ONEIDA FINANCIAL CORP
10-K, 1999-03-30
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: AMERICAN TIGER FUNDS, 24F-2NT, 1999-03-30
Next: PEOPLES BANKCORP INC, 8-K, 1999-03-30



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

      [X]   ANNUAL  REPORT  PURSUANT  TO SECTION  13 OR 15(d) OF THE  SECURITIES
            EXCHANGE  ACT OF 1934  [FEE  REQUIRED]  For the  Fiscal  Year  Ended
            December 31, 1998

                                       OR

      [X]   TRANSITION  REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
            EXCHANGE ACT OF 1934 [NO FEE  REQUIRED] For the  transaction  period
            from ___________________ to ______________________

                        Commission File Number: 000-25101

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

             (Exact Name of Registrant as Specified in its Charter)
                             Oneida Financial Corp.
             ------------------------------------------------------


            Delaware                                   16-1561678
 -------------------------------         ---------------------------------------
 (State or Other Jurisdiction of         (I.R.S. Employer Identification Number)
  Incorporation or Organization)
 

   182 Main Street, Oneida, New York                    13421-1676
- ----------------------------------------                ----------
(Address of Principal Executive Offices)                (Zip Code)


                                 (313) 363-2000
                ------------------------------------------------

               (Registrant's Telephone Number including area code)

           Securities Registered Pursuant to Section 12(b) of the Act:

                                      None
                                      ----

           Securities Registered Pursuant to Section 12(g) of the Act:

                     Common Stock, par value $.10 per share
               ---------------------------------------------------
                                (Title of Class)


         Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934 during the  preceding  twelve  months (or for such shorter  period that the
Registrant  was  required  to file  reports)  and (2) has been  subject  to such
requirements for the past 90 days.
                    YES  [  X  ]       NO   [    ]
 
     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated  by  reference in Part III of this Form 10-K or any  amendments  to
this Form 10-K. [X]

     As of March 15, 1999, there were issued and outstanding 3,580,200 shares of
the  Registrant's  Common Stock. The aggregate value of the voting stock held by
non-affiliates  of the Registrant,  computed by reference to the average bid and
asked prices of the Common Stock as of March 15, 1999 ($9.8125) was $13,209,754.

                       DOCUMENTS INCORPORATED BY REFERENCE

1.    Sections  of Annual  Report to  Stockholders  for the  fiscal  year  ended
      December 31, 1998 (Parts II and IV).

2.    Proxy Statement for the 1999 Annual Meeting of  Stockholders  (Parts I and
      III).

3.    Exhibit Index on page 35. 

                    Total number of pages in Document is 41.

<PAGE>
                                     PART I

ITEM 1. BUSINESS

Oneida Financial Corp.

         Oneida Financial Corp. (the "Company") was organized in September 1998,
for the purpose of acquiring all of the capital stock of The Oneida Savings Bank
(the "Bank") upon completion of the Bank's reorganization into the two-tier form
of mutual holding company ownership and the minority stock offering. The Company
is majority owned by Oneida Financial,  MHC, a New York-chartered mutual holding
company (the "Mutual  Holding  Company").  The Company is a bank holding company
subject to  regulation by the Board of Governors of the Federal  Reserve  System
(the "Federal  Reserve  Board").  The Company's only assets consist of shares of
the Bank's common stock and net proceeds of the Offering which it retained.  The
Company neither owns nor leases any property,  but uses the premises,  equipment
and furniture of the Bank. At the present time,  the Company does not employ any
persons  other than certain  officers of the Bank and will use the support staff
of the Bank from time to time.

         At  December  31,  1998  the  Company  had   consolidated   assets  and
consolidated   stockholders'   equity  of  $248.8  million  and  $44.1  million,
respectively.  Through  the Bank,  the  Company  has  deposits  totaling  $194.2
million.

         The  Company's  executive  office is located at the main  office of the
Bank, at 182 Main Street,  Oneida, New York 13421-1676.  The Company's telephone
number is (315) 363-2000.

The Oneida Savings Bank

         The Bank was organized in 1866 as a New  York-chartered  mutual savings
bank. The Bank's  deposits are insured by the Bank  Insurance  Fund ("BIF"),  as
administered by the FDIC, up to the maximum amount permitted by law. The Bank is
a community  bank engaged  primarily in the business of accepting  deposits from
customers through its main office and four full service branch offices and using
those  deposits,  together with funds  generated  from  operations and borrowing
proceeds to make  one-to-four  family  residential  and  commercial  real estate
loans,   commercial   business   loans,   consumer   loans   and  to  invest  in
mortgage-backed and other securities.

         At December 31, 1998,  $106.7  million,  or 79.8%,  of the Bank's loans
were secured by real estate,  $82.4 million,  or 61.6%, of the Bank's loans were
secured by one-to-four family residential real estate,  $15.0 million, or 11.2%,
of the Bank's loans were secured by commercial real estate, and $9.4 million, or
7.0%, of the Bank's loans were home equity loans.  Consumer  loans totaled $15.6
million, or 11.6% of the Bank's total loans, at December 31, 1998. The Bank also
originates  commercial  business loans which totaled $11.5 million,  or 8.6%, of
total  loans  at  December  31,  1998.  The  Bank's  investment  securities  and
mortgage-backed  securities  portfolios totaled $62.7 million and $20.0 million,
respectively, at December 31, 1998.

         The Bank's main office is located at 182 Main Street,  Oneida, New York
13421-1676. The Bank's telephone number is (315) 363-2000.

                                        1
<PAGE>
Market Area

         The Bank is a community-based savings institution that offers a variety
of financial  products and services.  The Bank's primary lending area is Madison
county,  New York and  surrounding  counties,  and  most of the  Bank's  deposit
customers reside in Madison county and surrounding counties.  The City of Oneida
is located  approximately  30 miles from  Syracuse and 20 miles from Utica.  The
Bank's market area is characterized as rural, although the local economy is also
affected by economic conditions in Syracuse and Utica, New York. As of 1997, the
average  household income of persons residing in Oneida and Madison counties was
below that of New York State and the United States.  During the period 1980-1990
the  population  of Oneida  county  decreased by 1.04% while the  population  of
Madison county grew by 6.09%.

         The Bank  competes  with  commercial  banks,  savings  banks and credit
unions for  deposits and loans.  At December  31, 1998,  there was a total of 97
commercial bank, savings bank and credit union branches operating in Madison and
Oneida counties. In addition to the financial  institutions operating in Madison
and Oneida counties, the Bank competes with a number of mortgage bankers for the
origination of loans. The largest employers in the Bank's market area are Oneida
Limited and The Oneida Indian Nation of New York.

Lending Activities

         General.  The  principal  lending  activity  of the  Bank  has been the
origination,  for retention in its  portfolio,  of ARM loans  collateralized  by
one-to-four  family  residential  real estate  located within its primary market
area.  In the current low  interest  rate  environment,  borrowers  have shown a
preference for fixed-rate  loans.  Consequently,  in recent periods the Bank has
originated  fixed-rate  one-to-four  family  loans for  resale in the  secondary
market  without  recourse  and  on a  servicing  retained  basis.  In  order  to
complement the Bank's  traditional  emphasis of one-to-four  family  residential
real estate  lending,  management  has sought to  increase  the amount of higher
yielding  commercial real estate loans,  consumer loans and commercial  business
loans.  To  a  limited  extent,   the  Bank  will  originate  loans  secured  by
multi-family  properties.  The  Bank  does not view  multi-family  lending  as a
significant aspect of its business.

                                        2
<PAGE>
         Loan  Portfolio  Composition.  Set forth below is selected  information
concerning the composition of the Bank's loan portfolio in dollar amounts and in
percentages  (before  deductions for loans in process and allowances for losses)
as of the dates indicated.
<TABLE>
<CAPTION>
                                                                           At December 31,                                          
                                      1998               1997                  1996                  1995                 1994
                                 ----------------   -----------------     ------------------    ----------------    ----------------
                                 Amount   Percent   Amount    Percent     Amount     Percent    Amount   Percent    Amount   Percent
                                                                         (Dollars in thousands)
<S>                              <C>          <C>    <C>          <C>    <C>           <C>    <C>          <C>    <C>          <C>  
Real estate loans:
 One-to-four family ...........  $82,353      61.6%  $96,792      67.0% $100,557       73.1% $108,397     76.0%  $109,441      76.0%
 Multi-family..................    1,468       1.1     2,714       1.9     2,972        2.2     3,240       2.3     3,735       2.5
 Home equity...................    9,377       7.0     8,829       6.1     7,983        5.8     7,207       5.1     6,851       4.8
 Commercial real estate........   13,499      10.1    13,868       9.6    12,686        9.1    11,603       8.0    11,033       7.7
                                --------  --------  --------  --------  --------   --------  --------  --------  --------  --------
   Total real estate loans.....  106,697      79.8   122,203      84.6   124,198       90.2   130,447      91.4   131,060      91.0
                                --------  --------  --------  --------  --------   --------  --------  --------  --------  --------
Consumer loans:
 Automobile loans..............   10,405       7.8     6,683       4.6     2,701        2.0     2,108       1.5     1,799       1.2
 Mobile home...................      717       0.5       784       0.5       914        0.7     1,162       0.8     1,384       1.0
 Personal loans................    2,438       1.8     2,580       1.8     1,719        1.3     1,831       1.3     1,689       1.2
 Guaranteed student loans......      446       0.3     1,659       1.2     1,981        1.4     2,943       2.1     3,443       2.4
 Other consumer loans..........    1,547       1.2     1,017       0.7       879        0.6       766       0.5       894       0.6
                                --------  --------  --------  --------  --------   --------  --------  --------  --------  --------
   Total consumer loans........   15,553      11.6    12,723       8.8     8,194        6.0     8,810       6.2     9,209       6.4
                                --------  --------  --------  --------  --------   --------  --------  --------  --------  --------

Commercial business loans......   11,549       8.6     9,587       6.6     5,241        3.8     3,424       2.4     3,764       2.6

   Total consumer and  
    commercial business loans .   27,102      20.2    22,310      15.4    13,435        9.8    12,234       8.6    12,973       9.0 
                                --------  --------  --------  --------  --------   --------  --------  --------  --------  --------
                                                                                                         
