the schedules
or exhibits provided for herein include substantially all of the assets owned by
Adirondack,  except  for  those  subsequently  disposed  of for  fair  value  or
otherwise  abandoned  or  disposed of as  worthless  in the  ordinary  course of
business.  Adirondack has a valid right to use or a valid leasehold interest in,
all real  property  used by it in the conduct of its business as it is now being
conducted,  subject to no  mortgage,  pledge,  lien,  option,  conditional  sale
agreement,  encumbrance,  security interest, title exceptions or restrictions or
claim or  charge  of any kind  except  for (i)  liens  for taxes not yet due and
payable, (ii) rights of other parties under leases or other



                                       8



<PAGE>

arrangements  by which  Adirondack  uses such  real  property,  and (iii)  minor
imperfections  of title  none of  which is  substantial  in  amount,  materially
detracts from the value or impairs Adirondack's present use of the property.  To
the best of Adirondack's  knowledge,  all material  certificates,  licenses, and
permits  required  for the lawful use and  occupancy  of such real  property  by
Adirondack,  have been  obtained and are in full force and effect.  All material
tangible  personal  property owned by Adirondack,  or used by it in its business
and necessary for the operation of its business,  is in good working  condition,
normal wear and tear excepted.

     2.11  Insurance.  Adirondack has furnished CNB with a Schedule of Insurance
(Schedule  2.11) that sets forth a complete  and correct list of all policies of
insurance in which  Adirondack  is named as an insured  party,  which  otherwise
relate to or cover any assets, properties, premises, operations and personnel of
Adirondack or which is owned or carried by  Adirondack.  Adirondack  has in full
force and effect the policies of insurance set forth in such Schedule. There has
been no  notice  given by any  party  of  interest  in or to any  such  policies
claiming any breach or  violation  of any  provisions  thereof,  disclaiming  or
denying any coverage  thereof,  or canceling or threatening  cancellation of any
such insurance  contracts.  Adirondack's  policies of insurance  comply with the
requirements of any contracts binding on Adirondack or its Subsidiaries relating
to its assets or properties.

     2.12 Litigation and Compliance with Laws.  Adirondack and the Bank are each
in substantial  compliance with all material applicable  federal,  state, county
and municipal laws and regulations (a) that regulate or are concerned in any way
with the business of banking or acting as a fiduciary,  including those laws and
regulations  relating to the  investment of funds,  the taking of deposits,  the
extension of credit, the collection of interest,  and the location and operation
of banking  facilities or (b) that otherwise relate to or affect the business or
assets of the Bank or the  assets  owned,  used or  occupied  by it,  except for
violations  which would not,  individually or in the aggregate,  have a Material
Adverse  Effect on  Adirondack.  Except as disclosed in Schedule 2.12, (i) there
are no  claims,  actions,  suits,  orders  or  proceedings  pending,  or, to the
knowledge of Adirondack,  threatened  against Adirondack or the Bank, or, to the
knowledge of  Adirondack,  the Bank's  institution-affiliated  parties (in their
capacities  as  such),  at law or in  equity,  or  before  any  federal,  state,
municipal  or  other  governmental   authority,  or  before  any  arbitrator  or
arbitration  panel,  whether by  contract or  otherwise,  as to which an adverse
determination  is likely  and  which,  if  adversely  determined,  would  have a
Material  Adverse Effect on Adirondack,  and (ii) there is no decree,  judgment,
order or supervisory agreement in existence against or restraining Adirondack or
the Bank,  or any of the Bank's  institution-affiliated  parties from taking any
actions of any kind in  connection  with the business of Adirondack or the Bank,
as the case may be, which has had or is likely to have a Material



                                       9



<PAGE>

Adverse  Effect on  Adirondack.  Adirondack has not received from any regulatory
authority any notice of, nor to the knowledge of Adirondack does there exist any
threat of, enforcement actions.

     2.13  Conflict of Interest  Transactions.  Except as  reflected in Schedule
2.13, no executive  officer or director of Adirondack,  or holder of 10% or more
of the common stock of Adirondack,  or any member of the immediate family of any
such person has, since September 30, 1998, been involved in any transaction with
Adirondack (excluding  transactions in deposit accounts) that involves an amount
in excess of $15,000 or has been involved in any other material transaction with
Adirondack or has had loans or any commitment to loan  outstanding from the Bank
involving in excess of $15,000.

     2.14  Significant  Contracts.  Schedule  2.14  sets  forth  a  Schedule  of
Significant  Contracts,  and  completely  and  accurately  lists  the  following
contracts,  commitments or  arrangements  (whether  written or oral) under which
Adirondack is obligated on the date hereof:

          (a) All consulting  arrangements,  and contracts for  professional and
other services,  including those under which  Adirondack  performs  services for
others, that are not terminable by Adirondack without damages or penalty with 30
days notice;

          (b) All  leases of real  estate or  personal  property,  exclusive  of
leases of  personal  property  whereunder  total  annual  rentals  are,  in each
instance, less than $5,000;

          (c) All  contracts,  commitments  and  agreements  for  the  purchase,
acquisition,  development,  sale or  disposition  of real or personal  property,
exclusive  of  conditional  sales  contracts  and  security  agreements  for the
acquisition of personal  property  whereunder total future payments are, in each
instance, less than $5,000;

          (d) All  employee  benefit  plans (as  defined in Section  3(3) of the
Employee   Retirement  Income  Security  Act  of  1974  ("ERISA"))  under  which
Adirondack  or the  Bank  has or may  have  any  obligation  ("Adirondack  ERISA
Plans"),  and  all  employment  contracts,  supplemental  executive  agreements,
severance  agreements and all other employee  compensation  arrangements and all
other bonus, deferred  compensation,  pension,  retirement,  salary continuation
agreements, profit sharing, stock option, stock purchase, stock appreciation and
other employee benefit plans, formal or informal,  under which Adirondack or the
Bank has or may have any obligation ("Adirondack non-ERISA Plans") and, together
with the Adirondack ERISA Plans, (the "Adirondack Benefit Plans");

          (e) All union and other labor contracts;

          (f) All  agreements,  contracts,  mortgages,  loans,  deeds of  trust,
leases,  commitments,  indentures,  notes,  instruments and other  arrangements,
which are with officers or directors of Adirondack, any affiliates of Adirondack
within the meaning of Section 23A of the Federal Reserve Act, or any record


                                       10


<PAGE>

or beneficial owner of 10% or more of the common stock of Adirondack,  excepting
any ordinary and customary  banking  relationships  that comply with  applicable
banking regulations; and

          (g) Each other  material  contract to which  Adirondack  is a party or
under which it is obligated  made other than in the usual or ordinary  course of
business and which is not  terminable by Adirondack  without  damages or penalty
with 30 days notice.

     2.15 No Defaults.  To the best of its  knowledge,  Adirondack has fulfilled
and taken all action  reasonably  necessary to date to enable it to fulfill when
due, all material obligations under all contracts,  commitments and arrangements
to which it is a party,  and there are no material  defaults  and no events have
occurred  that,  with the lapse of time or  election  of any other  party,  will
become  material  defaults  by it  under  any  such  contracts,  commitments  or
arrangements,  except for defaults which either individually or in the aggregate
would not have a Material Adverse Effect on Adirondack.

     2.16 Additional Schedules.  The following additional schedules are attached
hereto:  (a) Schedule  2.16(a),  which is a Real Estate Schedule  describing all
real estate owned by or in which  Adirondack  has any interest as of the date of
this Agreement,  or which is the subject of pending  foreclosure  proceedings by
Adirondack, indicating in each case whether such real estate is improved and the
nature of any material  encumbrances or defects of title of which Adirondack has
actual knowledge;  and (b) Schedule 2.16(b),  which is a Securities  Schedule of
all  investment  securities  owned by Adirondack as of September 30, 1998.  Such
schedules are materially complete and correct.

     2.17  Taxes.  Except as set forth in  Schedule  2.17,  no  application  for
extension of time for filing any tax return or consent to any  extension of time
for  filing  any tax  return  or  consent  to any  extension  of the  period  of
limitations  applicable to the  assessment or collection of any tax is in effect
with respect to Adirondack, and all tax returns and information returns required
to be  filed  by  Adirondack  with  the  United  States  or any  state  or local
government  unit have been, and until the Closing will have been,  timely filed,
other  than  those tax  returns  the  failure  of which to file would not have a
Material  Adverse  Effect on  Adirondack.  Adirondack  is not  delinquent in the
payment  of any taxes  claimed to be due by any taxing  authority  and  adequate
provisions for taxes have been made on its books.  None of Adirondack's  federal
or state  income tax  returns is being  examined by the  appropriate  federal or
state agency.  Adirondack has not received any notice of any proposed deficiency
for any duty, tax,  assessment or governmental  charge, and there are no pending
claims with respect thereto.  Adirondack is a member of a consolidated group for
purposes of the Internal Revenue Code of 1986, as amended (the "Code").

     2.18 Employee  Compensation  and Benefit Plans. To the best of Adirondack's
knowledge,  each of the Adirondack Benefit Plans has been  administered,  in all
material  respects,  in  compliance  with



                                       11


<PAGE>

its terms and the requirements of applicable law. Neither  Adirondack nor any of
its  affiliates,  its  employees,  directors or agents,  or any  fiduciary,  has
engaged in any "Prohibited  Transaction"  (as defined in Section 406 of ERISA or
4975(c)(1)  of the Code) that is not exempt under  Section  4975(c)(l) or (d) of
the Code or Section  407 or 408 of ERISA with  respect to any  Adirondack  ERISA
Plan.  Except as disclosed on Schedule 2.18, each Adirondack  ERISA Plan that is
intended to be qualified under Section 401(a) and related provisions of the Code
is the subject of a favorable  determination  letter from the  Internal  Revenue
Service  to the  effect  that it is so  qualified  under the Code.  No matter is
pending relating to any Adirondack Benefit Plan before any court or governmental
agency. Except as set forth in Schedule 2.18, neither Adirondack, nor any of its
affiliates is, or has ever been, obligated to contribute to a multiemployer plan
(as  defined in Section  3(37) of ERISA).  Except as  required  pursuant  to the
Consolidated  Omnibus Budget  Reconciliation  Act of 1985,  Section 4980B of the
Code and  Section  601 of ERISA  or as  reflected  on  Schedule  2.18  delivered
pursuant  hereto,  neither  Adirondack,   nor  any  other  party  on  behalf  of
Adirondack,  has any obligation or commitment to provide health,  disability, or
life  insurance or similar  welfare  benefits to former  employees or members of
their families.

     2.19 Authorization of Transactions. The execution, delivery and performance
of this  Agreement  by  Adirondack  have  been duly  authorized  by the Board of
Directors of Adirondack.  Subject to approval by the  stockholders of Adirondack
as contemplated by Section 5.1(d) hereof, Adirondack has full corporate power to
execute,  deliver and perform this Agreement and to consummate the  transactions
herein  contemplated,  and such  execution,  delivery and  performance  does not
violate  any  provisions  of the  Certificate  of  Incorporation  or  bylaws  of
Adirondack  or the  charter or bylaws of the Bank or any orders,  agreements  or
directives  to which  Adirondack  or the Bank is a party or is otherwise  bound.
Except for the regulatory approvals referred to in Section 5.1(c) or approval of
stockholders  referred to in Section 5.1(d) hereof, no consent of any regulatory
authority or other person is required to be obtained by  Adirondack  in order to
permit Adirondack to perform its obligations hereunder or to permit consummation
of the Merger.

     2.20 Contaminated Properties. As of the date hereof:

          (a) Except as disclosed in Schedule 2.20, none of the properties owned
or leased by Adirondack or, to the knowledge of  Adirondack,  held by Adirondack
as a fiduciary for the account of others, or which collateralize any outstanding
material  loan or line of credit,  whether or not such loan or line of credit is
or has been in default, is contaminated with any wastes or hazardous substances,
as defined below,  except in compliance with  Environmental  Laws, as defined in
Section 4.18.

          (b)  Adirondack  neither  is nor may it be  deemed  to be an "owner or
operator"  of a  "facility"  or  "vessel"  which  owns,  possesses,  transports,
generates, or disposes of a "hazardous






                                       12



<PAGE>

substance,"  as those  terms are  defined in Section  9601 of the  Comprehensive
Environmental  Response  Compensation  and Liability Act of 1980 and which would
subject it to any liability under such Act.

     2.21 Change in Business  Relationships.  Except as  described in writing to
CNB,  Adirondack has no actual  notice,  whether on account of this Agreement or
otherwise,  that any  customer,  agent,  representative  or supplier  intends to
discontinue,  diminish, or change its relationships with Adirondack,  the effect
of which would have a Material Adverse Effect on Adirondack.

     2.22 Broker's and Finder's Fees. Adirondack has not incurred any obligation
or liability,  contingent or otherwise, for any brokerage commission or finder's
fee or like compensation in respect of the transactions  contemplated  hereunder
except for fees and expenses that may be owed Capital  Resources Group, Inc. for
investment  banking  services,  which  fees  (including  any  expenses  and fees
previous  accrued or paid in connection  with the  transactions  contemplated by
this Agreement) shall not exceed $200,000.

     2.23  Year  2000  Compliance.  The Bank is in  compliance  in all  material
respects  with the Year 2000  guidelines of the Federal  Financial  Institutions
Examination Counsel as set forth in its Interagency Statement dated May 5, 1997.
Schedule  2.23 lists the  documents  the Bank has provided to CNB that relate to
the Bank's compliance with the Interagency Statement, and all such documents are
true, correct and complete in all material respects as of the date hereof.

                                   ARTICLE III
                         REPRESENTATIONS AND WARRANTIES
                         CONCERNING CNB AND ACQUISITION

     This Agreement is entered into by Adirondack  upon the  understanding,  and
CNB and Acquisition  represent and warrant,  that the following  Representations
and Warranties,  being the only representations or warranties made to Adirondack
by or on behalf  of CNB and  Acquisition  in  connection  with the  transactions
contemplated  by this  Agreement,  are  true  and  correct  on the  date of this
Agreement:

     3.1 Corporate  Existence.  CNB is a  corporation  duly  organized,  validly
existing,  and in good standing  under the laws of the State of New York and has
the corporate power and authority to own its property and assets and to carry on
its business as now being  conducted.  CNB is a bank holding company  registered
under the Federal  Bank  Holding  Company Act of 1956,  as amended and City is a
national  banking  association  organized  under the laws of the United  States.
Acquisition  is a  corporation  duly  organized,  validly  existing  and in good
standing under the laws of the State of Delaware, and CNB owns all of the issued
and outstanding voting stock of Acquisition.




                                       13


<PAGE>


     3.2 Financial  Statements.  CNB has furnished  Adirondack true and complete
copies of its  Consolidated  Balance Sheet,  Consolidated  Statements of Income,
Consolidated   Statements   of  Cash  Flows  and   Consolidated   Statements  of
Stockholders'  Equity as of and for the years ended December 31, 1997,  1996 and
1995  together  with the  interim  financial  statements  as of and for the nine
months ended September 30, 1998 (collectively,  "CNB Financial Statements"). The
CNB Financial  Statements as of and for the three years ended  December 31, 1997
are audited,  and together with the unaudited financial statements as of and for
the nine months ended  September 30, 1998, have been prepared in accordance with
generally  accepted  accounting  principles  applied on a consistent basis, and,
together with the notes thereto, present fairly the financial position of CNB at
the dates shown and the results of operations for the periods then ended.

     3.3 SEC Documents. CNB has made available to Adirondack a true and complete
copy of each report,  schedule,  registration  statement  and  definitive  proxy
statement  filed by CNB with the Securities and Exchange  Commission (the "SEC")
within the two year period prior the date hereof (as such  documents  have since
the time of their filing been amended,  the "CNB SEC Documents"),  which are all
the documents that CNB was required to file with the SEC within such period.  As
of their respective dates of filing with the SEC, the CNB SEC Documents complied
in all material respects with the requirements of the Securities Act of 1933, as
amended (the "Securities Act"), or the Exchange Act, as the case may be, and the
rules  and  regulations  of the  SEC  thereunder  applicable  to  such  CNB  SEC
Documents,  and did not contain any untrue  statement of a material fact or omit
to state a material fact required to be stated  therein or necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not  misleading.  The  financial  statements  of CNB  included  in the  CNB  SEC
Documents  complied as to form, as of their  respective dates of filing with the
SEC, in all material respects with applicable  accounting  requirements and with
the published rules and regulations of the SEC with respect  thereto,  have been
prepared in accordance with generally accepted accounting  principles applied on
a consistent  basis during the periods  involved  (except as may be indicated in
the  notes)  and  fairly  present  in all  material  respects  the  consolidated
financial  position of CNB as of the dates thereof and the consolidated  results
of operations, changes in stockholders' equity and cash flows for the years then
ended.  All material  agreements,  contracts and other documents  required to be
filed as exhibits to any of the CNB SEC Documents have been so filed.

     3.4  Undisclosed  Liabilities.  As of the date  hereof,  except  for  those
liabilities  that are fully  reflected or reserved  against in the CNB Financial
Statements  and  liabilities  incurred in the ordinary  course of business since
September 30, 1998, neither CNB nor any of its Subsidiaries has incurred any

                                       14

<PAGE>

liability of any nature whatsoever  (whether  absolute,  accrued,  contingent or
otherwise and whether due or to become due) that,  either alone or when combined
with similar  liabilities,  has had, or could  reasonably be expected to have, a
Material Adverse Effect on CNB.

     3.5 No  Adverse  Changes.  Other  than as  specifically  disclosed  in this
Agreement or the CNB Financial Statements there has not occurred any event which
has made a Material Adverse Effect or any condition,  event, circumstance,  fact
or occurrence  (other than changes  resulting from or attributable to changes in
laws,    regulations   and   generally   accepted   accounting   principles   or
interpretations) that may reasonably be expected to result in a Material Adverse
Effect on CNB.

     3.6 Authorization of Transactions.  The execution, delivery and performance
of this Agreement by CNB have been duly  authorized by the Board of Directors of
CNB,  this being the only  authorization  required  under CNB's  Certificate  of
Incorporation,  its bylaws, or governing statutes.  CNB has full corporate power
to  execute,   deliver  and  perform  this   Agreement  and  to  consummate  the
transactions herein contemplated,  and such execution,  delivery and performance
does not violate any provisions of the Certificate of  Incorporation of CNB, its
bylaws,  or any orders,  agreements  or directives to which CNB is a party or is
otherwise  bound.  The execution,  delivery and performance of this Agreement by
Acquisition  have been duly authorized by the Board of Directors of Acquisition,
this  being  the  only  corporate  authorization  required  under  Acquisition's
Certificate of  Incorporation,  its bylaws, or governing  statutes.  CNB, in its
capacity as the sole stockholder of Acquisition,  has approved this Agreement as
required by the DGCL. Except for the regulatory approvals referred to in Section
5.1(c)  hereof,  no  consent  of any  regulatory  authority  or other  person is
required to be obtained by CNB in order to permit CNB to perform its obligations
hereunder or to permit consummation of the Merger.

     3.7  Financial  Resources.  CNB has the financial  wherewithal,  whether by
using  its  internal  funds,  external  financing,   or  both,  to  perform  its
obligations  under this  Agreement.  CNB and its  Subsidiaries  are, and will be
following  the Merger,  in  compliance  with all  applicable  capital,  debt and
financial  and  non-financial  criteria  of state and federal  banking  agencies
having  jurisdiction  over them. CNB has no knowledge of any facts or conditions
applicable to it or its  Subsidiaries  that would reasonably lead CNB to believe
the Merger will not be approved by the Board of Governors of the Federal Reserve
System (the "Federal  Reserve") and any other state or federal banking  agencies
having  jurisdiction  over the  transactions  contemplated  hereby  or that such
approvals would be delayed.

     3.8 Year 2000  Compliance.  CNB and City are in  compliance in all material
respects  with the Year 2000  guidelines of the Federal  Financial  Institutions
Examination Counsel as set forth in its Interagency Statement dated May 5, 1997.

                                       15
<PAGE>

     3.9 Regulatory Matters. Neither CNB nor City is the subject of, nor a party
to, any regulatory action or agreement such as letter agreements,  memorandum of
understanding,  cease and desist orders or like agreements.  City has received a
Satisfactory  or better  CRA  rating by the  Office  of the  Comptroller  of the
Currency.


                                   ARTICLE IV
                              ADDITIONAL AGREEMENTS

     4.1  Conduct of  Business  of  Adirondack.  Between the date hereof and the
Closing Date, except as contemplated or permitted by this Agreement,  Adirondack
shall  conduct its  business and shall cause the Bank to conduct its business in
the usual and ordinary course  consistent in all material  respects with prudent
banking  practices.  Without  limiting the foregoing,  without the prior written
consent of CNB, which consent shall not be unreasonably  withheld (provided that
CNB shall respond to a request for a consent within five business days):

          (a) Adirondack  shall, and shall cause the Bank to, make no changes in
their respective  charter or bylaws, the number of issued and outstanding shares
(other  than  the  issuance  of up to 1,000  shares  that  may be  issued  under
Adirondack's  401(k) Plan and the issuance of shares under the Adirondack Option
Plan),  or the number of options except for changes  resulting from the exercise
of existing Options in accordance with their terms;

          (b)  Adirondack  shall,  and shall cause the Bank to, not increase the
compensation of their directors, officers or employees.

          (c)  Adirondack  shall,  and shall cause the Bank to, make no loan for
$150,000 or more (including  aggregation of loans to any one customer or related
entities)  except for loans  currently  committed to be made pursuant to written
commitment  letters,  and Adirondack shall, and shall cause the Bank to, make no
other loans, or renewals or restructuring of loans except in the ordinary course
of business  and  consistent  in all  material  respects  with  prudent  banking
practices and policies and applicable  rules and regulations of federal or state
banking  agencies  ("Regulatory  Authorities")  with  respect to amount,  terms,
security and quality of the borrower's credit;

          (d)  Adirondack  shall not  declare  or pay any stock  dividend,  cash
dividend or other distribution without the prior written consent of CNB;

          (e)  Adirondack  shall,  and shall  cause the Bank to,  use their best
efforts  to  maintain  their  present  insurance  coverage  in  respect of their
respective properties and businesses;

                                       16

<PAGE>

          (f) Adirondack shall, and shall cause the Bank to, make no significant
changes,  outside the ordinary course of business,  in the general nature of the
business conducted by Adirondack and the Bank,  including but not limited to the
investment or use of their assets, the liabilities they incur, or the facilities
they operate;

          (g) Adirondack  shall, and shall cause the Bank to, not enter into any
employment,  consulting or other similar  agreements  (other than  consulting or
employment  agreements  pursuant to Section 4.1(n)) that isnot  terminable on 30
days' notice or less without penalty;

          (h) Adirondack shall, and shall cause the Bank to, not take any action
that  would  result  in  a  termination,   partial   termination,   curtailment,
discontinuance  or merger into another plan or trust of any  Adirondack  Benefit
Plan, except as provided in this Agreement;

          (i)  Adirondack  shall,  and shall  cause the Bank to,  timely file or
extend all required tax returns with all applicable taxing  authorities and will
not make any  application for or consent to any extension of time for filing any
tax return or any extension of the period of limitations applicable thereto;

          (j)  Except  as  already   reflected  in  the  Financial   Statements,
Adirondack  shall,  and shall  cause the Bank to, not make any  expenditure  for
fixed  assets in excess of  $10,000  for any  single  item,  or  $25,000  in the
aggregate, or enter into any lease of fixed assets;

          (k)  Adirondack  shall,  and shall  cause  the Bank to,  not incur any
liabilities or obligations,  make any commitments or  disbursements,  acquire or
dispose of any property or asset,  make any contract or agreement,  or engage in
any  transaction,  except in the  ordinary  course  consistent  in all  material
respects with prudent banking practices;

          (l)  Adirondack  shall,  and shall cause the Bank to, only purchase or
invest in instruments permitted by the Bank's investment policy,  including, but
not limited to, obligations of the government of the United States,  agencies of
the United States or mortgage-backed  securities,  and to not execute individual
investment transactions of greater than $2,000,000 in principal amount;

          (m) Adirondack  shall, and shall cause the Bank to, make no changes of
a material nature in their accounting procedures, methods, policies or practices
or the manner in which they conduct their businesses and maintain their records,
except as may be required by applicable law or regulation;

          (n) Subject to the  approval of the  selection of and the terms of the
engagement thereof by CNB,  Adirondack and the Bank shall, as soon as reasonably
possible following execution of this Agreement,  engage consultants or employees
to assist in the management of Adirondack and the Bank pending the Closing Date,
provided that the terms of the engagements shall provide that agreement to

                                       17

<PAGE>

provide such services are  cancelable  upon the expiration of one year and shall
provide  for  compensation  not to  exceed  $60,000  per  annum  plus  usual and
customary business expense reimbursement; and

          (o) Subject to and only upon the receipt of the prior written approval
of CNB,  Adirondack  may propose to its  stockholders,  in  connection  with the
approval of the Agreement as required by Section 4.4 hereof, that the Adirondack
Option Plan and  Recognition  and  Retention  Plan be amended to provide for the
acceleration  of the  vesting  of all  outstanding  options  granted  under  the
Adirondack  Option Plan and awards of Adirondack  Shares made under  Recognition
and Retention Plan upon the Closing.