   Total loans................  $133,799     100.0% $144,513     100.0% $137,633      100.0% $142,681     100.0% $144,033     100.0%
                                ========  ========  ========  ========  ========   ========  ========  ========  ========  ========
Less:                                                                                                                               
 Loans in process..............       --                 352                 215                  223                 626 
 Allowance for losses..........    1,543               1,793               1,546                1,781               2,117 
                                 -------            --------            --------             --------            -------- 
   Total loans receivable, net. $132,256            $142,368            $135,872             $140,677            $141,290 
                                ========            ========            ========             ========            ======== 
                                        3
</TABLE> 
<PAGE>
         The  following  table sets  forth the  composition  of the Bank's  loan
portfolio by fixed and adjustable rates at the dates indicated.
<TABLE>
<CAPTION>
                                                                             At December 31,                       
                                         1998                 1997               1996                1995                1994
                                    ----------------   ------------------   -----------------   -----------------  -----------------
                                    Amount   Percent   Amount     Percent   Amount    Percent   Amount    Percent  Amount    Percent
                                    ------   -------   ------     -------   ------    -------   ------    -------  ------    -------
                                                                          (Dollars in thousands)
<S>                                 <C>         <C>     <C>         <C>     <C>         <C>     <C>          <C>   <C>         <C> 
FIXED-RATE LOANS:
Real estate loans:
  One-to-four family .............  $12,879     9.6%    $11,563     8.0%    $ 9,678     7.0%    $ 8,652      6.1%  $10,909     7.6%
  Multi-family....................       --      --          --      --          --      --          --       --        --      --
  Home equity.....................    4,626     3.5       2,804     1.9       1,679     1.2         871      0.5       686     0.5
  Commercial real estate..........    1,138     0.9       1,213     0.8       1,350     1.0       1,380      1.0     1,627     1.1
                                   --------   -----    --------   -----    --------   -----    --------    -----  --------   ----- 
    Total real estate loans.......   18,643    14.0      15,580    10.7      12,707     9.2      10,903      7.6    13,222     9.2
                                   --------   -----    --------   -----    --------   -----    --------    -----  --------   ----- 
Consumer loans:
  Total consumer loans............   14,475    10.8      12,723     8.8       8,194     6.0       8,810      6.2     9,209     6.4

Commercial business loans:
  Total commercial loans..........    5,355     4.0       1,628     1.1         748     0.5         484      0.3       882     0.6
                                   --------   -----    --------   -----    --------   -----    --------    -----  --------   ----- 
  Total fixed-rate loans..........  $38,473    28.8     $29,931    20.6     $21,649    15.7     $20,197     14.1   $23,313    16.2
                                   --------   -----    --------   -----    --------   -----    --------    -----  --------   ----- 

ADJUSTABLE RATE LOANS:
Real estate loans:
  One-to-four family..............  $69,474    51.9%    $85,229    59.0%    $90,879    66.0%    $99,745     69.9%  $98,532    68.4%
  Multi-family....................    1,468     1.1       2,714     1.9       2,972     2.2       3,240      2.3     3,735     2.6
  Home equity.....................    4,751     3.6       6,025     4.2       6,304     4.6       6,336      4.4     6,165     4.3
  Commercial real estate..........   12,361     9.2      12,655     8.8      11,336     8.2      10,223      7.2     9,406     6.5
                                   --------   -----    --------   -----    --------   -----    --------    -----  --------   ----- 
    Total real estate loans.......   88,054    65.8     106,623    73.9     111,491    81.0     119,544     83.8   117,838    81.8
                                   --------   -----    --------   -----    --------   -----    --------    -----  --------   ----- 

Consumer loans:
  Total consumer loans............  $ 1,078     0.8

Commercial business loans:
  Total commercial business loans.    6,194     4.6       7,959     5.5       4,493     3.3       2,940      2.1     2,882     2.0
                                   --------   -----    --------   -----    --------   -----    --------    -----  --------   ----- 
  Total adjustable-rate loans.....  $95,326    71.2    $114,582    79.4     $15,984    84.3    $122,484     85.9  $120,720    83.8
                                   --------   -----    --------   -----    --------   -----    --------    -----  --------   ----- 
  Total loans..................... $133,799   100.0%   $144,513   100.0%   $137,633   100.0%   $142,681    100.0% $144,033   100.0%
                                   ========   =====    ========   =====    ========   =====    ========    =====  ========   ===== 
Less:
  Loans in process................       --                 352                 215                 223                626
  Allowance for losses............    1,543               1,793               1,546               1,781              2,117
                                   --------            --------            --------            --------           --------         
Total loans receivable, net....... $132,256            $142,368            $135,872            $140,677           $141,290
                                   ========            ========            ========            ========           ========         
</TABLE>
                                        4
<PAGE>
         One-to-Four  Family  Residential  Loans.  The  Bank's  primary  lending
activity is the  origination of one-to-four  family  residential  mortgage loans
secured by  property  located in the Bank's  primary  lending  area.  Generally,
one-to-four family  residential  mortgage loans are made in amounts up to 80% of
the lesser of the appraised value or purchase price of the property  however the
Bank will originate  one-to-four family loans with loan-to-value ratios of up to
97%, with private mortgage insurance required.  Generally,  fixed-rate loans are
originated for terms of up to 30 years.  One-to-four family fixed-rate loans are
offered with a monthly payment feature.

         The Bank originates  both  adjustable  rate and fixed-rate  one-to-four
family loans.  Historically,  the Bank's emphasis has been on the origination of
ARM loans.  The interest  rate on ARM loans is indexed to the one year  Treasury
Bill rate. The Bank's ARM loans currently  provide for maximum rate  adjustments
of 200 basis points per year and 600 basis points over the term of the loan. The
Bank  offers  ARM loans  with  initial  interest  rates  that are below  market,
referred to as "teaser  rates."  Residential  ARM loans  amortize over a maximum
term of up to 30 years.  ARM loans are offered with both  monthly and  bi-weekly
payment  features.  ARM  loans  are  originated  for  retention  in  the  Bank's
portfolio. In the current low interest rate environment,  borrowers have shown a
preference for fixed-rate  loans.  Consequently,  in recent periods the Bank has
increased its origination of fixed-rate  one-to-four  family mortgage loans. The
Bank  generally  sells its  fixed-rate  one-to-four  family loans on a servicing
retained  basis.  Such loans are sold  without  recourse  to the Bank.  The Bank
recently  introduced two one-to-four  family residential loan products providing
for fixed-rates of interest for an initial period of either three or five years,
and which adjust annually  thereafter.  At December 31, 1998,  loans serviced by
the Bank for others  totaled $37.4  million.  During the year ended December 31,
1998 and  December  31,  1997,  the Bank sold $16.5  million  and $4.0  million,
respectively in fixed-rate one-to-four family loans.

         ARM loans decrease the risk  associated with changes in market interest
rates by  periodically  repricing,  but involve  other risks because as interest
rates  increase,  the  underlying  payments  by  the  borrower  increase,   thus
increasing  the  potential for default by the  borrower.  At the same time,  the
marketability of the underlying  collateral may be adversely  affected by higher
interest  rates.  Upward  adjustment  of the  contractual  interest rate is also
limited by the maximum periodic and lifetime interest rate adjustment  permitted
by the  terms  of the ARM  loans,  and  therefore,  is  potentially  limited  in
effectiveness  during periods of rapidly rising  interest rates. At December 31,
1998,  51.9% of the  Bank's  loan  portfolio  consisted  of  one-to-four  family
residential loans with adjustable interest rates.

         All one-to-four  family  residential  mortgage loans  originated by the
Bank include "due-on-sale"  clauses,  which give the Bank the right to declare a
loan  immediately  due and payable in the event that,  among other  things,  the
borrower  sells or  otherwise  disposes  of the  real  property  subject  to the
mortgage and the loan is not repaid.
<PAGE>
         At December  31, 1998,  approximately  $82.4  million,  or 61.6% of the
Bank's loan  portfolio,  consisted  of  one-to-four  family  residential  loans.
Approximately  $1.0 million of such loans  (representing 23 loans) were included
in nonperforming loans as of that date.

         Home Equity  Loans.  The Bank offers home equity loans that are secured
by the  borrower's  primary  residence.  The Bank  offers a home  equity line of
credit  under which the borrower is permitted to draw on the home equity line of
credit  during  the  first  ten  years  after it is  originated  and  repay  the
outstanding balance over a term not to exceed 25 years from the date the line of
credit is  originated.  The  interest  rates on home equity  lines of credit are
fixed for the first  year and adjust  monthly  thereafter  at a margin  over the
prime
                                        5
<PAGE>
interest  rate.  The Bank also  offers a home  equity  product  providing  for a
fixed-rate of interest.  Both  adjustable  rate and fixed-rate home equity loans
are  underwritten  under  the same  criteria  that the Bank  uses to  underwrite
one-to-four family fixed-rate loans. Fixed-rate home equity loans are originated
with terms not to exceed ten years. Home equity loans may be underwritten with a
loan to value  ratio of 85% when  combined  with the  principal  balance  of the
existing  mortgage loan. The maximum amount of a home equity loan may not exceed
$250,000  unless  approved by the Board of  Directors.  The Bank  appraises  the
property  securing  the  loan  at the  time of the  loan  application  (but  not
thereafter)  in order to determine  the value of the property  securing the home
equity  loans.  At December 31, 1998,  the  outstanding  balances of home equity
loans totaled $9.4 million, or 7.0% of the Bank's loan portfolio.

         Commercial Real Estate Loans. At December 31, 1998,  $15.0 million,  or
11.2% of the total loan  portfolio  consisted of  commercial  real estate loans.
Commercial  real  estate  loans  are  secured  by  office  buildings,  mixed-use
properties,  religious  facilities  and other  commercial  properties.  The Bank
originates adjustable rate commercial mortgage loans with maximum terms of up to
20 years.  The maximum  loan-to-value  ratio of commercial  real estate loans is
80%.  At  December  31,  1998,  the  largest  commercial  real estate loan had a
principal balance of $1.3 million and was secured by a medical  building.  As of
December  31,  1998,  nonperforming  loans did not include any  commercial  real
estate loans.

         In  underwriting  commercial  real estate  loans,  the Bank reviews the
expected net operating  income generated by the real estate to ensure that it is
at least 110% of the amount of the monthly debt  service;  the age and condition
of the collateral; the financial resources and income level of the borrower; and
the  borrower's  business  experience.  Personal  guarantees  have  always  been
obtained from all commercial real estate borrowers.

         Loans  secured by  commercial  real  estate  generally  are larger than
one-to-four  family  residential  loans and  involve  a greater  degree of risk.
Commercial  mortgage loans often involve large loan balances to single borrowers
or groups of related borrowers. Payments on these loans depend to a large degree
on the results of  operations  and  management  of the  properties or underlying
businesses, and may be affected to a greater extent by adverse conditions in the
real  estate  market or the  economy  in  general.  Accordingly,  the  nature of
commercial  real estate loans makes them more  difficult for Bank  management to
monitor and evaluate.
<PAGE>
         Consumer  Lending.  The Bank's  consumer  loans  consist of  automobile
loans,  mobile home loans,  secured  personal  loans  (secured by bonds,  equity
securities or other readily marketable collateral), guaranteed student loans and
other consumer loans  (consisting of passbook loans,  unsecured home improvement
loans and  recreational  vehicle  loans).  At December 31, 1998,  consumer loans
totaled $15.6 million, or 11.6% of the total loan portfolio.  Consumer loans are
originated  with terms to maturity of three to seven years.  The Bank has sought
to increase its level of consumer loans primarily through  increased  automobile
lending.  The Bank  participates  in a number  of  indirect  automobile  lending
programs with local automobile  dealerships.  All indirect automobile loans must
satisfy  the  Bank's  underwriting  criteria  for  automobile  loans  originated
directly by the Bank to the  borrower  and must be approved by one of the Bank's
lending  officers.  At December 31, 1998,  loans secured by automobiles  totaled
$10.4 million, of which $6.1 million were originated through the Bank's indirect
automobile  lending  program.  The Bank has also sought to increase its level of
automobile loans directly to borrowers by increasing its marketing  efforts with
existing customers.  Automobile loans generally do not have terms exceeding five
years. The Bank does not provide financing for leased automobiles.

                                        6
<PAGE>
         Consumer loans  generally have shorter terms and higher  interest rates
than one-to-four  family mortgage loans. In addition,  consumer loans expand the
products and services offered by the Bank to better meet the financial  services
needs of its customers.  Consumer loans  generally  involve  greater credit risk
than  residential  mortgage  loans because of the  difference in the  underlying
collateral. Repossessed collateral for a defaulted consumer loan may not provide
an adequate source of repayment of the  outstanding  loan balance because of the
greater  likelihood  of  damage  to loss of or  depreciation  in the  underlying
collateral.  The remaining deficiency often does not warrant further substantial
collection efforts against the borrower beyond obtaining a deficiency  judgment.
In  addition,  consumer  loan  collections  depend  on the  borrower's  personal
financial stability.  Furthermore,  the application of various federal and state
laws,  including federal and state bankruptcy and insolvency laws, may limit the
amount that can be recovered on such loans.

         The  Bank's  underwriting  procedures  for  consumer  loans  include an
assessment of the  applicant's  credit  history and the ability to meet existing
and proposed debt obligations.  Although the applicant's creditworthiness is the
primary  consideration,  the underwriting  process also includes a comparison of
the value of the security to the proposed loan amount.  The Bank underwrites its
consumer loans internally, which the Bank believes limits its exposure to credit
risks  associated  with loans  underwritten  or purchased from brokers and other
external sources.

         Commercial Business Loans. The Bank also originates commercial business
loans.  Commercial business loans are originated with terms of up to seven years
and provide for rates that adjust on a monthly basis.  Commercial business loans
are originated to persons with a prior  relationship  with the Bank or referrals
from persons with a prior  relationship  with the Bank.  The decision to grant a
commercial business loan depends primarily on the creditworthiness and cash flow
of the borrower (and any guarantors) and secondarily on the value of and ability
to liquidate the collateral which generally  consists of receivables,  inventory
and equipment.  The Bank generally requires annual financial  statements and tax
returns from its commercial  business borrowers and personal guarantees from the
commercial business borrowers.  The Bank also generally requires an appraisal of
any real estate that secures the commercial business loan. At December 31, 1998,
the Bank had $11.5 million of commercial  business loans which  represented 8.6%
of the total loan  portfolio.  On such date,  the average  balance of the Bank's
commercial  business  loans was  $37,100,  and the largest  commercial  business
lending relationship  totaled $1.1 million,  which consisted of 24 loans secured
by equipment  and  assignment  of leases.  As of December  31,  1998,  unsecured
commercial business loans totaled $987,000.

         Commercial  business  lending  generally  involves  greater  risk  than
residential  mortgage  lending and involves  risks that are different from those
associated with  residential  and commercial  real estate  lending.  Real estate
lending is generally  considered to be collateral based, with loan amounts based
on  predetermined  loan to collateral  values and  liquidation of the underlying
real estate collateral is viewed as the primary source of repayment in the event
of borrower default. Although commercial business loans may be collateralized by
equipment or other business  assets,  the liquidation of collateral in the event
of a  borrower  default is often an  insufficient  source of  repayment  because
equipment  and other  business  assets may be obsolete or of limited use,  among
other things.  Accordingly,  the repayment of a commercial business loan depends
primarily on the  creditworthiness  of the borrower (and any guarantors),  while
liquidation  of  collateral  is a  secondary  and often  insufficient  source of
repayment.
                                        7
<PAGE>
         Loan  Maturity  Schedule.   The  following  table  sets  forth  certain
information  as of December 31, 1998,  regarding the amount of loans maturing in
the Bank's portfolio. Demand loans having no stated schedule of repayment and no
stated  maturity and  overdrafts  are  reported as due in one year or less.  All
loans are  included in the period in which the final  contractual  repayment  is
due.
<TABLE>
<CAPTION>
                                                   One       Three      Five        Ten
                                       Within     Through   Through    Through    Through    Beyond
                                        One       Three      Five        Ten     Twenty-FiveTwenty-Five
                                        Year      Years      Years      Years      Years      Years      Total
                                      -------    -------    -------    -------    -------    -------    -------
                                                                    (In thousands)
<S>                                   <C>        <C>        <C>        <C>        <C>        <C>        <C>    
Real estate loans:
   One- to-four family..............  $   537    $   725    $ 2,521    $14,638    $48,875    $15,057    $82,353
   Home equity......................      442        688      1,163      6,551        533         --      9,377
   Commercial real estate...........       17         35        911      3,755     10,249         --     14,967
                                      -------    -------    -------    -------    -------    -------    -------
     Total real estate loans........      996      1,448      4,595     24,944     59,657     15,057    106,697
                                      -------    -------    -------    -------    -------    -------    -------

Consumer and other loans............    1,110      4,138      8,947      1,358         --         --     15,553

Commercial business loans...........    3,444      1,558      3,925      1,418      1,204         --     11,549
                                      -------    -------    -------    -------    -------    -------    -------

     Total loans....................  $ 5,550    $ 7,144    $17,467    $27,720    $60,861    $15,057    $133,799
                                      =======    =======    =======    =======    =======    =======    ========
</TABLE>
         Fixed- and  Adjustable-Rate  Loan  Schedule.  The following  table sets
forth  at  December  31,  1998,   the  dollar  amount  of  all   fixed-rate  and
adjustable-rate loans due after December 31, 1999. Adjustable- and floating-rate
loans are included based on contractual maturities.
<TABLE>
<CAPTION>
                                                                Due After December 31, 1999
                                                      ----------------------------------------------
                                                        Fixed           Adjustable          Total
                                                      ----------        ----------       -----------

                                                                       (In thousands)
<S>                                                   <C>               <C>              <C>        
Real estate loans:
     One-to-four family........................       $   12,392        $   69,424       $    81,816
     Home equity...............................            4,605             4,330             8,935
     Commercial real estate....................            1,138            13,812            14,950
                                                      ----------        ----------       -----------
         Total real estate loans...............           18,135            87,566           105,701
                                                      ----------        ----------       -----------

Consumer and other loans ......................           13,771               672            14,443

Commercial business loans......................            4,644             3,461             8,105
                                                      ----------        ----------       -----------
         Total loans...........................       $   36,550        $   91,699       $   128,249
                                                      ==========        ==========       ===========
</TABLE>
                                                         8
<PAGE>
         Loan Origination,  Sales and Repayments. The following table sets forth
the loan origination, sales and repayment activities of the Bank for the periods
indicated. The Bank did not purchase any loans during the periods presented.
<TABLE>
<CAPTION>
                                                                         Year Ended December 31,
                                                     ---------------------------------------------------------
                                                        1998             1997              1996           1995
                                                     ---------         ---------        ---------       ------
                                                                             (In thousands)
<S>                                                  <C>               <C>            <C>               <C>     
Originations by Type:
Adjustable Rate:
   Real estate:
      One-to-four family.........................    $   5,417         $  11,812      $  10,806         $ 14,261
      Home equity................................        2,883             1,825          2,281            2,800
      Commercial real estate.....................        2,294             2,363          2,641            1,691
                                                     ---------         ---------      ---------         --------
        Total real estate loans..................       10,594            16,000         15,728           18,752
   Consumer loans................................          770                --             --               --
   Commercial business loans.....................        5,364             6,395          5,274              930
                                                     ---------         ---------      ---------         --------
        Total adjustable rate loans..............       16,728            22,395         21,002           19,682
                                                     ---------         ---------      ---------         --------
Fixed Rate:
   Real estate:
      One-to-four family.........................       19,113             4,113          5,492            3,128
      Home equity................................        1,656             1,744          1,141              388
      Commercial real estate.....................          165                67             --               60
                                                     ---------         ---------      ---------         --------
        Total real estate loans..................       20,934             5,924          6,633            3,576
   Consumer loans................................       13,327            11,051          4,334            3,737
   Commercial business loans.....................        7,173             6,800          2,000            1,021
                                                     ---------         ---------      ---------         --------
        Total fixed-rate loans...................       41,434            23,775         12,967            8,334
                                                     ---------         ---------      ---------         --------

Total loans originated...........................       58,162            46,170         33,969           28,016
                                                     ---------         ---------      ---------         --------
</TABLE>
(Comtinued)
<PAGE>
<TABLE>
<CAPTION>
                                                                         Year Ended December 31,
                                                     ---------------------------------------------------------
                                                        1998             1997              1996           1995
                                                     ---------         ---------        ---------       ------
                                                                             (In thousands)
<S>                                                  <C>               <C>            <C>               <C>     
Sales:
   Real estate:
      One-to-four family.........................       16,523             3,988          5,504            3,069
                                                     ---------         ---------      ---------         --------
      Consumer loans.............................        2,027                --             --               --
                                                     ---------         ---------      ---------         --------
   Total loans sold..............................       18,550             3,988          5,504            3,069
                                                     =========         =========      =========         ========
Repayments:
   Real estate:
      One-to-four family.........................       22,446            15,702         18,633           15,365
      Home equity................................        3,991             2,723          2,647            2,832
      Commercial real estate.....................        4,074             1,506          1,826            1,676
                                                     ---------         ---------      ---------         --------
        Total real estate loans..................       30,511            19,931         23,106           19,873
   Consumer loans................................        9,240             6,522          4,951            4,136
   Commercial business loans.....................       10,575             8,849          5,456            2,290
                                                     ---------         ---------      ---------         --------
        Total repayments.........................       50,326            35,302         33,513           26,299
                                                     ---------         ---------      ---------         --------
        Total reductions.........................       68,876            39,290         39,017           29,368
                                                     ---------         ---------      ---------         --------
        Net increases/(decreases)................    $ (10,714)        $   6,880      $  (5,048)        $ (1,352)
                                                     =========         =========      =========         ========
</TABLE>
- -----------------------------
* Includes charge offs, discounts and premiums

         Loan  Approval  Procedures  and  Authority.   The  Board  of  Directors
establishes  the lending  policies and loan  approval  limits of the Bank.  Loan
officers  generally  have the authority to originate  mortgage  loans,  consumer
loans and commercial  business loans up to amounts  established for each lending
officer.  All residential  loans over $250,000 must be approved by the Bank Loan
Committee  (consisting  of three  persons;  the  President  and/or  Senior  Vice
President in charge of credit  administration  and either one or two of the four
trustees  appointed  to this  committee).  All loan  relationships  in excess of
$250,000 and up to $500,000 (exclusive of residential  mortgages and home equity
loans secured by a lien on the borrower's primary residence) must be approved by
the Bank Loan Committee.  All lending  relationships in excess of $500,000 up to
$1.0 million  (exclusive of residential  mortgages and home equity loans secured
by a lien on the
                                        9
<PAGE>
borrower's primary residence) must be approved by the Executive Committee of the
Board of Directors.  All lending relationships in excess of $1.0 million must be
approved by the Board of Directors.