     4.2  Conduct of  Business  of CNB.  Between the date hereof and the Closing
Date,  the business of CNB shall be conducted  (and CNB shall cause the business
of its  Subsidiaries to be conducted) in all material  respects  consistent with
prudent banking.

     4.3 Access to  Information  and Attendance at Board  Meetings.  Pending the
Closing,  Adirondack shall (a) give CNB and its  representatives  full access to
further  information  (including,  but not limited to the Bank's loan portfolio,
records,  files,  correspondence,  tax work papers and audit work  papers)  with
respect to Adirondack (other than records, files, correspondence and findings of
the Board of Directors  related to the possible sale of Adirondack),  (b) supply
to CNB and its representatives, as soon as they become available, all reports on
loans and  investments  of  Adirondack,  month-end  prepared  balance sheets and
profit and loss  statements,  internal and external audit reports and such other
reports of Adirondack  that CNB may  reasonably  request,  and (c) to the extent
permissible under law, transmit to CNB copies of all notices, minutes, consents,
Board packages and other materials that Adirondack and the Bank provide to their
respective  directors,  other than  materials  relating to any possible  sale of
Adirondack or the Bank. CNB shall use such information solely for the purpose of
conducting  business,  legal and financial  reviews of  Adirondack  and for such
other  purposes  as may be  related  to this  Agreement.  Pending  the  Closing,
representatives  of CNB shall,  during normal  business  hours and on reasonable
advance notice to Adirondack,  be given full access to Adirondack's  records and
business  activities  and  afforded  the  opportunity  to observe  its  business
activities and consult with its directors and officers  regarding the same on an
ongoing  basis  (without  limiting  the  foregoing,   to  verify  compliance  by
Adirondack with all terms of this Agreement), provided that the foregoing do not
interfere with the business operations of Adirondack.  Furthermore,  pending the
Closing,  a director or senior officer of CNB may attend  meetings of the Boards
of Directors of Adirondack  and the Bank, and Adirondack and the Bank shall give
CNB  reasonable  advance  notice of the date,  place and time of such  meetings;
provided,  however, that Adirondack and the Bank shall have the right to exclude
the CNB representative from any

                                       18
<PAGE>

meeting or any portion of a meeting  during which the sale of  Adirondack or the
Bank is expected to be  discussed.  Notwithstanding  this  Section 4.3 and other
than as set  forth in this  Agreement,  the  management  of  Adirondack  and the
authority to establish and implement its business  policies  shall reside solely
in Adirondack's officers and Board of Directors.

     4.4 Adirondack  Stockholders' Meeting. As soon as practicable following the
execution and delivery of this Agreement by the parties hereto, Adirondack shall
call and hold a meeting of its stockholders (the "Stockholders  Meeting") to act
upon and consider this  Agreement and the  transactions  contemplated  herein in
accordance with its Certificate of Incorporation, its bylaws, and the applicable
statutes  of the State of  Delaware.  Adirondack,  acting  through  its Board of
Directors,  shall recommend to its  stockholders,  consistent with its fiduciary
duties, approval of this Agreement and the Merger.

     4.5  Adirondack  Proxy  Materials.  As soon as  practicable  following  the
execution and delivery of this Agreement by the parties hereto, Adirondack shall
prepare  and mail to the  holders of the  Adirondack  Shares  appropriate  proxy
materials  (the "Proxy  Materials"),  including a notice of the  meeting,  proxy
statement and form of proxy that comply with  applicable  laws and  regulations.
CNB shall  furnish to Adirondack  all  information  concerning  CNB required for
inclusion in the Proxy  Materials,  and all such  information  shall be true and
correct in all material  respects without omission of any material fact required
to be stated to make the information stated therein not misleading. In the Proxy
Materials,  Adirondack  shall present this Agreement for adoption by the holders
of the Adirondack Shares at the Stockholders Meeting. Before the Proxy Materials
are filed with the SEC and again before the  materials are mailed to the holders
of the  Adirondack  Shares,  Adirondack's  legal counsel shall deliver a copy of
such  materials to CNB's legal  counsel,  and CNB's legal  counsel  shall have a
reasonable amount of time to review such materials before filing or mailing,  as
the case may be.

     4.6 Reasonable  Efforts.  The parties to this Agreement  agree to use their
reasonable  efforts in good faith to satisfy the various  conditions  to Closing
and to consummate the Merger as soon as practicable.  None of the parties hereto
shall  intentionally  take or  intentionally  permit to be taken any action that
would be in breach of the terms or  provisions  of this  Agreement or that would
cause any of the representations contained herein to be or become untrue.


     4.7  Regulatory  Approvals.  Within 45 calendar days after the date of this
Agreement,  CNB shall make all appropriate  initial filings  necessary to obtain
the regulatory  approvals  referred to in Section 5.1(c) hereof,  and Adirondack
shall cooperate fully in the process of obtaining all such approvals.  CNB shall
provide  Adirondack and its legal counsel with copies of all  applications  when
filed and all correspondence, notices and approvals when received.

                                       19
<PAGE>

     4.8 Business  Relations  and  Publicity.  Adirondack  shall use  reasonable
efforts to preserve its reputation and  relationships  with suppliers,  clients,
depositors,  customers,  employees and others  having  business  relations  with
Adirondack.  No press  release  or other  communication  in  connection  with or
relating to this Agreement or the transactions  contemplated  hereby (other than
communications with appropriate regulatory  authorities) shall be issued or made
without the prior mutual consent of the parties hereto; provided,  however, that
either  party may release  information  in  connection  with or relating to this
Agreement or the  transactions  contemplated  hereby if the party  releasing the
information believes such release is required by law.

     4.9 No Conduct Inconsistent with this Agreement.

          (a)  Adirondack  agrees  that it will  not,  during  the  term of this
Agreement,  solicit,  encourage  or  authorize  or  take  any  other  action  to
facilitate  any  inquiries or proposals  that  constitute,  or may be reasonably
expected to lead to, any Transaction  Proposal,  as defined below, or discuss or
negotiate with any Person, as defined below, in furtherance of such inquiries or
to  obtain  a  Transaction  Proposal,  or agree to or  endorse  any  Transaction
Proposal, or authorize or permit any of its officers, directors, or employees or
any  investment  banker,  financial  advisor,  attorney,  accountant,  or  other
representative  retained  by it or any of its  Subsidiaries  to  take  any  such
action;  provided,  however,  that the Board of Directors of Adirondack  may, in
response to an  unsolicited  written  proposal  from a third  party  regarding a
Superior  Proposal,   as  defined  below,  furnish  or  cause  to  be  furnished
information to and engage in discussions  with such third party, but only if the
Board of Directors of Adirondack shall determine in good faith and based upon an
opinion  of its  outside  counsel  that  failure  to take such  action  could be
reasonably  expected to result in a breach of the fiduciary duties of such Board
under  applicable law. In the event that the Board  furnishes  information to or
engages in such  discussions  with any Person,  Adirondack shall promptly notify
CNB  orally  and in  writing  of all of the  relevant  details  relating  to all
inquiries and proposals that it may receive  relating to any of such matters and
provide CNB with copies of all materials delivered to such Person.


          (b) As used herein, "Superior Proposal" means a bona fide, written and
unsolicited  proposal or offer made by any Person with respect to a  Transaction
Proposal,  as defined below,  on terms that the Board of Directors of Adirondack
determines in good faith, and in the exercise of its reasonable judgment,  based
on the advice of independent  financial  advisors and legal counsel,  to be more
favorable to Adirondack and its stockholders than the transactions  contemplated
by this Agreement.

          (c)  "Transaction  Proposal" as used in this Agreement  means (in each
case other than transactions  contemplated  hereby) (A) a bona fide tender offer
or exchange offer for 25% or more of the

                                       20
<PAGE>

then outstanding  Adirondack Shares that shall have been publicly proposed to be
made  or  shall  have  been  commenced  or  made by any  Person;  (B) a  merger,
consolidation, or other business combination with Adirondack, or with any of the
Subsidiaries of Adirondack,  which shall have been effected by any Person, or an
agreement  relating to any such transaction  which shall have been entered into;
(C) any sale, lease, exchange,  mortgage, pledge, transfer, or other disposition
(whether in one  transaction  or a series of related  transactions)  involving a
substantial part of Adirondack's consolidated assets (including any stock of the
Bank), or all or a substantial  part of the assets of any of the Subsidiaries of
Adirondack,  to any Person  which  shall have been  effected,  or any  agreement
relating  to such  transaction  which  shall  have been  entered  into;  (D) the
acquisition  after the date  hereof by any Person  (other than CNB or any of the
Subsidiaries  of Adirondack in a fiduciary  capacity for third parties,  none of
whom  beneficially  owns 10% or more of the  outstanding  Adirondack  Shares) of
beneficial  ownership  (within the meaning of Rule 13d-3 under the Exchange Act,
which will be deemed for purposes  hereof to provide that a Person  beneficially
owns any Adirondack  Shares that may be acquired by such person  pursuant to any
right, option, warrant, or other agreement,  regardless of when such acquisition
would be  permitted  by the  terms  thereof)  of 25% or more of the  outstanding
Adirondack Shares (including  Adirondack Shares currently  beneficially owned by
such Person);  (E) any  reclassification  of securities or  recapitalization  of
Adirondack or other transaction that has the effect, directly or indirectly,  of
increasing the  proportionate  share of any class of equity security  (including
securities  convertible  into equity  securities) of Adirondack that is owned by
any Person which shall have been  effected,  or any  agreement  relating to such
transaction  which shall have been  entered  into or plan with  respect  thereto
adopted;  (F) any transaction having an effect similar to those described in (A)
through  (E) above;  or (G) a public  announcement  with  respect to a proposal,
plan,  or  intention  by  Adirondack  or  another  Person to  effect  any of the
foregoing transactions (which may include publication of notice of filing or any
similar notice under applicable law).

          (d) The term  "Person" for purposes of this Section 4.9 shall mean any
corporation (excluding CNB or any of its Subsidiaries),  partnership,  person or
other entity or group (as defined in Section 13(d)(3) of the Exchange Act).