         The Board annually  approves  independent  appraisers used by the Bank.
The Bank  requires  an  environmental  site  assessment  to be  performed  by an
independent  professional for all non-residential mortgage loans. It is the Bank
policy to require hazard  insurance on all mortgage loans and title insurance on
fixed-rate one-to-four family loans.

         Loan Origination Fees and Other Income.  In addition to interest earned
on loans, the Bank receives loan origination fees. Such fees and costs vary with
the  volume  and type of loans and  commitments  made and  purchased,  principal
repayments and  competitive  conditions in the mortgage  markets,  which in turn
respond to the demand and availability of money.

         In addition to loan  origination  fees,  the Bank also  receives  other
fees,  service  charges  and other  income  that  consist  primarily  of deposit
transaction account service charges and late charges.

         Loans-to-One   Borrower.   Savings   banks  are  subject  to  the  same
loans-to-one  borrower limits as those applicable to national banks, which under
current regulations  restrict loans to one borrower to an amount equal to 15% of
unimpaired net worth on an unsecured basis. An additional amount equal to 10% of
unimpaired  net worth if the loan is secured by  readily  marketable  collateral
(generally,  financial instruments and bullion, but not real estate). The Bank's
policy  provides  that loans to one borrower (or related  borrowers)  should not
exceed 15% of the Bank's capital.

         At December 31, 1998, the largest  aggregate  amount loaned by the Bank
to one borrower  consisted of $2.1 million.  The loans  comprising  this lending
relationship were performing in accordance with their terms.

Delinquencies and Classified Assets

         Collection  Procedures.  A computer  generated late notice is sent when
the loan's grace period  ends.  After the late notice has been mailed,  accounts
are assigned to collectors  for follow-up to determine  reasons for  delinquency
and explore payment options.  Generally,  loans that are 30 days delinquent will
receive a default notice from the Bank. With respect to consumer loans, the Bank
will commence efforts to repossess the collateral after the loan becomes 45 days
delinquent.  Loans secured by real estate that are  delinquent  over 60 days are
turned over to the Collection Department Manager.  Generally,  after 90 days the
Bank will commence legal action.

         Loans  Past Due and  Nonperforming  Assets.  Loans  are  reviewed  on a
regular  basis and are  placed on  nonaccrual  status  when,  in the  opinion of
management,  the collection of additional interest is doubtful. Loans are placed
on nonaccrual  status when either  principal or interest is 90 days or more past
due.  Interest  accrued and unpaid at the time a loan is placed on a  nonaccrual
status is reversed  from  interest  income.  At December 31, 1998,  the Bank had
nonperforming  loans of $1.1 million and a ratio of nonperforming loans to total
assets of 0.43%. At December 31, 1998, the Bank's ratio of nonperforming  assets
to total assets was 0.52%.

         Real estate  acquired as a result of  foreclosure or by deed in lieu of
foreclosure is classified as REO until such time as it is sold. When real estate
is acquired through foreclosure or by deed in lieu of

                                       10
<PAGE>
foreclosure, it is recorded at its fair value, less estimated costs of disposal.
If the value of the  property is less than the loan,  less any related  specific
loan loss  provisions,  the difference is charged against the allowance for loan
losses. Any subsequent write-down of REO is charged against earnings.

         The  following  table  sets  forth  delinquencies  in the  Bank's  loan
portfolio as of December 31, 1998.  When a loan is  delinquent  90 days or more,
the Bank  fully  reverses  all  accrued  interest  thereon  and ceases to accrue
interest  thereafter.  For all the  dates  indicated,  the Bank did not have any
material restructured loans within the meaning of SFAS 114.

<TABLE>
<CAPTION>
                                                                Loans Delinquent for:
                                      --------------------------------------------------------------------------
                                            60-89 Days              90 Days or More       Total delinquent Loans
                                      --------------------      --------------------      ----------------------
                                       Number       Amount      Number        Amount       Number       Amount
                                      ------       -------      -------      -------      -------       ------
                                                               (Dollars in thousands)

<S>                                    <C>         <C>          <C>          <C>          <C>           <C>   
One-to-four family..................       7       $   485           11      $   430           18       $  915
Home Equity.........................       2            42           --           --            2           42
Commercial real estate..............      --            --            1           86            1           86
Consumer Loans......................       2            13            2            8            4           21
Commercial Loans....................       1            51            1           40            2           91
                                      ------       -------      -------      -------      -------       ------
  Total  ...........................      12       $   591           15      $   564           27       $1,155
                                      ======       =======      =======      =======      =======       ======
</TABLE>
<PAGE>
         Nonaccrual  Loans and  Nonperforming  Assets.  The following table sets
forth information regarding nonaccrual loans and other nonperforming assets.
<TABLE>
<CAPTION>
                                                                              At December 31,
                                                            -------------------------------------------------
                                                              1998       1997       1996       1995      1994
                                                            ---------  ---------  --------   --------   ------
                                                                           (Dollars in thousands)
<S>                                                         <C>        <C>        <C>        <C>        <C>   
Non-accruing loans:
  One-to-four family......................................  $ 1,010    $   588    $   735    $   820    $  902
  Multi-family............................................       --         --         --         --         --
  Commercial real estate..................................       --        242        274        346        634
  Construction and land loans.............................       --         --         --         --         --
  Consumer................................................        8          2         18         49         36
  Commercial business.....................................       40         --         --          7        551
                                                            -------    -------    -------    -------    -------
    Total.................................................    1,058        832      1,027      1,222      2,123
                                                            -------    -------    -------    -------    -------
Accruing loans delinquent more than 90 days:
  One-to-four family......................................  $    --         60         63        148         --
  Multi-family............................................       --         --         --         --         --
  Commercial real estate..................................       --         --         --         --         --
  Construction and land loans.............................       --         --         --         --         --
  Consumer................................................       --         --         --         --         --
  Commercial business.....................................       --          1          3          1         --
                                                            -------    -------    -------    -------    -------
    Total.................................................       --         61         66        149         --
                                                            -------    -------    -------    -------    -------

Total nonperforming loans.................................  $ 1,058    $   893    $ 1,093    $ 1,371    $ 2,123
                                                            =======    =======    =======    =======    =======
Foreclosed assets:
  One-to-four family......................................  $   179    $   263    $   712    $   613    $   597
  Multi-family............................................       --         --         --         --         56
  Commercial real estate..................................       45         45        147        367         31
  Construction and land loans.............................       --         --         --         10         10
  Consumer................................................       --         --         --         --         --
  Commercial business.....................................       --         --         --         --         --
                                                            -------    -------    -------    -------    -------
    Total.................................................  $   224    $   308    $   859    $   990    $   694
                                                            =======    =======    =======    =======    =======

Total nonperforming loans as a percentage of total assets.     0.43%      0.42%      0.52%      0.67%      1.06%
                                                            =======    =======    =======    =======    =======

Total nonperforming assets................................  $ 1,282    $ 1,201    $ 1,952    $ 2,361    $ 2,817
                                                            =======    =======    =======    =======    =======
Total nonperforming assets as a percentage of total assets     0.52%      0.57%      0.92%      1.15%      1.40%
                                                            =======    =======    =======    =======    =======
</TABLE>
                                                        11
<PAGE>
         During the years ended December 31, 1998 and 1997, respectively,  gross
interest  income of $41,000 and $40,000 would have been recorded on  nonaccruing
loans under their original terms,  if the loans had been current  throughout the
period.  No interest  income was recorded on nonaccruing  loans during the years
ended December 31, 1998 and 1997.

         Classification  of Assets.  On the basis of management's  review of its
assets, at December 31, 1998, the Bank had classified a total of $3.2 million of
loans as follows (in thousands):
<TABLE>
<S>                                                             <C>      
         Special Mention.........................               $   1,299
         Substandard.............................                   1,869
         Doubtful assets.........................                      --
         Loss assets.............................                      --
                                                                ---------
              Total .............................               $   3,168
                                                                =========

         General loss allowance..................               $   1,193
                                                                =========

         Specific loss allowance.................                     350
                                                                =========

         Charge-offs.............................                      --
                                                                =========
</TABLE>

<PAGE>
         Allowance for Loan Losses. The allowance for loan losses is established
through a provision for loan losses based on management's evaluation of the risk
inherent in the loan portfolio and current economic conditions. The allowance is
established based upon management's evaluation of the risks inherent in the loan
portfolio,  the composition of the loan  portfolio,  the general economy and the
general  trend in the savings  industry to increase  allowances  for losses as a
percentage of total loans.  Such  evaluation also includes a review of all loans
on which full  collectibility may not be reasonably  assured,  considering among
other  matters,  the  estimated  net  realizable  value or the fair value of the
underlying  collateral,  economic  conditions,  historical loan loss experience,
geographic   concentrations  and  other  factors  that  warrant  recognition  in
providing for an adequate loan loss allowance.  In addition,  various regulatory
agencies, as an integral part of their examination process,  periodically review
the Bank's  allowance  for loan losses and  valuation of REO.  Such agencies may
require us to recognize additions to the allowance based on their judgment about
information available to them at the time of their examination.  At December 31,
1998,  the total  allowance was $1.5 million,  which  amounted to 1.17% of total
loans, net and 145.84% of nonperforming loans.  Management considers whether the
allowance  should be adjusted to protect  against  risks in the loan  portfolio.
Management  applies fixed  percentages for each category of performing loans not
designated  as  problem  loans  to  determine  an  additional  component  of the
allowance to protect against  unascertainable risks inherent in any portfolio of
performing loans.  Finally,  management includes an unallocated component in its
allowance to address general factors and general  uncertainties  such as changes
in economic  conditions  and the inherent  inaccuracy  of any attempt to predict
future default rates and property values based upon past experience.  Management
will  continue to monitor and modify the level of the  allowance for loan losses
in order to  maintain  it at a level  which  management  considers  adequate  to
provide for  potential  loan losses.  For the years ended  December 31, 1998 and
1997, the Bank had charge-offs of $348,000 and $299,000,  respectively,  against
this allowance.

         The Bank  employed  a new method at  year-end  1997 of  evaluating  the
adequacy of the allowance for loan losses and determining the appropriate  level
of provisions for loan losses.  The new method applies fixed percentages to each
category of performing loans and classified loans. The allowance adjustment is


                                       12
<PAGE>
based upon the net change in each portfolio  category since the prior quarter to
reflect the ongoing shifts in the portfolio  toward higher risk loan categories,
such as consumer  loans,  commercial  business loans and commercial  real estate
loans.  The former  method  utilized by the Bank  followed the FDIC format which
considered  historic losses,  peer allowance  levels and current  portfolio mix.
Management  believes the new method of determining the adequacy of the allowance
is more  prudent in light of the  Bank's  intention  to  diversify  its  lending
operations  through the  increased  origination  of consumer  loans,  commercial
business loans and commercial real estate loans.

         Analysis of the  Allowance For Loan Losses.  The  following  table sets
forth the analysis of the allowance for loan losses for the periods indicated.
<TABLE>
<CAPTION>
                                                                                December 31,
                                                            --------------------------------------------------
                                                              1998       1997       1996       1995       1994
                                                            ---------  ---------  --------   --------   ------
                                                                           (Dollars in thousands)
<S>                                                         <C>        <C>        <C>        <C>        <C>   
Balance at the beginning of period........................  $1,793     $1,546     $1,781     $2,117     $2,045

Charge-offs:
   One-to-four family.....................................     117         72        112        360         58
   Commercial real estate.................................      --        118         --        150        166
   Construction and land loans............................      --         --         --         --         --
   Consumer...............................................     196         82         64         38        119
   Commercial business....................................      35         27         --         11         51
                                                            ------     ------     ------     ------     ------
     Total................................................     348        299        176        559        394
                                                            ------     ------     ------     ------     ------

Recoveries:
   One-to-four family.....................................      15         14          7         99         --
   Commercial real estate.................................      12          2         --         --         --
   Construction and land loans............................      --         --         --         --         --
   Consumer...............................................      71         53         28         38         50
   Commercial business....................................      --         --          9          6          3
                                                            ------     ------     ------     ------     ------
     Total................................................      98         69         44        143         53
                                                            ------     ------     ------     ------     ------
Net charge-offs...........................................    (250)      (230)      (132)      (416)      (341)
Additions charged to operations...........................      --        477       (103)        80        413
                                                            ------     ------     ------     ------     ------
Balance at end of period..................................  $1,543     $1,793     $1,546     $1,781     $2,117
                                                            ======     ======     ======     ======     ======

Allowance for loan losses as a percentage of total loans,
   receivable, net........................................   1.17%      1.26%      1.14%      1.27%      1.50%
                                                            =====      =====      =====      =====      =====

Ratio of net charge-offs to average loans.................   0.18%      0.16%      0.10%      0.29%      0.24%
                                                            =====      =====      =====      =====      =====

Ratio of net charge-offs to average nonperforming loans...  23.63%     25.76%     12.08%     30.34%     16.06%
                                                            =====      =====      =====      =====      =====
</TABLE>

                                                        13
<PAGE>
         Allocation of Allowance for Loan Losses. The following table sets forth
the allocation of the allowance for loan losses by loan category for the periods
indicated.
<TABLE>
<CAPTION>
                                                                                            At December 31,              
                                                          1998                                   1997                    
                                          --------------------------------------  ------------------------------------   
                                                                      Percent                                Percent     
                                                                      of Loans                              of Loans     
                                           Amount of   Loan           in Each     Amount of    Loan          In Each     
                                           Loan Loss   Amounts       Category to  Loan Loss     Amounts     Category     
                                           Allowance   by Category   Total Loans  Allowances   by Category  Total Loans  
                                           ---------   -----------   -----------  ----------   -----------  -----------  
                                                                                               (Dollars in thousands)
<S>                                       <C>          <C>              <C>       <C>          <C>              <C>      
Residential mortgages...................  $     610    $  91,730        68.56%    $    455     $ 105,621        73.09%   
Commercial real estate..................        231       14,967        11.19          260        16,582        11.47    
Consumer................................        249       15,553        11.62          138        12,723         8.80    
Commercial business.....................        250       11,549         8.63          171         9,587         6.64    
Unallocated.............................        203           --           --          769            --           --    
                                          ---------    ---------     --------     --------     ---------    ---------    
         Total..........................  $   1,543    $ 133,799       100.00%    $  1,793     $ 144,513       100.00%   
                                          =========    =========     ========     ========     =========    =========    
(continued)
</TABLE>

<TABLE>
<CAPTION>
                                                          1996
                                           -------------------------------------
                                                                      Percent
                                                                     of Loans
                                           Amount of   Loan           In Each
                                           Loan Loss   Amounts       Category to
                                           Allowance   by Category   Total Loans
                                           ---------   -----------   -----------
                                         
<S>                                       <C>          <C>             <C>   
Residential mortgages...................  $     467    $ 108,540        78.86%
Commercial real estate..................        343       15,658        11.38
Consumer................................         82        8,194         5.95
Commercial business.....................        137        5,241         3.81
Unallocated.............................        517           --           --
                                          ---------    ---------     --------
         Total..........................  $   1,546    $ 137,633       100.00%
                                          =========    =========     ========
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                           At December 31,
                                             ----------------------------------------------------------------------------
                                                           1995                                      1994
                                             -----------------------------------     ------------------------------------
                                                                         Percent                                Percent
                                                                        of Loans                                of Loans
                                             Amount of     Loan          in Each     Amount of       Loan       In Each
                                             Loan Loss    Amounts      Category to   Loan Loss      Amounts     Category
                                             Allowance   by Category   Total Loans   Allowances   by Category  Total Loans
                                             ---------   -----------   -----------   ----------   -----------  -----------
                                                                       (Dollars in thousands)

<S>                                          <C>           <C>             <C>       <C>           <C>             <C>   
Residential mortgages......................  $     426     $115,604        81.02%    $    375      $116,292        80.74%
Commercial real estate.....................        410       14,843        10.40          725        14,768        10.25
Consumer...................................         73        8,810         6.17           74         9,209         6.39
Commercial business........................        140        3,424         2.41          223         3,764         2.62
Unallocated................................        732           --           --          720            --           --
                                             ---------    ---------    ---------     --------     ---------    ---------
         Total.............................  $   1,781     $142,681       100.00%    $  2,117      $144,033       100.00%
                                             =========    =========    =========     ========     =========    =========
</TABLE>

                                       14

<PAGE>
Securities Investment Activities

         The  securities  investment  policy  is  established  by the  Board  of
Directors.  This policy dictates that investment decisions will be made based on
the safety of the investment,  liquidity  requirements,  potential returns, cash
flow  targets  and  desired  risk  parameters.  In  pursuing  these  objectives,
management considers the ability of an investment to provide earnings consistent
with factors of quality, maturity, marketability and risk diversification.

         The Bank's current policies  generally limit securities  investments to
U.S.  Government and agency securities,  tax-exempt bonds, public utilities debt
obligations,  corporate debt  obligations and corporate  equity  securities.  In
addition,  the Bank's policy permits investments in mortgage related securities,
including  securities issued and guaranteed by Fannie Mae, Freddie Mac, GNMA. In
the past, the Bank invested in collateralized mortgage obligations ("CMOs"), but
it has not  invested  in CMOs in recent  years.  The Bank's  current  securities
investment strategy utilizes a risk management approach of diversified investing
between three categories:  short-,  intermediate- and long-term. The emphasis of
this approach is to increase overall investment securities yields while managing
interest rate risk. The Bank will only invest in securities  rated as investment
grade by a nationally  recognized  investment  rating agency.  The Bank does not
engage in any hedging transactions, such as interest rate swaps or caps.

         Investment  Securities.  At  December  31,  1998,  the Bank  had  $62.7
million,  or 25.2% of total  assets,  invested in investment  securities,  which
consisted  primarily  of U.S.  Government  obligations,  tax-exempt  securities,
public utility and corporate  obligations,  a mutual fund and equity investments
in FHLB stock.  SFAS No. 115 requires the Bank to designate  its  securities  as
held to maturity, available for sale or trading, depending on the Bank's ability
and  intent  regarding  its  investments.  The  Bank  does  not  have a  trading
portfolio.  Investment  securities  are  classified  as available  for sale.  At
December 31, 1998,  the Bank's  investment  securities  portfolio had a weighted
average life of 3.92 years.
                                       15

<PAGE>
         Book Value of Investment  Securities.  The  following  table sets forth
certain  information  regarding the  investment  securities  and other  interest
earning assets as of the dates indicated.
<TABLE>
<CAPTION>
                                                                                  December 31,             
                                                           -------------------------------------------------------------
                                                                1998                   1997                  1996          
                                                           ------------------    -----------------     -----------------   
                                                           Book    Percent of    Book   Percent of     Book   Percent of   
                                                           Value     Total       Value    Total        Value    Total      
                                                           ------------------    -----------------     -----------------   
                                                                               (Dollars in thousands)
<S>                                                       <C>                   <C>                  <C>                   
Investment securities held for investment:
  U.S. government and agency securities................   $     --      --%     $     --      --%    $      --      --%    
  State and municipals.................................         --      --            --      --            --      --     
  Other................................................         --      --            --      --            --      --     
                                                          --------   -----      --------  ------     ---------  ------     
    Subtotal...........................................         --      --            --      --            --      --     
Investment securities available for sale:
  U.S. government securities...........................      1,000    1.63         2,002    4.67         5,013    9.52     
  Federal agency securities............................     37,346   60.93        24,504   57.19        21,503   40.84     
  Corporate debt securities............................     15,580   25.42        11,833   27.62        21,882   41.56     
  Tax exempt bonds.....................................      3,919    6.40         2,162    5.05         2,207    4.19     
  Public utilities.....................................        300    0.49           750    1.75           848    1.61     
  Equity securities....................................      1,918    3.13         1,288    3.02         1,194    2.28     
                                                          --------   -----      --------  ------     ---------  ------     
    Subtotal...........................................     60,063   98.00        42,539   99.30        52,647  100.00     
  FHLB stock...........................................      1,228    2.00           306    0.70            --      --     
                                                          --------   -----      --------  ------     ---------  ------     
    Total..............................................   $ 61,291   100.00%    $ 42,845  100.00%    $  52,647  100.00%    
                                                          ========   ======     ========  ======     =========  ======     