     4.10 Confidential Information.  Adirondack,  CNB and Acquisition shall, and
shall  direct all of their  agents,  employees  and  advisors  to keep in strict
confidence any information  concerning the Merger and the  properties,  business
and  assets of the other  party  that may have been  obtained  in the  course of
negotiations  or  examination  of the affairs of the other party either prior or
subsequent to the execution of this  Agreement  (other than such  information as
shall be in the public domain or otherwise ascertainable

                                       21
<PAGE>

from public or sources) and shall, in the event the transactions contemplated in
this  Agreement  are not  consummated,  return all  documents to the other party
containing such information.

     4.11  Maintenance  of Capital  Levels.  CNB and its  financial  institution
Subsidiary or Subsidiaries shall maintain at least the minimum capital levels as
required by Regulatory Authorities.

     4.12 Indemnification and Directors' and Officers' Liability Insurance.  CNB
agrees  that from and  after  the  Effective  Time it shall  indemnify  and hold
harmless each present and former director and officer of Adirondack and the Bank
(the "Indemnified  Parties") against any costs or expenses (including reasonable
attorneys'  fees),  judgments,  fines,  losses,  claims,  damages or liabilities
(collectively,  "Costs")  incurred in connection  with any  threatened or actual
claim,  action,  suit,  proceeding or  investigation,  whether civil,  criminal,
administrative or investigative, arising out of matters existing or occurring at
or prior to the  Effective  Time,  whether  asserted or claimed  prior to, at or
after the Effective Time, to the full extent permitted under applicable law. CNB
shall cause to be maintained  in effect for three years from the Effective  Time
for the benefit of Adirondack's  current  directors' and officers'  either CNB's
current directors' and officers'  liability  insurance policy or a "tail" policy
on Adirondack's  current directors' and officers' liability insurance policy, in
both instances if such insurance is obtainable (provided that CNB may substitute
therefor, in either case, policies of equivalent coverage so long as no lapse in
coverage  occurs as a result of substitution  with respect to matters  occurring
prior to the  Effective  Time);  and  provided  further  that CNB  shall  not be
obligated to expend for such insurance an amount greater than 150 percent of the
cost of the most recent policy of one year,  and in the event it shall cost more
than such amount for such policy,  CNB shall be obligated to purchase  only such
insurance as may be purchased with such cost.


     4.13 Board of Directors of CNB. At the Effective  Time, CNB shall cause two
persons to be added to the Board of Directors of CNB, who shall also be added to
the Board of Directors of City. In addition, any person serving as a director of
Adirondack  or the Bank as of the  Effective  Time shall be entitled to serve as
either a director of: (i) CNB or City or (ii) as an advisory  director of CNB or
City until  October 9, 2003.  The duties and  compensation  of any such advisory
director shall be determined  from time to time at the sole discretion of CNB or
City as the case may be.

     4.14 Employee Benefit Plans.

          (a) At and after the Effective  Time  employees of Adirondack  and the
Bank  who are  employed  by CNB or its  Subsidiaries  and  affiliates,  shall be
eligible  to  participate  in the  employee  welfare  and other  similar  fringe
benefits of CNB or its  subsidiaries,  on the same terms and conditions to those
that CNB and its Subsidiaries may make available to similarly  situated officers
and employees, including,

                                       22
<PAGE>

without limitation, any health, life, long-term disability,  severance, vacation
or paid time off  programs  (the "CNB Welfare  Plans")  without any pre existing
condition, and with credit for co-payments and deductibles during the comparable
plan  year.  The period of  employment  and  compensation  of each  employee  of
Adirondack and its Subsidiaries  with Adirondack and its  Subsidiaries  shall be
counted for all purposes  (except for purposes of benefit accrual) under the CNB
Welfare Plans, including, without limitation, for purposes of service credit and
eligibility.

          (b) As of the Effective Time or as soon as practicable thereafter, the
loan between  Adirondack and The  Gloversville  Federal  Savings  Employee Stock
Ownership Plan (the "ESOP") shall be repaid in full with the cash  consideration
received from CNB for the unallocated  Adirondack Shares held in the ESOP in the
amount  equal to the  Merger  Price  multiplied  by the  number  of  unallocated
Adirondack  Shares  held  by  the  ESOP,  and  any  unallocated  portion  of the
consideration  remaining  after such  repayment  shall be  allocated to the ESOP
accounts  of  the  employees  of  Adirondack  and  its   Subsidiaries   who  are
participants and beneficiaries (such individuals  hereinafter referred to as the
"ESOP  Participants")  as earnings and not as "annual  additions," in accordance
with the terms of the ESOP as amended.  As of the day before the Effective  Time
the ESOP shall be terminated. Following the receipt of a favorable determination
letter from the Internal  Revenue Service ("IRS") as to the tax qualified status
of the ESOP upon its termination under Section 401(a) and 4975(e)(7) of the Code
(the "Final Determination Letter"),  distributions of the account balances under
the ESOP shall be made to the ESOP Participants. From and after the date of this
Agreement, in anticipation of such termination and distribution, CNB, Adirondack
and their  respective  representatives  prior to the Effective Time, and CNB and
its  representatives  after the Effective Time,  shall use their best efforts to
apply for and obtain a favorable Final Determination Letter from the IRS. In the
event that CNB,  Adirondack and their respective  representatives,  prior to the
Effective  Time,  and CNB and its  representatives  after  the  Effective  Time,
reasonably determine that the ESOP cannot obtain a favorable Final Determination
Letter,  or that the amounts  held  therein  cannot be so applied,  allocated or
distributed  without causing the ESOP to lose its qualified  status,  Adirondack
prior to the  Effective  Time and CNB after the  Effective  Time shall take such
action as they may  reasonably  determine  with respect to the  distribution  of
account balances to the ESOP Participants,  provided that the assets of the ESOP
shall be held or paid for the  benefit  of the ESOP  Participants  and  provided
further  that in no event  shall any  portion  of the  amounts  held in the ESOP
revert,  directly or indirectly,  to Adirondack or any affiliate thereof,  or to
CNB or any affiliate thereof.  All ESOP Participants shall fully vest and have a
nonforfeitable  interest in their accounts  under the ESOP  determined as of the
termination date.

                                       23
<PAGE>

          (c) At the Effective  Time, the  Gloversville  Federal  Savings Profit
Sharing  Plan (the "Bank PSP") shall be adopted by CNB and  continued in effect.
Thereafter,  CNB  may  elect  to  terminate  the  Bank  PSP or  merge  it with a
tax-qualified   plan  maintained  by  CNB.   Employees  of  Adirondack  and  its
Subsidiaries  shall  receive  credit for  eligibility  and vesting  purposes for
periods of  employment  with  Adirondack or its  Subsidiaries.  At the Effective
Time,  all   participants   in  the  Bank  PSP  shall  fully  vest  and  have  a
nonforfeitable  interest in their  accounts  under the Bank PSP determined as of
the Effective  Time. If the Bank PSP is terminated,  all  participants  shall be
offered the option of a lump-sum cash payment or, with CNB's consent, the option
of rolling or transferring such amount to the CNB plan,  subject in all cases to
applicable provisions of the Code.

          (d) CNB  acknowledges  and agrees that the Adirondack  Option Plan and
all  awards  granted  under the  Adirondack  Financial  Services  Bancorp,  Inc.
Recognition and Retention Plan (the  "Recognition  and Retention Plan") shall be
continued  after the  Effective  Time until at least  October 9, 2003,  provided
however that Adirondack and CNB acknowledge and agree that any person holding an
unvested  option or award under the terms of the  Adirondack  Option Plan or the
Recognition and Retention Plan and who is not an employee,  director or advisory
director  of CNB or City after the  Closing,  shall have  terminated  Continuous
Service as defined by such plans.  Shares of Adirondack  held in the Recognition
and Retention  Plan shall be converted to cash in  accordance  with the terms of
paragraph 1.1 hereof,  and  thereafter  the cash balance  shall accrue  interest
until  distributed  in  accordance  with the terms of such  plans and the grants
thereunder at the published  federal funds rate. The Adirondack  Option Plan and
the Recognition and Retention Plan shall be frozen and no new options, or in the
case of the Recognition and Retention Plan, shares, shall be awarded pursuant to
such plans.  After the Effective  Time,  participants  holding options under the
Adirondack  Option Plan and participants  having an interest in the cash held by
the  Recognition  and  Retention  Plan  shall,  subject  to all of the terms and
conditions of such plans and the grants and agreements thereunder, including the
requirement of continued service, continue to vest in the respective options and
the cash balances.  No person shall have any right of continued employment at or
after the Effective Time with CNB or any of its then  affiliated  companies,  by
reason of this subparagraph.

          (e) At or prior to the  Effective  Time,  CNB shall take all corporate
action  necessary to reserve for  issuance a sufficient  number of shares of CNB
Common Stock for delivery upon exercise of options to purchase Adirondack Common
Stock  assumed by it in  accordance  with  Section  1.5  hereof.  Within 60 days
following the Effective  Time, CNB shall file a  registration  statement on Form
S-3 or Form  S-8,  as the case  may be (or any  successor  or other  appropriate
forms), or another appropriate form with

                                       24
<PAGE>

respect to the shares of CNB Common Stock  subject to such options and shall use
its best efforts to maintain the  effectiveness of such  registration  statement
(and maintain the current  status of the  prospectus or  prospectuses  contained
therein) for so long as such options remain outstanding.

     4.15 Adirondack  Employment,  Severance and  Supplemental  Agreements.  CNB
agrees to perform and  satisfy the terms of (a) the Change of Control  Agreement
by and among  Adirondack,  the Bank and Lewis E. Kolar (the  "Kolar  Agreement")
(CNB  acknowledges  hereby  that  the  Merger  will  constitute  an  Involuntary
Termination  in  connection  with a Change in Control for  purposes of the Kolar
Agreement),  and (b) the Gloversville  Federal Employee  Severance  Compensation
Plan (the "Severance  Plan"),  and (c) to pay such  additional  severance pay to
terminated  employees  of  Adirondack  or the Bank as may be  determined  by the
parties,  but in no event shall the additional  severance amount exceed one year
of compensation for any individual so terminated.

     4.16 Subsidiary  Bank Merger.  Adirondack and CNB agree to cooperate and to
take  such  steps  as may be  necessary  to  obtain  all  requisite  regulatory,
corporate and other  approvals for the Bank Merger,  subject to  consummation of
the  Merger,  to be  effective  concurrently  with  the  Merger  or as  soon  as
practicable thereafter.  The Surviving Bank shall be City, and shall continue to
be known as "City  National  Bank and Trust  Company."  In  furtherance  of such
agreement, each of Adirondack and CNB agrees, as applicable:

          (a)  to  cause  the  board  of   directors   of  the  Bank  and  City,
respectively,  to  approve  the  Bank  Merger  and  to  submit  it to  the  sole
stockholder of each bank for its approval;

          (b) to vote the  shares of stock of the Bank and City owned by them in
favor of the Bank Merger; and

          (c) to take, or cause to be taken,  all steps  necessary to consummate
the  Bank  Merger   concurrently  with  or  as  soon  as  is  practicable  after
consummation of the Merger.

          The Bank Merger shall be accomplished  pursuant to a merger  agreement
containing  such  terms  and  conditions  as  are  ordinary  and  customary  for
affiliated  bank  merger  transactions  of  such  type.  Immediately  after  the
Effective Time, the officers of the Surviving  Corporation  shall take, or cause
to be taken,  whatever  additional steps may be necessary to effectuate the Bank
Merger.

     4.17 Stockholder Voting Agreements. Contemporaneously with the execution of
this Agreement,  Adirondack shall obtain and deliver to CNB a Stockholder Voting
Agreement,  in  the  form  attached  hereto  as  Exhibit  A,  executed  by  each
stockholder of Adirondack who is a director of Adirondack or the Bank.