Average remaining life of investment securities........   3.92 Years            1.89 Years           1.51 Years            

Other interest earning assets:
  Interest-bearing deposits with banks.................        261    1.17           115    6.34         1,778   20.73     
  Federal funds sold...................................     22,100   98.83         1,700   93.66         6,800   79.27     
                                                          --------   -----      --------  ------     ---------  ------     
      Total............................................   $ 22,361   100.00%    $  1,815  100.00%    $   8,578  100.00%    
                                                          ========   ======     ========  ======     =========  ======   
</TABLE>
(continued)
                                       16
<PAGE>
<TABLE>
<CAPTION>
                                                                       December 31,     
                                                          --------------------------------------
                                                                1995                 1994
                                                          -----------------     ----------------
                                                          Book   Percent of     Book  Percent of
                                                          Value    Total        Value    Total
                                                          -----------------     ----------------
                                                                   (Dollars in thousands)

<S>                                                      <C>                   <C>               
Investment securities held for investment:
  U.S. government and agency securities................  $      --      --%    $      --      --%
  State and municipals.................................         --      --         2,997    6.14
  Other................................................         --      --         1,466    3.01
                                                         ---------  ------     ---------  ------
    Subtotal...........................................         --             $   4,463    9.15%
Investment securities available for sale:
  U.S. government securities...........................      5,584   11.82         5,706   11.70
  Federal agency securities............................      3,000    6.35           491    1.01
  Corporate debt securities............................     34,350   72.74        36,408   74.67
  Tax exempt bonds.....................................      2,258    4.78            --      --
  Public utilities.....................................      1,246    2.64            --      --
  Equity securities....................................        788    1.67         1,690    3.47
                                                         ---------  ------     ---------  ------
    Subtotal...........................................     47,226  100.00        44,295   90.85
  FHLB stock...........................................         --      --            --      --
                                                         ---------  ------     ---------  ------
    Total..............................................  $  47,226  100.00%    $  48,758  100.00%
                                                         =========  ======     =========  ======


Average remaining life of investment securities........  1.80 Years            2.00 Years

Other interest earning assets:
  Interest-bearing deposits with banks.................      1,972   28.28            --      --
  Federal funds sold...................................      5,000   71.72         1,800  100.00
                                                         ---------  ------     ---------  ------
      Total............................................  $   6,972  $100.00%   $   1,800  100.00%
                                                         =========  =======    =========  ======
</TABLE>
<PAGE>
         Investment  Portfolio  Maturities.  The following  table sets forth the
scheduled  maturities,  book value, market value and weighted average yields for
the Bank's investment portfolio at December 31, 1998.
<TABLE>
<CAPTION>
                                                                   December 31, 1998
                                      ------------------------------------------------------------------------------
                                      Less Than    1 to 5         5 to 10       Over
                                       1 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>    
U.S. government securities..........  $ 1,000      $     --     $      --    $     --     $  1,000      $ 1,009
Federal agency obligations..........    1,208        12,957        19,901       3,280       37,346       37,371
Corporate bonds.....................    9,487         5,051         1,042          --       15,580       16,016
Public utilities....................       --            --           300          --          300          303
Tax exempt bonds....................      104           465         3,107         243        3,919        4,054
Other ..............................       --            --            --       3,146        3,146        3,915
                                      -------      --------     ---------    --------     --------      -------
  Total securities..................  $11,799      $ 18,473     $  24,350    $  6,669     $ 61,291      $62,668
                                      =======      ========     =========    ========     ========      =======

Weighted average yield(1)...........     7.14%         5.72%         6.13%       6.27%        6.22%        6.39%
</TABLE>
- ----------------
(1)   Weighted  average  yield has not been  adjusted to reflect tax  equivalent
      adjustments.
<PAGE>
         Mortgage-Backed   Securities.   The  Bank   purchases   mortgage-backed
securities in order to: (i) generate positive interest rate spreads with minimal
administrative  expense;  (ii) lower the Bank's  credit  risk as a result of the
guarantees  provided by Freddie Mac,  Fannie Mae, and GNMA;  and (iii)  increase
liquidity.  The Bank has not invested in CMOs in recent  years.  At December 31,
1998,  mortgage-backed securities totaled $20.0 million or 8.0% of total assets,
all of which were classified as available for sale. At December 31, 1998, all of
the mortgage-backed  securities were fixed-rate.  The mortgage-backed securities
portfolio had coupon rates  ranging from 6.0% to 9.5%, a weighted  average yield
of 7.2% and a weighted average life (including payment  assumption) of 5.5 years
at December 31, 1998.  The  estimated  fair value of the Bank's  mortgage-backed
securities  at December 31, 1998 was $20.0  million  which was $159,000  greater
than the amortized cost of $19.9 million.

         Mortgage-backed  securities are created by the pooling of mortgages and
the issuance of a security  with an interest rate that is less than the interest
rate on the underlying mortgages. Mortgage-backed securities typically represent
a participation  interest in a pool of single-family or multi-family  mortgages,
although the Bank focuses its investments on mortgage related  securities backed
by  single-family  mortgages.  The issuers of such  securities  (generally  U.S.
Government agencies and government sponsored enterprises,  including Fannie Mae,
Freddie Mac and GNMA) pool and resell the participation interests in the form of
securities  to  investors,  such as the  Bank,  and  guarantee  the  payment  of
principal and interest to these investors.  Mortgage-backed securities generally
yield less than the loans that underlie such  securities  because of the cost of
payment  guarantees  and credit  enhancements.  In  addition,  mortgage  related
securities  are usually more liquid than  individual  mortgage  loans and may be
used  to  collateralize   certain  liabilities  and  obligations  of  the  Bank.
Investments in mortgage-backed securities involve a risk that actual prepayments
will be greater than estimated over the life of the security,  which may require
adjustments  to the  amortization  of any premium or  accretion  of any discount
relating to such instruments  thereby reducing the net yield on such securities.
There  is also  reinvestment  risk  associated  with the cash  flows  from  such
securities  or in the event such  securities  are  redeemed  by the  issuer.  In
addition,  the market  value of such  securities  may be  adversely  affected by
changes in interest rates.  Management reviews prepayment estimates periodically
to ensure that prepayment  assumptions are reasonable considering the underlying
collateral  for the  securities  at issue  and  current  interest  rates  and to
determine  the  yield  and  estimated  maturity  of the  Bank's  mortgage-backed
securities  portfolio.  Of the Bank's $20.0 million  mortgage-backed  securities
portfolio at December 31, 1998,  $3.9 million with a weighted  average  yield of
6.6% had contractual maturities within five years,

                                       17
<PAGE>
$5.4 million with a weighted average yield of 6.6% had contractual maturities of
five to ten years and $10.7  million with a weighted  average  yield of 6.5% had
contractual  maturities  of over ten years.  However,  the actual  maturity of a
mortgage-backed security may be less than its stated maturity due to prepayments
of the underlying  mortgages.  Prepayments  that are faster than anticipated may
shorten the life of the security  and may result in a loss of any premiums  paid
and thereby  reduce the net yield on such  securities.  Although  prepayments of
underlying mortgages depend on many factors, the difference between the interest
rates on the  underlying  mortgages and the prevailing  mortgage  interest rates
generally is the most significant determinant of the rate of prepayments. During
periods of declining mortgage interest rates,  refinancing  generally  increases
and  accelerates  the  prepayment  of the  underlying  mortgages and the related
security. Under such circumstances, the Bank may be subject to reinvestment risk
because, to the extent that the Bank's mortgage related securities prepay faster
than  anticipated,  the Bank may not be able to  reinvest  the  proceeds of such
repayments and  prepayments  at a comparable  rate of return.  Conversely,  in a
rising interest rate environment prepayments may decline,  thereby extending the
estimated life of the security and depriving the Bank of the ability to reinvest
cash flows at the increased rates of interest.

                                       18
<PAGE>
         Mortgage-Backed  Securities. Set forth below is information relating to
the Bank's mortgage-backed securities for the periods indicated.
<TABLE>
<CAPTION>
                                                                             December 31,                          
                                                 ----------------------------------------------------------------  
                                                         1998                  1997                  1996          
                                                 --------------------  --------------------   -------------------  
                                                  Book     Percent of   Book     Percent of    Book    Percent of  
                                                  Value     Total       Value     Total        Value    Total      
                                                 --------------------  --------------------   -------------------  
                                                                      (Dollars in thousands)                          
<S>                                              <C>         <C>       <C>         <C>          <C>         <C>       
Mortgage-backed securities available for sale:                                                  
  GNMA.........................................  $    12     0.06%     $    16     0.14%        $    19     0.40%     
  FNMA.........................................   13,851    69.74        7,752    66.40           3,540    75.11      
  FHLMC........................................    5,924    29.82        3,808    32.61           1,035    21.97      
  CMOs.........................................       76     0.38           99     0.85             119     2.52      
                                                 -------   ------      -------   ------         -------   ------      
      Subtotal.................................   19,863   100.00       11,675   100.00           4,713   100.00      
                                                                                                
Unamortized premium/discount...................       --       --           --       --              --       --      
                                                 -------   ------      -------   ------         -------   ------      
                                                                                                
      Total....................................  $19,863   100.00%     $11,675   100.00%        $ 4,713   100.00%     
                                                 =======   ======      =======   ======         =======   ======      
(continued)
</TABLE>
<TABLE>
<CAPTION>
                                                                December 31,
                                                   ---------------------------------------
                                                          1995                 1994
                                                   ------------------   ------------------
                                                   Book    Percent of    Book   Percent of
                                                   Value     Total       Value     Total
                                                   ------------------   ------------------
                                                            (Dollars in thousands)        
<S>                                               <C>         <C>        <C>        <C>   
Mortgage-backed securities available for sale:                           
  GNMA.........................................   $    25     9.80%      $    29    10.21%
  FNMA.........................................        --       --            --       --
  FHLMC........................................        75    30.20            88    30.99
  CMOs.........................................       153    60.00           167    58.80
                                                  -------   ------       -------   ------
      Subtotal.................................       253   100.00           284   100.00
                                                                         
Unamortized premium/discount...................        --       --            --       --
                                                  -------   ------       -------   ------
                                                                         
      Total....................................   $   253   100.00%      $   284   100.00%
                                                  =======   ======       =======   ====== 
</TABLE>                                                                 
                                                        19
<PAGE>
Sources of Funds

         General.  The primary  sources of the Bank's  funds for use in lending,
investing  and  for  other  general   purposes  are  deposits,   repayments  and
prepayments  of  loans  and  securities,   proceeds  from  sales  of  loans  and
securities,   and  proceeds  from  maturing   securities  and  cash  flows  from
operations.

         Deposits. The Bank offers a variety of deposit accounts with a range of
interest rates and terms. The Bank's deposit  accounts  consist of savings,  NOW
accounts,  noninterest-bearing  checking  accounts and money market accounts and
certificates  of deposit.  The Bank also offers  IRAs and other  qualified  plan
accounts.

         At December 31, 1998,  deposits totaled $194.2 million. At December 31,
1998,  the Bank had a total of $108.9  million in  certificates  of deposit,  of
which $65.5 million had maturities of one year or less.  Although the Bank has a
significant  portion of its  deposits in shorter term  certificates  of deposit,
management monitors activity on these accounts.  Based on historical  experience
and the Bank's current pricing  strategy,  management  believes it will retain a
large portion of such accounts upon maturity.  At December 31, 1998 certificates
of deposit with balances of $100,000 or more totaled $21.1 million.

         The flow of deposits is influenced  significantly  by general  economic
conditions,  changes  in money  market  rates,  prevailing  interest  rates  and
competition.  Deposits  are obtained  predominantly  from the areas in which the
Bank's  branch  offices are located.  The Bank relies  primarily on  competitive
pricing  of  its  deposit  products  and  customer  service  and   long-standing
relationships  with  customers  to attract and retain these  deposits;  however,
market  interest  rates and rates  offered by competing  financial  institutions
significantly affect the Bank's ability to attract and retain deposits. The Bank
uses traditional means of advertising its deposit products,  including radio and
print media and it generally  does not solicit  deposits from outside its market
area.  While  certificates  of deposit in excess of $100,000 are accepted by the
Bank,  and may be  subject to  preferential  rates,  the Bank does not  actively
solicit such deposits as they are more  difficult to retain than core  deposits.
Historically, the Bank has not used brokers to obtain deposits.
<PAGE>
         The following  table sets forth the deposit  activities of the Bank for
the periods indicated.

<TABLE>
<CAPTION> 
                                                       Year Ended December 31,
                                                ----------------------------------
                                                  1998         1997          1996
                                                ---------    ---------     --------
                                                       (Dollars in thousands)
<S>                                             <C>          <C>           <C>     
Opening balance...............................  $ 182,961    $ 185,508     $181,385
Deposits......................................    843,441      678,376      606,912
Withdrawals...................................   (840,130)    (688,820)    (610,684)
Interest credited.............................      7,933        7,897        7,895
                                                ---------    ---------     --------

Ending balance................................  $ 194,205    $ 182,961     $185,508
                                                ---------    ---------     --------

Net increase (decrease).......................  $  11,244    $  (2,547)    $  4,123
                                                =========    =========     ========

Percent increase (decrease)...................       6.15%      (1.37%)        2.27%
                                                =========    =========     ========
</TABLE>

                                       20
<PAGE>
         The following table indicates the amount of the Bank's  certificates of
deposit by time remaining until maturity as of December 31, 1998.

<TABLE>
<CAPTION>
                                                                               Maturity
                                                     ------------------------------------------------------------
                                                      3 Months  Over 3 to 6   Over 6 to 12   Over 12
                                                      or Less      Months       Months       Months       Total
                                                     --------     --------     --------     --------     --------
                                                                           (In thousands)
<S>                                                  <C>          <C>          <C>          <C>          <C>     
Certificates of deposit less than $100,000........   $ 16,104     $ 13,521     $ 24,314     $ 33,797     $ 87,736
                                                     --------     --------     --------     --------     --------
Certificates of deposit of $100,000 or more.......      4,939        3,350        3,308        9,540       21,137

Total of certificates of deposit..................   $ 21,043     $ 16,871     $ 27,622     $ 43,337     $108,873
                                                     ========     ========     ========     ========     ========
</TABLE>

<PAGE>

         The following tables set forth information, by various rate categories,
regarding  the  average  balance of deposits by types of deposit for the periods
indicated.
<TABLE>
<CAPTION>
                                                                          December 31,
                                                 --------------------------------------------------------------
                                                         1998                 1997                  1996
                                                 --------------------  -------------------   ------------------
                                                  Amount     Percent    Amount     Percent    Amounts    Percent
                                                  ------     -------    ------     -------    -------    -------
                                                                      (Dollars in thousands)
<S>                                              <C>        <C>        <C>        <C>        <C>        <C>  
Transactions and savings deposits:
Noninterest-bearing.........................     $20,564    10.59%     $13,947     7.62%     $12,113     6.53%
Savings accounts............................      43,069    22.18       41,924    22.92       42,454    22.88
NOW accounts................................       7,145     3.68        5,677     3.10        5,984     3.22
Money market accounts.......................      14,554     7.49       10,600     5.79       14,096     7.59
                                                 -------    -----      -------    -----      -------    -----
  Total.....................................      85,332    43.94       72,148    39.43       74,647    40.24
                                                 -------    -----      -------    -----      -------    -----

Certificates of deposit:
0.00-3.99%..................................       3,184     1.64        2,464     1.35        2,985     1.62
4.00-5.99%..................................      88,583    45.61       85,121    46.52       79,892    43.06
6.00-7.99%..................................      17,106     8.81       23,228    12.70       27,984    15.08
8.00-9.99%..................................          --       --           --       --           --       --
10.00% and over.............................          --       --           --       --           --       --
                                                 -------    -----      -------    -----      -------    -----
Total certificates of deposit...............     108,873    56.06      110,813    60.57      110,861    59.76
                                                 -------    -----      -------    -----      -------    -----
Total deposits..............................     $194,205   100.00%    $182,961   100.00%    $185,508   100.00%
                                                 ========   ======     ========   ======     ========   ======
</TABLE>

<PAGE>
         The following  table sets forth the amount and remaining  maturities of
the Bank's certificates of deposit accounts at December 31, 1998.
<TABLE>
<CAPTION>
                                                                                                   Percent
                                                 2.00-3.99%  4.00-5.99%   6.00-7.99%     Total     of Total
                                                 ----------  ----------   ----------    -------    --------
                                                                     (Dollars in thousands)                                    
<S>      <C> <C>                                 <C>          <C>          <C>          <C>          <C>  
Certificate accounts maturing in quarter ending:                                       
December 31, 1998...........................     $ 2,335      $    --      $    --      $ 2,335       2.14%
March 31, 1999..............................         800       16,788        1,120       18,708      17.18
June 30, 1999...............................          --       14,973        1,898       16,871      15.50
September 30, 1999..........................          --       14,305          463       14,768      13.56
December 31, 1999...........................          --       10,469        2,385       12,854      11.81
March 31, 2000 .............................          --        2,561        4,535        7,096       6.52
June 30, 2000...............................          --        2,595        2,407        5,002       4.59
September 30, 2000..........................          --        5,321        1,089        6,410       5.89
December 31, 2000...........................          --        4,565           16        4,581       4.21
March 31, 2001..............................          --        2,387          721        3,108       2.85
June 30, 2001...............................          --        2,324          100        2,424       2.23
September 30, 2001..........................          --        1,745           --        1,745       1.60
December 31, 2001...........................          --        1,838           88        1,926       1.77
Thereafter..................................          49        8,712        2,284       11,045      10.15
                                                 -------      -------      -------      -------    -------
Total   ....................................       3,184       88,583       17,106      108,873     100.00%
                                                 =======      =======      =======      =======    =======
Percent of total............................        2.92%       81.36%       15.71%      100.00%
                                                 =======      =======      =======      =======
</TABLE>

                                                        21
<PAGE>
 Borrowed Funds. Set forth below is a schedule detailing the Bank's borrowings.

<TABLE>
<CAPTION>
                                                                                        At December 31,
                                                                             ----------------------------------
                                                                                1998         1997         1996
                                                                             --------     --------      -------
                                                                                          (In Thousands)
Short-Term Borrowings:
<S>                                                                          <C>          <C>           <C>    
  Repurchase Agreements - FHLB.........................................      $  5,000     $     --      $    --
  Overnight Advances - FHLB............................................            --           --      $    --
Long-Term Borrowings:
  Term Advances - FHLB.................................................         5,000           --           --
                                                                             --------     --------      -------
    Total Borrowings...................................................      $ 10,000     $     --      $    --
                                                                             --------     --------      -------

Weighted Average interest cost of borrowings during the year...........          5.22%          --%          --%
                                                                             --------     --------      -------

Average Balance of borrowings outstanding during the year..............      $  1,264     $     --      $    --
                                                                             --------     --------      -------
</TABLE>

<PAGE>
         Trust Activities. The Bank provides trust and investment services, acts
as executor  or  administrator  of estates  and as trustee for various  types of
trusts. Trust services are offered through the Bank's Trust Department. Services
include  fiduciary  services  for  trusts  and  estates,  money  management  and
custodial   services.   At  December  31,   1998,   the  Bank   maintained   111
trust/fiduciary  accounts,  with total assets of $18.9 million under management.
The Bank recently hired an experienced  trust  officer.  Management  anticipates
that in the future the Trust Department will become a more significant component
of the Bank's business.

         Brokerage  Services.  The Bank entered  into an agreement  with a third
party provider  whereby the Bank will be able to offer  investment and brokerage
services to its  customers.  The Bank intends to begin  offering  such  services
during the second quarter of 1999.

Competition

         Competition in the banking and financial  services industry is intense.
The Bank competes with commercial banks, savings institutions,  mortgage banking
firms, credit unions, finance companies,  mutual funds, insurance companies, and
brokerage and investment banking firms operating locally and elsewhere.  Many of
these competitors have  substantially  greater resources and lending limits than
the Bank and may  offer  certain  services  that  the  Bank  does not or  cannot
provide.  Moreover, credit unions which offer substantially the same services as
the Bank, are not subject to federal or state income taxation. Trends toward the
consolidation  of  the  financial   services   industry,   and  the  removal  of
restrictions  on  interstate  branching  and  banking  powers  may  make it more
difficult for smaller  institutions such as the Bank to compete effectively with
large  national  and regional  banking  institutions.  The Bank's  profitability
depends upon its continued ability to successfully compete in its market area.

Personnel

         As of December 31, 1998,  the Bank had 82  full-time  employees  and 17
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining unit and the Bank considers its relationship with its employees to be
good.