                                       25
<PAGE>

     4.18 Environmental Audits/Remediation

          (a) CNB shall  have the right to  engage an  environmental  consulting
engineering firm reasonably  acceptable to Adirondack,  to perform environmental
site  assessments  of the owned or leased real  properties  of Adirondack or its
Subsidiaries  (but excluding  property held in trust or in a fiduciary  capacity
and space in retail or similar establishments leased by Adirondack or any of its
Subsidiaries for automatic  teller machines or bank branch  facilities where the
space leased comprises less than 30% of the total space leased to all tenants of
such property) (collectively, the "Audited Properties"), which shall satisfy the
American Society of Testing and Materials  "Standard  Practice for Environmental
Site Assessments:  Phase I Environmental  Site Assessment  Process," except that
such  assessment  shall also include a review of compliance  with  Environmental
Laws, as defined below (the "Environmental  Audits"),  and render reports of the
Environmental Audits (the "Environmental Reports) to determine whether there are
any  indications  or  evidence  that (i) any toxic  substance  has been  stored,
deposited, treated, recycled, used or accidentally or intentionally disposed of,
discharged,  spilled, released, dumped, emitted or otherwise placed on, under or
at, or used in any  construction  on, any such Audited  Property,  (ii) any such
Audited Property is contaminated by or contains any toxic substance or (iii) any
violations  of  Environmental  Laws have  occurred or are likely to occur on any
Audited  Property.  The scope of the  Environmental  Audits may also include any
testing or sampling of materials to determine, to CNB's reasonable satisfaction,
whether any clean up, removal,  remedial action or other response  ("Remediation
Action") is required to bring the Audited  Properties  into material  compliance
with  Environmental  Laws or to eliminate any  condition  that could result in a
material liability as a result of the ownership,  lease, operation or use of any
Audited  Property,  and  the  estimated  cost of such  Remediation  Action  (the
"Remediation  Costs").  All Environmental  Audits shall initially be provided to
CNB and  Adirondack  in draft form.  CNB shall  require  that the  environmental
consulting firm not disclose  (except as required by law) any information in the
Environmental Audits to anyone other than CNB and Adirondack. CNB will cause the
Phase I Environmental  Audits to be completed within 45 days of the date hereof.
Within 15 days of the  receipt of the Phase I  Environmental  Audit by CNB,  CNB
shall determine whether,  in its reasonable  judgment,  a Phase II Environmental
Audit is necessary  and shall notify  Adirondack  of its  determination  in this
regard. If CNB desires to cause a Phase II Environmental  Audit to be conducted,
CNB  shall  use its  reasonable  efforts  to cause an  environmental  consulting
engineering  firm to commence such Phase II  Environmental  Audit within such 15
day  period;  provided,  that prior to  commencing  such Phase II  Environmental
Audit,  CNB's  environmental  consultant  shall  consult  with an  environmental
consultant  selected by Adirondack  (at its sole expense) on the  monitoring and
testing methodologies,

                                       26
<PAGE>

including  conducting joint testing or taking separate samples for processing at
different labs. Such Phase II  Environmental  Audit shall be completed not later
than 45 days  after the date of such  firm's  engagement.  Adirondack  agrees to
cooperate with CNB's environmental consultant. Except for the expense of its own
environmental  consultant  if it shall  select one as provided  for herein,  CNB
shall be solely  responsible  for all costs  associated  with the  Environmental
Audits  and  Environmental  Reports.  As  used  in  this  Agreement,   the  term
"Environmental  Laws"  shall  mean all  applicable  federal,  state,  and  local
environmental  laws  relating to  pollution  or  protection  of the  environment
including,  without  limitation,  the Solid Waste  Disposal  Act, the  Hazardous
Materials  Transportation  Act,  the Clean  Water  Act,  the Clean Air Act,  the
Resource  Conservation and Recovery Act, the Toxic  Substances  Control Act, the
Occupational Safety and Health Act and the Comprehensive Environmental Response,
Compensation and Liability Act of 1980, as amended,  their state and local laws,
their state and local law counterparts and all rules and regulations promulgated
thereunder.

     (b)  In  the  event  that  the  Environmental   Audits  disclose  that  any
remediation  at any of the Audited  Properties is required  under  Environmental
Laws, the after-tax  costs (based on the highest  federal  marginal tax rate) of
such  remediation up to $ 50,000 shall be paid by CNB. Such  after-tax  costs so
required  which exceed  $50,000 shall be the  responsibility  of Adirondack  and
shall be  deducted  from the  Merger  Price;  provided  that in the  event  such
after-tax  costs exceed  $300,000  Adirondack  shall have the right  pursuant to
Section 6.5(f) to terminate this Agreement.


                                    ARTICLE V
                              CONDITIONS PRECEDENT

     5.1.  Conditions  Precedent to  Obligations  of CNB and  Acquisition  Corp.
Unless the conditions are waived by CNB or  Acquisition,  all obligations of CNB
and Acquisition under this Agreement are subject to the fulfillment, prior to or
at the Closing, of each of the following conditions:

          (a)  Representations  and Warranties;  Performance of Agreements.  The
Representations  and  Warranties of  Adirondack  contained in Article II of this
Agreement,  as amended or supplemented by the Adirondack  Updated Statements (as
defined  in  Section  5.1(h)  hereof)  shall  have been true and  correct in all
material respects as of this date (except to the extent such representations and
warranties  speak as of an  earlier  date) and shall be true and  correct in all
material  respects at the Closing as though made on and as of the Closing  Date,
and  Adirondack  shall have  performed  all  agreements  herein  required  to be
performed by it on or prior to the Closing.

                                      27
<PAGE>

          (b) Closing Certificate.  CNB shall have received a certificate signed
by the chief  executive  officer of  Adirondack,  dated as of the Closing  Date,
certifying as to the  fulfillment of the conditions to the obligations of CNB as
set forth in this Agreement.

          (c)  Regulatory  and Other  Approvals.  CNB shall  have  obtained  the
approval of all appropriate  federal and state regulatory  agencies  (including,
without  limitation,  the approval of the Federal Reserve) necessary to complete
the  transactions  contemplated by this Agreement,  all required waiting periods
shall have expired,  and there shall have been no motion for rehearing or appeal
from any such approval or commencement of any suit or action by any governmental
authority  seeking to enjoin the  transactions  provided for herein or to obtain
other relief with respect thereto.

          (d) Approval of Merger and Execution of  Certificate  of Merger.  This
Agreement and the transactions  contemplated  hereby shall have been approved by
the Board of Directors and the stockholders of Adirondack shall have adopted the
Merger  Agreement at the  Stockholder  Meeting in accordance with applicable law
and the  Certificate  of  Incorporation  and  bylaws of  Adirondack.  The proper
officers  of   Adirondack   shall  have  executed  and  delivered  to  CNB  such
certificates, statements or other instruments as may be necessary or appropriate
to effect the filing of the Certificate of Merger.

          (e) No  Litigation  with  Respect  to  Transactions.  No suit or other
action  shall have been  instituted  seeking to enjoin the  consummation  of the
transactions  contemplated  hereby or to obtain other relief in connection  with
this Agreement or the transactions contemplated hereby, that reasonably could be
expected to result in the issuance of an order enjoining such transactions.

          (f) Opinion of Counsel.  CNB shall have received the opinion of Silver
Freedman and Taff, LLP special counsel for  Adirondack,  dated as of the Closing
Date, and in  substantially  the form attached hereto as Exhibit D. In rendering
the  foregoing  opinion,  such  counsel may rely on  certificates  of  corporate
officers or governmental officials as to factual matters.

          (g) Other  Documents.  CNB shall receive at the Closing all such other
documents,  certificates  or  instruments  as it may have  reasonably  requested
evidencing compliance by Adirondack with the terms of this Agreement.

          (h)  Updated  Statements.  Adirondack  shall  have  provided  CNB  any
information  necessary to make the  Representations and Warranties of Adirondack
set forth in Article II true and correct as of the Closing Date (the "Adirondack
Updated  Statements"),  and none of such  Adirondack  Updated  Statements  shall
reflect a change from the  Representations  and Warranties of Adirondack made as
of the  date of this  Agreement  that  reflect  a  Material  Adverse  Effect  of
Adirondack.

                                       28
<PAGE>

          (i) Other Employee  Matters.  At or prior to the Effective Time of the
Merger,  Menzo D. Case shall have ceased to be an employee of Adirondack and the
Bank and any and all Adirondack  Shares held for his benefit in the  Recognition
and  Retention  Plan  and any and  all  option  shares  held  by him  under  the
Adirondack Option Plan shall have been forfeited without expense or liability to
Adirondack or the Bank.

          (j)  Limitation on  Recognition  Shares and Options.  At the Effective
Time of the Merger there shall be not more than 20,749  Adirondack shares issued
under the  Recognition  and Retention Plan and not more than 49,595  outstanding
options under the Adirondack Option Plan.

          (k) Non  Competition  Agreement.  At the Effective Time CNB shall have
received executed Non Competition  Agreements in the form of Exhibit B from each
director of  Adirondack  and the Bank other than Lewis E. Kolar,  and shall have
received the Non Competition Agreement in the form of Exhibit C from Lewis E.
Kolar.

     5.2  Conditions   Precedent  to  Obligations  of  Adirondack.   Unless  the
conditions are waived by Adirondack,  all  obligations of Adirondack  under this
Agreement are subject to the fulfillment, prior to or at Closing, of each of the
following conditions:

          (a)  Representations  and Warranties;  Performance of Agreements.  The
Representations  and Warranties of CNB and Acquisition  contained in Article III
of this Agreement, as amended or supplemented by the CNB and Acquisition Updated
Statements  (as defined in Section  5.2(j))  shall have been true and correct in
all material respects as of this date (except to the extent such representations
and warranties speak as of an earlier date) and shall be true and correct in all
material  respects at the Closing as though made on and as of the Closing  Date,
and CNB shall have performed all agreements  herein  required to be performed by
it on or prior to the Closing.

          (b) Closing Certificate.  Adirondack shall have received a certificate
signed by the chief  executive  officers of CNB and  Acquisition and dated as of
the Closing Date,  certifying  as to the  fulfillment  of the  conditions to the
obligations of Adirondack as set forth in this Agreement.

          (c)  Regulatory  and Other  Approvals.  CNB shall  have  obtained  the
approval  of all  appropriate  federal  and state  banking  regulatory  agencies
(including,  without  limitation,  the  approval of the Federal  Reserve  Board)
necessary to complete  the  transactions  contemplated  by this  Agreement,  all
required waiting periods shall have expired, and there shall have been no motion
for rehearing or appeal from such approval or commencement of any suit or action
by any governmental  authority  seeking to enjoin the transactions  provided for
herein or to obtain other relief with respect thereto.

                                       29
<PAGE>

          (d)  Fairness  Opinion.  Capital  Resources  Group,  Inc.  shall  have
delivered  to the  Board  of  Directors  of  Adirondack,  as of the date of this
Agreement,  its opinion to the effect that the  consideration  to be received in
the Merger is fair,  from a  financial  point of view,  to the  stockholders  of
Adirondack, and such opinion shall not have been withdrawn,  amended or modified
in any material respect at or prior to the Closing.

          (e) No Litigation.  No suit or other action shall have been instituted
or  threatened   seeking  to  enjoin  the   consummation  of  the   transactions
contemplated  hereby or to obtain other relief in connection with this Agreement
or  the  transactions  contemplated  hereby  (including,  but  not  limited  to,
substantial damages) that reasonably could be expected to result in the issuance
of an order enjoining such  transactions  or result in a determination  that CNB
has failed to comply with applicable legal  requirements of a material nature in
connection  with the  transactions  contemplated  hereby or actions  preparatory
thereto.

          (f) Opinion of Counsel.  Adirondack shall have received the opinion of
Werner & Blank Co., LPA,  special counsel for CNB and  Acquisition,  dated as of
the Closing Date, in substantially the form of Exhibit E hereto.

          (g) Approval of Merger and Delivery of the Certificate of Merger. This
Agreement and the transactions  contemplated  hereby shall have been approved by
the Board of Directors of CNB and Acquisition and by CNB as the sole stockholder
of Acquisition  in accordance  with  governing  statutes and the  Certificate of
Incorporation  and bylaws of CNB and the Certificate of Incorporation and bylaws
of Acquisition, and the stockholders of Adirondack shall have adopted the Merger
Agreement  at the  Stockholders  Meeting.  The proper  officers  of each of CNB,
Acquisition and Adirondack,  as applicable,  shall have executed the Certificate
of Merger in form  suitable for filing with the Delaware  Secretary of State and
shall have  executed and delivered  all such other  certificates,  statements or
other instruments as may be necessary or appropriate to effect such filings.

          (h)  Merger  Consideration.  CNB shall have  deposited  funds with the
exchange  agent or made  other  arrangements  to provide  funds to the  exchange
agent,  sufficient to enable the exchange  agent to pay in full the total amount
of funds  required  to be paid at the  Effective  Time  pursuant  to Section 1.1
hereof for exchanges in accordance with this Agreement.

          (i) Other Documents.  Adirondack shall receive at the Closing all such
other documents, certificates or instruments as it may have reasonably requested
evidencing compliance by CNB and Acquisition with the terms of this Agreement.

                                       30
<PAGE>

          (j)  Updated  Statements.  CNB and  Acquisition  shall  have  provided
Adirondack any information  necessary to make the Representations and Warranties
of CNB and  Acquisition  set forth in  Article  III true and  correct  as of the
Closing Date (the "CNB and Acquisition  Updated  Statements"),  and none of such
CNB  and  Acquisition  Updated  Statements  shall  reflect  a  change  from  the
Representations  and  Warranties of CNB and  Acquisition  made as of the date of
this Agreement that reflect a Material Adverse Effect of CNB.


                                   ARTICLE VI
                               GENERAL PROVISIONS

     6.1 Non-Survival of Representations  and Warranties and Covenants.  None of
the Representations and Warranties and covenants in this Agreement shall survive
the Effective Time, except for such other covenants and agreements  contained in
this Agreement that by their terms apply in whole or in part after the Effective
Time. In the event of the termination of this Agreement  pursuant to Section 6.5
hereof,  none  of the  representations  and  warranties  and  covenants  in this
Agreement shall survive except that the covenants in this Agreement with respect
to  confidentiality  contained in Section 4.10, payment of expenses contained in
Section 6.3 and this Section 6.1 shall survive.

     6.2 Further Assurances.  Each of the parties hereto agrees that at any time
and from time to time after the Effective Time it shall cause to be executed and
delivered to any party such further instruments or documents as such other party
may reasonably require to give effect to the transactions contemplated hereby.

     6.3 Expenses and Termination  Rights. Each of the parties to this Agreement
shall bear their respective costs and expenses  incurred in connection with this
Agreement and the transactions contemplated hereby; provided, however, that:

          (a) in the event this Agreement is validly  terminated by CNB pursuant
to Section  6.5(d) hereof or by Adirondack  pursuant to Section  6.5(e)  hereof,
Adirondack shall pay to CNB a termination fee of $500,000 in cash on demand;

          (b) in the event this  Agreement is validly  terminated  by Adirondack
pursuant to Section  6.5(d),  CNB shall pay to Adirondack a  termination  fee of
$500,000 in cash on demand;

          (c) in the event this Agreement is terminated either (i) by Adirondack
pursuant to Section  6.5(e),  or (ii) by CNB as provided in Section  6.5(d) as a
result of  Adirondack's  breach of Section  4.4 or by CNB as provided in Section
6.5(d)  following a failure of Adirondack's  stockholders to grant the necessary
approval in Section 5.1(d) and  contemporaneously  with the termination provided
in this

                                       31
<PAGE>

paragraph (ii) there is a Transaction Proposal and, prior to or within 12 months
of such termination,  Adirondack shall have entered into a definitive  agreement
relating to such Transaction Proposal, then, with respect to a termination under
either  paragraph (i) or (ii) of this Section  6.3(d),  Adirondack  shall pay to
CNB, in  immediately  available  funds,  an amount equal to $750,000  within ten
business days after demand for payment by CNB following such termination,  which
amount, however, shall be reduced by any amount Adirondack shall have previously
paid or shall be obligated to pay to CNB pursuant to Section 6.3(a) hereof.

          (d) In the event of  termination  of this  Agreement  as  provided  in
Sections 6.5(a), 6.5(b), 6.5(c), 6.5(f) or 6.5(g) this Agreement shall forthwith
become void and there shall be no liability  under this Agreement on the part of
CNB or Adirondack or their respective  officers or directors expect as set forth
in Section 6.1.

          (e)  Notwithstanding  anything in this Agreement to the contrary,  the
parties hereto agree that  irreparable  damage would occur in the event that the
provisions of this Agreement were not performed in accordance  with its specific
terms or was otherwise breached. It is accordingly agreed that the parties shall
be  entitled  to an  injunction  or  injunctions  to  prevent  breaches  of this
Agreement and to enforce  specifically  the terms and  provisions  hereof in any
court of the United States or any state having  jurisdiction,  and to be awarded
reasonable  attorneys' fees, this being in addition to any other remedy to which
they are entitled hereunder.

     6.4 Successors and Assigns.  This Agreement shall be binding upon and inure
to the  benefit of the  respective  heirs,  successors,  assigns of the  parties
hereto;  provided,  however, that no party may assign this Agreement without the
written  consent  of the other  parties,  and except  that CNB may  assign  this
Agreement to any entity,  a majority of the stock of which is owned  directly or
indirectly  by CNB.  Any  assignment  shall  only be done upon  prior  notice to
Adirondack  and will not relieve CNB from any of its  responsibilities,  duties,
liabilities and obligations set forth herein.

     6.5  Termination.  This  Agreement  may be  terminated  (a) at any  time by
agreement  of CNB  and  Adirondack,  (b) by  either  CNB  or  Adirondack  if the
regulatory approvals referred to in Section 5.1(c) hereof have not been obtained
on or before September 30, 1999, provided that both parties have used reasonable
efforts to secure such  approvals  (for  purposes  hereof " reasonable  efforts"
shall not require CNB to assent to any condition or affirmative requirement of a
regulatory  agency which would,  in the  reasonable  opinion of CNB, cost CNB in
excess of  $100,000),  (c) by either CNB or  Adirondack  if the  Closing has not
occurred by December 31, 1999 (provided that the  terminating  party is not then
in material breach of any representation,  warranty, covenant or other agreement
contained herein), (d) by

                                       32
<PAGE>

either CNB or Adirondack if a material  default shall be made by the other party
in the  observance or in the due and timely  performance of any of its covenants
and agreements contained in this Agreement and such default by its nature cannot
be cured prior to the Closing and which breach has had,  individually  or in the
aggregate,  a  Material  Adverse  Effect  on  the  non-breaching  party,  (e) by
Adirondack if its Board of Directors shall determine that a Transaction Proposal
constitutes  a Superior  Proposal  and the Board  shall have  received a written
opinion of its outside counsel that the failure to accept such Superior Proposal
could  reasonably be expected to result in a breach of the  fiduciary  duties of
the Board  under  applicable  law,  or (f) by  Adirondack  pursuant  to  Section
4.18(b).

     6.6 Notices.  All notices and other  communications  hereunder  shall be in
writing and shall be deemed given (a) when delivered personally;  (b) the second
business  day after being  deposited  in the United  States mail  registered  or
certified  (return  receipt  requested);  (c) the first business day after being
deposited  with  Federal  Express  or any other  recognized  national  overnight
courier service;  or (d) on the business day on which it is sent and received by
facsimile,  in each case to the parties at the  following  addresses (or at such
other address for a party as shall be specified by like notice):

                  (a)    If to CNB addressed to:

                         Mr. William N. Smith
                         Chairman, President & CEO
                         CNB Bancorp (City National Bank & Trust Company)
                         12-24 North Main Street
                         Gloversville, NY  12078
                         Phone:     (518) 773-7911
                         Fax:       (518) 725-2730

                         with a copy to:

                         Martin D. Werner, Esq.
                         Werner & Blank Co. L.P.A.
                         7205 West Central Avenue
                         Toledo, Ohio   43617
                         Phone:     (419) 841-8051
                         Fax:       (419) 841-8380


                                       33
<PAGE>



                   (b) If to Adirondack, addressed to:

                         Mr. Lewis E. Kolar
                         President
                         Adirondack Financial Services Bancorp, Inc.
                         52 N. Main Street
                         Gloversville, New York  12078-3084
                         Phone:
                         Fax:

                         with a copy to:

                         Kip A. Weissman, Esq.
                         Silver, Freedman & Taff, L.L.P.
                         1100 New York Avenue, N.W., Suite 700
                         Washington, D.C.  20005-3934
                         Phone:     (202) 414-6100
                         Fax:       (202) 682-0354

     6.7 Governing Law. This  Agreement  shall be governed by, and construed and
enforced in accordance with, the internal laws of the State of Delaware, without
giving effect to the conflict of laws principles thereof.

     6.8  Counterparts.  This  Agreement  may  be  executed  in  any  number  of
counterparts, and each such executed counterpart will be an original instrument.

     6.9  Headings.  Descriptive  headings  appearing in this  Agreement are for
convenience only and will not be deemed to explain,  limit or amplify any of the
provisions hereof.

     6.10 Entire Agreement; Amendment. This Agreement, with its exhibits and the
schedules  delivered pursuant to it, sets forth the entire  understanding of the
parties and supersedes all prior  agreements,  arrangements and  communications,
whether oral or written.  This  Agreement  may only be modified or amended by an
agreement in writing signed by CNB and Adirondack.

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


CNB BANCORP, INC.                          CNB ACQUISITION CORP.


By: /S/ William N. Smith               By:  /S/ William N. Smith
   --------------------------------       --------------------------------

Title: Chairman & President            Title: President
      -----------------------------          ----------------------------



                                       34

<PAGE>

ADIRONDACK FINANCIAL SERVICES BANCORP, INC.


By: /S/ Lewis E. Kolar
   ----------------------------------

Title: President
       ------------------------------





                                       35

<PAGE>
                                 First Amendment
                                       to
                               Agreement of Merger


     This First Amendment  (this "First  Amendment") is made and entered into as
of the  2nd  of  April,  1999,  by and  among  CNB  BANCORP,  INC.,  a New  York
corporation   ("CNB"),   CNB  ACQUISITION  CORP.,  a  Delaware  corporation  and
wholly-owned subsidiary of CNB ("ACQUISITION") and ADIRONDACK FINANCIAL SERVICES
BANCORP, INC., a Delaware corporation ("Adirondack").  Recitals Whereas, CNB and
ADIRONDACK  and  ACQUISITION  have  entered  into an  Agreement  of Merger dated
January 23, 1999 (the "Agreement") and;

     Whereas,  the  respective  boards of  directors of CNB and  ADIRONDACK  and
ACQUISITION desire to amend the terms of the Agreement;

     Now therefore in  consideration of the mutual covenants and premises herein
contained,  the sufficiency of which is hereby acknowledged,  CNB and ADIRONDACK
and ACQUISITION  hereby enter into the First Amendment and prescribe the revised
terms and conditions of the Agreement as follows:


                                    AGREEMENT

     1. Unless  otherwise  provided  herein,  all capitalized  terms used herein
shall have the same meaning as is given to them in the Agreement.

     2. Article IV,  Section  4.13(a) of the Agreement is hereby  deleted in its
entirety and replaced with the following. 4.13 Board of Directors of CNB. At the
Effective  Time,  CNB  shall  cause  two  persons  to be added  to the  Board of
Directors of CNB, who shall also be added to the Board


<PAGE>


of Directors of City.  The following  persons,  namely,  Dr.  Priscilla J. Bell,
Timothy E,  Delaney,  Lewis E. Kolar,  Donald I. Lee,  Richard D. Ruby,  and Dr.
Robert J. Sofarelli, shall be entitled to serve as either a director of: (i) CNB
or City or (ii) as an advisory  director  of CNB or City until  October 9, 2003.
The duties and  compensation  of any such advisory  director shall be determined
from time to time at the sole  discretion  of CNB or City as the case may be. IN
WITNESS  WHEREOF,  the parties  hereto have caused this Agreement to be executed
and  attested  to on their  behalf  by the  following  officers  thereunto  duly
authorized as of the day and year first written above.

CNB BANCORP, INC.                                      CNB ACQUISITION CORP.
By: /s/ William B. Smith                               By: /s/ William B. Smith
   ----------------------------                           ----------------------
Title: President                                       Title: President

ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
By: /s/ Lewis B. Kolar
   --------------------
Title: President and CEO


                   [Capital Resources Group, Inc. letterhead]



                                                                     Appendix II

                                                              January 23, 1999



Board of Directors
Adirondack Financial Services Bancorp, Inc.
52 North Main Street
Gloversville, New York 12078

Dear Board Members:

     You have requested our opinion as to the fairness from a financial point of
view to the holders of shares of common stock of Adirondack  Financial  Services
Bancorp,  Inc. (the "Company") of the proposed  consideration  to be paid to the
shareholders of the Company by CNB Bancorp, Inc. ("CNB").

     Capital  Resources  Group,  Inc.  ("Capital   Resources")  is  a  financial
consulting and an investment banking firm that, as part of our specialization in
financial  institutions,  is regularly  engaged in the financial  valuations and
analyses of business  enterprises  and securities in connection with mergers and
acquisitions,  valuations for initial and secondary stock offerings, divestiture
and other corporate purposes. Senior members of Capital Resources have extensive
experience in such matters.  We believe that, except for the fee we will receive
for our opinion and other  financial  advisory fees to be received in connection
with the transaction discussed below, we are independent of the Company.


Financial Terms of the Offer

     We understand that, pursuant to an Agreement of merger ("Agreement") by and
among the Company,  CNB and CNB Acquisition  Corp., all shares of Company common
stock issued and  outstanding  immediately  prior to the Effective Time will, by
virtue of the Merger,  be converted into the right to receive $15 million in the
aggregate,  less the amount,  if any, by which the Company's  Closing  Equity is
less than $9,114,959, subject to adjustments (the "Merger Price'). The per share
consideration  ("Per Share  Price")  shall be  determined by dividing the Merger
Price by the total number of shares of Company  common stock  outstanding  as of
the Effective Time. Based on 684,681 common share estimated to be outstanding at
the Closing Date, this equates to a Per Share Price of $21.91.

     At the Effective  Time of the merger,  with respect to certain  outstanding
options  to  purchase  shares of common  stock of the  Company,  each  option to
purchase one share of Company  common stock will be converted  into an option to
purchase 0.575 of CNB common stock.


<PAGE>


Capital Resources Group, Inc.
Board of Directors
January 23, 1999
Page 2

     In lieu of having Company stock options converted pursuant to the preceding
sentences,  certain other holders of such option will receive,  for each option,
solely a cash payment  equal to he excess of $21.91 over the exercise  price per
share ($13.125) of Company common stock covered by the option.

     As a result of the Merger transaction,  the Company will be merged with and
into CNB and the separate existence of the Company will cease.

Materials Reviewed

     In the course of rendering our opinion we have, among other things:

          (1)  Reviewed the terms of the  Agreement  and discussed the Agreement
               with  management  and the Board of Directors of the Company,  and
               the Company's legal counsel, Silver, Freedman & Taff, L.L.P.

          (2)  Reviewed the following financial data of the Company:

               o    the  audited  financial  statements  of the  Company for the
                    fiscal years ended September 30, 1994 through  September 30,
                    1998,

               o    Gloversville  Federal  Savings and Loan  Association's  (the
                    "Association')  thrift Financial Reports covering the period
                    through September 30, 1998, the latest available period,

               o    the Company's latest available asset/liability reports,

               o    other    miscellaneous    internally-generated    management
                    information  reports  for recent  periods,  as well as other
                    publicly available information,

               o    the Company's most recent business plan and budget report;

          (3)  Reviewed the Company's  Annual Report on Form 10-K for fiscal1998
               which  provides  a  discussion  of  the  Company's  business  and
               operations and reviews various financial data and trends;

          (4)  Discussed with executive management of the Company, the business,
               operations,  recent financial condition and operating results and
               future prospects of the Company;

          (5)  Compared the Company's  financial condition and operating results
               to those of similarly-sized thrifts operating in New York and the
               U.S.;


<PAGE>


Capital Resources Group, Inc.
Board of Directors
January 23, 1999
Page 3

          (6)  Compared  the   Company's   financial   condition  and  operating
               performance  to the  published  financial  statements  and market
               price   data  of   publicly-traded   thrifts  in   general,   and
               publicly-traded  thrifts  in the  Company's  region  of the  U.S.
               specifically;

          (7)  Reviewed the relevant market information  regarding the shares of
               common stock of the Company including trading activity and volume
               and information on options to purchase shares of common stock;

          (8)  Performed   such  other   financial  and  pricing   analyses  and
               investigations  as we deemed  necessary,  including a comparative
               financial  analysis  and review of the  financial  terms of other
               pending and completed acquisitions of companies we consider to be
               generally similar to the Company;

          (9)  Examined the Company's  economic  operating  environment  and the
               competitive environment of the Company's market area;

          (10) Reviewed available  financial reports and financial data for CNB,
               including  Annual Reports to  shareholders  and Form 10-K Reports
               covering  the fiscal  years  ended  through  December  31,  1997,
               quarterly reports,  Form 10-Q reports,  other published financial
               data and other internal and regulatory financial reports provided
               by management of CNB; reviewed CNB's banking office network;  and
               reviewed  the pricing  trends of CNB's  common stock and dividend
               payment history;

          (11) Visited CNB's  administrative and executive offices and conducted
               interviews with management.

     In  arriving  at  our  opinion,  we  have  relied  upon  the  accuracy  and
completeness of the information  provided to us by the various parties mentioned
above, upon public  information and upon  representations  and warranties in the
Agreement,  and have not conducted any independent  investigations to verify any
such  information  or performed  any  independent  appraisal of the Company's or
CNB's assets.

     This fairness opinion is supported by the detailed information and analysis
contained  in  the  Evaluation  and  Analysis  Report  dated  January  23,  1999
("Report"),  which has been produced by Capital  Resources and will be delivered
to the  Company.  We have relied on the Report for  purposes of  rendering  this
current fairness opinion.

     The Report contains a business  description  and financial  analysis of the
Company,  an analysis of current  economic  conditions in the Company's  primary
market area, and a financial and market pricing comparison with a selected group
of thrifts institutions which completed


<PAGE>


Capital Resources Group, Inc.
Board of Directors
January 23, 1999
Page 4


merger  and  acquisition  transactions  or  are  currently  subject  to  pending
transactions.  In addition, the Report contains a discounted dividend stream and
terminal value analysis.  This analysis  compares the value of the consideration
proposed  by CNB with the  potential  present  value  returns  to the  Company's
shareholders  if the  Company  remains  independent  for at least  three to five
years.

Opinions

     Based on the  foregoing and on our general  knowledge of and  experience in
the  valuation of business and  securities,  we are of the opinion  that,  as of
January 23,  1999,  the  consideration  proposed  by CNB for shares of common
stock of the Company is fair to the shareholders of the Company from a financial
point of view.


                                               Respectfully submitted,

                                               CAPITAL RESOURCES GROUP, INC.


<PAGE>

                                  Appendix III

           Text of Section 262 of the Delaware General Corporation Law

     262 APPRAISAL  RIGHTS. - (a) Any stockholder of a corporation of this State
who holds  shares of stock on the date of the  making  of a demand  pursuant  to
subsection  (d) of this section with  respect to such shares,  who  continuously
holds such shares through the effective date of the merger or consolidation, who
has otherwise  complied with  subsection (d) of this section and who has neither
voted in favor of the merger or consolidation  nor consented  thereto in writing
pursuant to ss.228 of this title shall be entitled to an  appraisal by the Court
of  Chancery  of the fair value of the  stockholder's  shares of stock under the
circumstances  described in subsections (b) and (c) of this section.  As used in
this  section,  the word  "stockholder"  means a holder  of record of stock in a
stock  corporation  and also a member of record of a nonstock  corporation;  the
words  "stock" and "share"  mean and include what is  ordinarily  meant by those
words and also  membership  or  membership  interest  of a member of a  nonstock
corporation;  and  the  words  "depository  receipt"  mean a  receipt  or  other
instrument  issued  by a  depository  representing  an  interest  in one or more
shares, or fractions thereof,  solely of stock of a corporation,  which stock is
deposited with the depository.

     (b)  Appraisal  rights  shall be  available  for the shares of any class or
series of stock of a constituent  corporation in a merger or consolidation to be
effected  pursuant to ss.251 (other than a merger effected pursuant to ss.251(g)
of this title), ss.252, ss.254, ss.257, ss.258, ss.263 or ss.264 of this title:

     (1) Provided, however, that no appraisal rights under this section shall be
available  for the  shares of any class or series  of  stock,  which  stock,  or
depository  receipts in respect  thereof,  at the record date fixed to determine
the  stockholders  entitled  to receive  notice of and to vote at the meeting of
stockholders to act upon the agreement of merger or  consolidation,  were either
(i) 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 (ii) held of record by more than 2,000 holders;
and further  provided that no appraisal rights shall be available for any shares
of stock of the constituent corporation surviving a merger if the merger did not
require  for  its  approval  the  vote  of the  stockholders  of  the  surviving
corporation as provided in subsection (f) of ss.251 of this title.

     (2)  Notwithstanding  paragraph (1) of this  subsection,  appraisal  rights
under this section  shall be available  for the shares of any class or series of
stock of a constituent  corporation  if the holders  thereof are required by the
terms of an agreement of merger or  consolidation  pursuant to  ss.ss.251,  252,
254,  257,  258,  263 and 264 of this title to accept  for such  stock  anything
except:

     a. Shares of stock of the  corporation  surviving  or  resulting  from such
merger or consolidation, or depository receipts in respect thereof;

     b.  Shares of stock of any other  corporation,  or  depository  receipts in
respect  thereof,  which  shares of stock (or  depository  receipts  in  respect
thereof)  or  depository  receipts  at  the  effective  date  of the  merger  or
consolidation  will be  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;

     c. Cash in lieu of  fractional  shares or  fractional  depository  receipts
described in the foregoing subparagraphs a. and b. of this paragraph; or

     d. Any combination of the shares of stock,  depository receipts and cash in
lieu of fractional  shares or fractional  depository  receipts  described in the
foregoing subparagraphs a., b. and c. of this paragraph.

     (3) In the  event  all of the stock of a  subsidiary  Delaware  corporation
party to a merger effected under ss.253 of this title is not owned by the parent
corporation immediately prior to the merger, appraisal rights shall be available
for the shares of the subsidiary Delaware corporation.

     (c) Any corporation may provide in its  certificate of  incorporation  that
appraisal  rights  under this section  shall be available  for the shares of any
class or series of its stock as a result of an amendment to its  certificate  of
incorporation,  any  merger  or  consolidation  in which  the  corporation  is a
constituent corporation or the sale of all or substantially all of the assets of
the corporation.  If the certificate of incorporation contains such a provision,
the procedures of this section, including those set forth in subsections (d) and
(e) of this section, shall apply as nearly as is practicable.

     (d) Appraisal rights shall be perfected as follows:

     (1) If a proposed merger or  consolidation  for which appraisal  rights are
provided  under this  section is to be  submitted  for  approval at a meeting of
stockholders, the corporation, not less than 20 days prior to the meeting, shall
notify each of its stockholders who was such on the record date for such meeting
with  respect to shares for which  appraisal  rights are  available  pursuant to
subsections (b) or (c) hereof that appraisal rights are available for any or all
of the shares of the constituent

                                      III-1

<PAGE>



corporations,  and shall  include in such  notice a copy of this  section.  Each
stockholder  electing to demand the appraisal of his shares shall deliver to the
corporation,  before the taking of the vote on the  merger or  consolidation,  a
written demand for appraisal of his shares. Such demand will be sufficient if it
reasonably  informs the  corporation of the identity of the stockholder and that
the stockholder  intends thereby to demand the appraisal of his shares.  A proxy
or vote against the merger or consolidation  shall not constitute such a demand.
A  stockholder  electing to take such  action  must do so by a separate  written
demand  as herein  provided.  Within 10 days  after the  effective  date of such
merger or  consolidation,  the surviving or resulting  corporation  shall notify
each  stockholder  of each  constituent  corporation  who has complied with this
subsection  and  has not  voted  in  favor  of or  consented  to the  merger  or
consolidation of the date that the merger or consolidation has become effective;
or

     (2) If the  merger or  consolidation  was  approved  pursuant  to ss.228 or
ss.253 of this title, each constituent corporation,  either before the effective
date of the merger or consolidation or within ten days thereafter,  shall notify
each of the  holders  of any  class  or  series  of  stock  of such  constituent
corporation  who are entitled to appraisal  rights of the approval of the merger
or  consolidation  and that appraisal rights are available for any or all shares
of such  class or series  of stock of such  constituent  corporation,  and shall
include in such notice a copy of this section;  provided  that, if the notice is
given on or after the effective date of the merger or consolidation, such notice
shall be given by the surviving or resulting  corporation to all such holders of
any class or series of stock of a constituent  corporation  that are entitled to
appraisal rights.  Such notice may, and, if given on or after the effective date
of the merger or  consolidation,  shall,  also notify such  stockholders  of the
effective  date of the merger or  consolidation.  Any  stockholder  entitled  to
appraisal  rights may,  within 20 days after the date of mailing of such notice,
demand in writing from the surviving or resulting  corporation  the appraisal of
such holder's  shares.  Such demand will be sufficient if it reasonably  informs
the  corporation  of the identity of the  stockholder  and that the  stockholder
intends thereby to demand the appraisal of such holder's shares.  If such notice
did  not  notify   stockholders   of  the  effective   date  of  the  merger  or
consolidation,  either (i) each such constituent corporation shall send a second
notice before the effective date of the merger or  consolidation  notifying each
of the holders of any class or series of stock of such  constituent  corporation
that are entitled to  appraisal  rights of the  effective  date of the merger or
consolidation or (ii) the surviving or resulting  corporation  shall send such a
second  notice to all such  holders on or within 10 days  after  such  effective
date;  provided,  however,  that if such second notice is sent more than 20 days
following the sending of the first notice,  such second notice need only be sent
to each  stockholder  who is entitled to  appraisal  rights and who has demanded
appraisal  of such  holder's  shares  in  accordance  with this  subsection.  An
affidavit of the  secretary or assistant  secretary or of the transfer  agent of
the corporation that is required to give either notice that such notice has been
given  shall,  in the  absence of fraud,  be prima  facie  evidence of the facts
stated therein. For purposes of determining the stockholders entitled to receive
either notice,  each constituent  corporation may fix, in advance, a record date
that  shall be not more  than 10 days  prior to the date the  notice  is  given,
provided,  that if the  notice  is given on or after the  effective  date of the
merger or  consolidation,  the record date shall be such  effective  date. If no
record date is fixed and the notice is given prior to the  effective  date,  the
record date shall be the close of business on the day next  preceding the day on
which the notice is given.

     (e)  Within  120  days   after  the   effective   date  of  the  merger  or
consolidation, the surviving or resulting corporation or any stockholder who has
complied with  subsections  (a) and (d) hereof and who is otherwise  entitled to
appraisal  rights,  may file a petition  in the Court of  Chancery  demanding  a
determination   of  the   value  of  the   stock   of  all  such   stockholders.
Notwithstanding  the  foregoing,  at any time within 60 days after the effective
date of the merger or  consolidation,  any  stockholder  shall have the right to
withdraw  his demand for  appraisal  and to accept  the terms  offered  upon the
merger or consolidation.  Within 120 days after the effective date of the merger
or  consolidation,  any  stockholder  who has complied with the  requirements of
subsections  (a) and (d)  hereof,  upon  written  request,  shall be entitled to
receive  from  the  corporation  surviving  the  merger  or  resulting  from the
consolidation a statement setting forth the aggregate number of shares not voted
in favor of the merger or  consolidation  and with respect to which  demands for
appraisal have been received and the aggregate number of holders of such shares.
Such written  statement shall be mailed to the stockholder  within 10 days after
his  written  request  for such a statement  is  received  by the  surviving  or
resulting  corporation  or within 10 days  after  expiration  of the  period for
delivery of demands for  appraisal  under  subsection  (d) hereof,  whichever is
later.

     (f) Upon the filing of any such  petition  by a  stockholder,  service of a
copy thereof  shall be made upon the surviving or resulting  corporation,  which
shall  within 20 days after such  service  file in the office of the Register in
Chancery in which the petition was filed a duly  verified  list  containing  the
names and  addresses of all  stockholders  who have  demanded  payment for their
shares and with whom  agreements  as to the value of their  shares have not been
reached by the  surviving or  resulting  corporation.  If the petition  shall be
filed  by  the  surviving  or  resulting  corporation,  the  petition  shall  be
accompanied  by such a duly  verified  list.  The  Register in  Chancery,  if so
ordered by the  Court,  shall  give  notice of the time and place  fixed for the
hearing of such  petition by  registered  or certified  mail to the surviving or
resulting corporation and to the stockholders shown on the list at the addresses
therein  stated.  Such notice shall also be given by 1 or more  publications  at
least  1  week  before  the  day of  the  hearing,  in a  newspaper  of  general
circulation published in the City of Wilmington, Delaware or such publication as
the Court deems  advisable.  The forms of the notices by mail and by publication
shall be  approved  by the Court,  and the costs  thereof  shall be borne by the
surviving or resulting corporation.

     (g) At the  hearing  on  such  petition,  the  Court  shall  determine  the
stockholders who have complied with this section and who have become entitled to
appraisal  rights.  The Court may require the  stockholders who have demanded an
appraisal for their shares and who hold stock  represented  by  certificates  to
submit their certificates of stock to the Register in Chancery for

                                      III-2

<PAGE>


notation  thereon  of the  pendency  of the  appraisal  proceedings;  and if any
stockholder  fails to comply  with such  direction,  the Court may  dismiss  the
proceedings as to such stockholder.

     (h) After determining the stockholders entitled to an appraisal,  the Court
shall appraise the shares, determining their fair value exclusive of any element
of value  arising  from the  accomplishment  or  expectation  of the  merger  or
consolidation,  together  with a fair rate of interest,  if any, to be paid upon
the amount  determined to be the fair value. In determining such fair value, the
Court shall take into account all relevant factors. In determining the fair rate
of interest, the Court may consider all relevant factors,  including the rate of
interest which the surviving or resulting  corporation  would have had to pay to
borrow money  during the pendency of the  proceeding.  Upon  application  by the
surviving or resulting corporation or by any stockholder entitled to participate
in the appraisal proceeding, the Court may, in its discretion,  permit discovery
or other pretrial  proceedings and may proceed to trial upon the appraisal prior
to the final  determination  of the  stockholder  entitled to an appraisal.  Any
stockholder  whose name appears on the list filed by the  surviving or resulting
corporation pursuant to subsection (f) of this section and who has submitted his
certificates  of stock to the  Register in Chancery,  if such is  required,  may
participate fully in all proceedings  until it is finally  determined that he is
not entitled to appraisal rights under this section.

     (i) The Court  shall  direct the  payment of the fair value of the  shares,
together with interest, if any, by the surviving or resulting corporation to the
stockholders entitled thereto.  Interest may be simple or compound, as the Court
may direct.  Payment shall be so made to each such  stockholder,  in the case of
holders of  uncertificated  stock  forthwith,  and the case of holders of shares
represented  by  certificates  upon  the  surrender  to the  corporation  of the
certificates  representing  such stock.  The  Court's  decree may be enforced as
other decrees in the Court of Chancery may be enforced,  whether such  surviving
or resulting corporation be a corporation of this State or of any state.

     (j) The costs of the  proceeding  may be  determined by the Court and taxed
upon the  parties  as the  Court  deems  equitable  in the  circumstances.  Upon
application  of a  stockholder,  the Court  may  order  all or a portion  of the
expenses   incurred  by  any   stockholder  in  connection  with  the  appraisal
proceeding,  including,  without limitation,  reasonable attorney's fees and the
fees and  expenses of experts,  to be charged pro rata  against the value of all
the shares entitled to an appraisal.

     (k) From and after the effective  date of the merger or  consolidation,  no
stockholder who has demanded his appraisal  rights as provided in subsection (d)
of this  section  shall be  entitled  to vote such  stock for any  purpose or to
receive  payment  of  dividends  or other  distributions  on the  stock  (except
dividends or other  distributions  payable to  stockholders  of record at a date
which is prior to the effective date of the merger or consolidation);  provided,
however,  that if no petition  for an  appraisal  shall be filed within the time
provided in subsection (e) of this section, or if such stockholder shall deliver
to the surviving or resulting corporation a written withdrawal of his demand for
an appraisal and an acceptance of the merger or consolidation,  either within 60
days after the  effective  date of the merger or  consolidation  as  provided in
subsection  (e) of this section or thereafter  with the written  approval of the
corporation,  then the right of such  stockholder  to an appraisal  shall cease.
Notwithstanding the foregoing,  no appraisal proceeding in the Court of Chancery
shall be dismissed as to any stockholder  without the approval of the Court, and
such approval may be conditioned upon such terms as the Court deems just.

     (l) The  shares of the  surviving  or  resulting  corporation  to which the
shares  of such  objecting  stockholders  would  have  been  converted  had they
assented to the merger or consolidation  shall have the status of authorized and
unissued shares of the surviving or resulting corporation.
                                     III-3



                  ADIRONDACK FINANCIAL SERVICES BANCORP, INC.
               Proxy Solicited on Behalf of the Board of Directors
                         Special Meeting of Shareholders
                                  May 24, 1999



     The undersigned  hereby  constitutes and appoints the Board of Directors of
Adirondack Financial Services Bancorp,  Inc. his true and lawful agent and proxy
with full power of  substitution,  to represent the  undersigned  at the special
meeting of shareholders of Adirondack  Financial  Services  Bancorp,  Inc. to be
held on May 24,  1999 at 4:00  p.m.,  local  time,  and at any  adjournments  or
postponements  thereof,  on all matters  coming  before said meeting and directs
such proxy to vote as indicated below:

1.   Proposal to adopt the Agreement of Merger, dated as of January 23, 1999, by
     and among Adirondack,  CNB Bancorp,  Inc. and CNB Acquisition Corp., and to
     approve the transactions contemplated by that agreement.

                  _                              _                         _
            For  |_|                  Against   |_|              Abstain  |_|

2.   In its discretion, the proxy is authorized to vote upon such other business
     as may properly come before the meeting or any  adjournment or postponement
     thereof.

This proxy card,  when properly  executed,  will be voted in the manner directed
herein by the undersigned shareholder.  If no direction is made, this proxy will
be voted FOR the proposal identified above.


Please sign exactly as name appears below.


                                          When shares are held as joint tenants,
                                          both should sign. When signing as
                                          attorney, executor, administrator,
                                          trustee or guardian, please give full
                                          title as such.  If a  corporation,
                                          please sign in full corporate  name by
                                          President or other authorized officer.
                                          If a partnership, please sign in
                                          partnership name by authorized person.


                                          Dated _________________________, 1999

                                          --------------------------------------
                                               Print Name of Shareholder

                                          --------------------------------------
                                                      Signature

                                          --------------------------------------
                                          Print Shareholder Name if held jointly

                                         ---------------------------------------
                                             Signature if held jointly


             PLEASE MARK, SIGN, DATE AND RETURN THIS PROXY PROMPTLY
                          USING THE ENCLOSED ENVELOPE.





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