Regulation

         General.  The Bank is a New  York-chartered  stock savings bank and its
deposit  accounts  are insured up to  applicable  limits by the FDIC through the
BIF.  The Bank is subject to  extensive  regulation  by the  Department,  as its
chartering agency, and by the FDIC, as its deposit insurer. The Bank is required
to file  reports  with,  and is  periodically  examined  by,  the  FDIC  and the
Superintendent concerning its activities and financial condition and must obtain
regulatory approvals prior to entering into certain transactions, including, but
not limited to, mergers with or acquisitions of other banking institutions.  The
Bank is a member of the FHLB of New York and is subject  to certain  regulations
by the Federal  Home Loan Bank System.  Both the Company and the Mutual  Holding
Company, as bank holding
                                       22

<PAGE>
companies,  are  subject to  regulation  by the Federal  Reserve  Board and file
reports with the Federal Reserve Board. Any change in such regulations,  whether
by the Department,  the FDIC, or the Federal Reserve Board could have a material
adverse impact on the Bank, the Company, or the Mutual Holding Company.

         Regulatory  requirements  applicable  to the Bank,  the Company and the
Mutual Holding Company are referred to below or elsewhere herein.

         New York Bank Regulation.  The exercise by an FDIC-insured savings bank
of the lending and  investment  powers  under the New York State  Banking Law is
limited  by  FDIC  regulations  and  other  federal  law  and  regulations.   In
particular,  the  applicable  provisions  of New  York  State  Banking  Law  and
regulations governing the investment authority and activities of an FDIC insured
state-chartered  savings  bank have been  substantially  limited by the  Federal
Deposit  Insurance  Corporation  Improvement Act of 1991 ("FDICIA") and the FDIC
regulations issued pursuant thereto.

         The Bank derives its lending,  investment and other authority primarily
from the applicable provisions of New York State Banking Law and the regulations
of the  Department,  as  limited  by FDIC  regulations.  Under  these  laws  and
regulations,  savings  banks,  including  the Bank,  may  invest in real  estate
mortgages,  consumer and  commercial  loans,  certain types of debt  securities,
including  certain  corporate debt securities and obligations of federal,  state
and local governments and agencies, certain types of corporate equity securities
and certain other assets.  Under the statutory authority for investing in equity
securities,  a savings  bank may  invest up to 7.5% of its  assets in  corporate
stock,  with an overall  limit of 5% of its  assets  invested  in Common  Stock.
Investment in the stock of a single  corporation  is limited to the lesser of 2%
of the outstanding stock of such corporation or 1% of the savings bank's assets,
except as set forth below.  Such equity  securities  must meet certain  earnings
ratios and other tests of financial performance. A savings bank's lending powers
are not subject to percentage of assets  limitations,  although there are limits
applicable  to single  borrowers.  A  savings  bank may  also,  pursuant  to the
"leeway"  power,  make  investments  not otherwise  permitted under the New York
State  Banking Law. This power permits  investments  in otherwise  impermissible
investments of up to 1% of assets in any single  investment,  subject to certain
restrictions  and to an aggregate limit for all such  investments of up to 5% of
assets. Additionally, in lieu of investing in such securities in accordance with
and reliance  upon the specific  investment  authority set forth in the New York
State  Banking  Law,  savings  banks are  authorized  to elect to invest under a
"prudent person" standard in a wider range of investment  securities as compared
to  the  types  of  investments   permissible  under  such  specific  investment
authority.  However,  in the event a savings bank elects to utilize the "prudent
person"  standard,  it will be unable to avail itself of the other provisions of
the New  York  State  Banking  Law and  regulations  which  set  forth  specific
investment  authority.  The Bank  has not  elected  to  conduct  its  investment
activities under the "prudent person" standard. A savings bank may also exercise
trust powers upon approval of the Department.
<PAGE>
         New York State chartered  savings banks may also invest in subsidiaries
under their service  corporation  investment  authority.  A savings bank may use
this  power  to  invest  in  corporations  that  engage  in  various  activities
authorized  for  savings  banks,  plus any  additional  activities  which may be
authorized  by the Banking  Board.  Investment  by a savings  bank in the stock,
capital notes and debentures of its service corporations is limited to 3% of the
bank's  assets,  and such  investments,  together  with the bank's  loans to its
service  corporations,  may  not  exceed  10%  of  the  savings  bank's  assets.
Furthermore,  New York banking  regulations impose requirements on loans which a
bank  may  make  to  its  executive   officers  and  directors  and  to  certain
corporations or partnerships in which such persons have equity interests.  These
requirements  include,  but are not  limited to,  requirements  that (i) certain
loans must be approved in advance by a majority of the entire  board of trustees
and the interested party must abstain from participating  directly or indirectly
in the  voting on such  loan,  (ii) the loan must be on terms  that are not more
favorable than those offered to unaffiliated  third parties,  and (iii) the loan
must  not  involve  more  than a  normal  risk of  repayment  or  present  other
unfavorable features.

         Under the New York State Banking Law, the  Superintendent  may issue an
order to a New York State chartered banking institution to appear and explain an
apparent  violation of law, to discontinue  unauthorized or unsafe practices and
to keep prescribed books and accounts. Upon a finding by the Department that any
director, trustee or officer of

                                       23
<PAGE>
any banking organization has violated any law, or has continued  unauthorized or
unsafe  practices in conducting the business of the banking  organization  after
having been notified by the  Superintendent to discontinue such practices,  such
director,  trustee or officer  may be removed  from office  after  notice and an
opportunity to be heard. The Bank does not know of any past or current practice,
condition or violation that might lead to any  proceeding by the  Superintendent
or the  Department  against  the  Bank  or any of  its  directors,  trustees  or
officers.

         Insurance of Accounts and  Regulation by the FDIC. The Bank is a member
of the BIF,  which is  administered  by the FDIC.  Deposits  are  insured  up to
applicable limits by the FDIC and such insurance is backed by the full faith and
credit of the U.S.  Government.  As insurer,  the FDIC imposes deposit insurance
premiums and is authorized to conduct  examinations of and to require  reporting
by FDIC-insured institutions.  It also may prohibit any FDIC-insured institution
from engaging in any activity the FDIC determines by regulation or order to pose
a  serious  risk to the  FDIC.  The FDIC  also  has the  authority  to  initiate
enforcement  actions against savings banks,  after giving the  Superintendent an
opportunity to take such action,  and may terminate the deposit  insurance if it
determines  that the institution has engaged or is engaging in unsafe or unsound
practices or is in an unsafe or unsound condition.

         Pursuant  to the  FDICIA,  the FDIC  established  a system for  setting
deposit  insurance  premiums  based upon the risks a particular  bank or savings
association posed to its deposit insurance funds.  Under the risk-based  deposit
insurance  assessment  system,  the FDIC assigns an  institution to one of three
capital categories based on the institution's  financial information,  as of the
reporting period ending six months before the assessment period,  consisting of:
(i) well capitalized; (ii) adequately capitalized; or (iii) undercapitalized and
one of three supervisory  subcategories  within each capital group. With respect
to the capital  ratios,  institutions  are  classified  as well  capitalized  or
adequately capitalized using ratios that are substantially similar to the prompt
corrective  action capital ratios discussed above. Any institution that does not
meet these two  definitions is deemed to be  undercapitalized  for this purpose.
The  supervisory  subgroup  to which an  institution  is  assigned is based on a
supervisory evaluation provided to the FDIC by the institution's primary federal
regulator  and  information  that  the FDIC  determines  to be  relevant  to the
institution's  financial  condition and the risk posed to the deposit  insurance
funds  (which  may  include,   if  applicable,   information   provided  by  the
institution's state supervisor). An institution's assessment rate depends on the
capital  category and  supervisory  category to which it is assigned.  Under the
final   risk-based   assessment   system,   there  are  nine   assessment   risk
classifications (i.e., combinations of capital groups and supervisory subgroups)
to which different  assessment rates are applied.  Assessments rates for deposit
insurance  currently  range from 0 basis points to 27 basis points.  The capital
and  supervisory  subgroup  to which an  institution  is assigned by the FDIC is
confidential  and may not be  disclosed.  The Bank's  rate of deposit  insurance
assessments  will depend upon the category and  subcategory to which the Bank is
assigned  by the FDIC.  Any  increase  in  insurance  assessments  could have an
adverse effect on the earnings of the Bank.
<PAGE>
         Under the Deposit  Insurance  Funds Act of 1996 (the "Funds Act"),  the
assessment  base for the payments on the bonds ("FICO bonds") issued in the late
1980s by the  Financing  Corporation  to  recapitalize  the now defunct  Federal
Savings and Loan  Insurance  Corporation  was  expanded  to  include,  beginning
January 1, 1997,  the deposits of  BIF-insured  institutions,  such as the Bank.
Until  December  31,  1999,  or such  earlier  date on which  the  last  savings
association ceases to exist, the rate of assessment for BIF-assessable  deposits
shall be one-fifth of the rate imposed on SAIF-assessable  deposits.  The annual
rate of  assessments  for the  payments  on the FICO  bonds for the  semi-annual
period  beginning  on July 1, 1998 was 0.0122% for  BIF-assessable  deposits and
0.0610% for SAIF-assessable deposits.

         Regulatory  Capital  Requirements.  The  FDIC  has  adopted  risk-based
capital  guidelines  to which the Bank is subject.  The  guidelines  establish a
systematic  analytical framework that makes regulatory capital requirements more
sensitive to differences in risk profiles among banking organizations.  The Bank
is required  to maintain  certain  levels of  regulatory  capital in relation to
regulatory  risk-weighted  assets.  The  ratio  of such  regulatory  capital  to
regulatory risk-weighted assets is referred to as the Bank's "risk-based capital
ratio."  Risk-based  capital  ratios are  determined  by  allocating  assets and
specified off-balance sheet items to four risk-weighted  categories ranging from
0% to 100%,  with higher  levels of capital  being  required for the  categories
perceived as representing greater risk.

                                       24
<PAGE>
         These  guidelines  divide a savings bank's capital into two tiers.  The
first  tier  ("Tier I")  includes  common  equity,  retained  earnings,  certain
non-cumulative  perpetual  preferred stock  (excluding  auction rate issues) and
minority  interests  in  equity  accounts  of  consolidated  subsidiaries,  less
goodwill and other  intangible  assets  (except  mortgage  servicing  rights and
purchased   credit   card   relationships   subject  to  certain   limitations).
Supplementary  ("Tier  II")  capital  includes,  among other  items,  cumulative
perpetual and long-term  limited-life  preferred  stock,  mandatory  convertible
securities,  certain hybrid capital instruments,  term subordinated debt and the
allowance  for loan and lease  losses,  subject  to  certain  limitations,  less
required  deductions.  Savings banks are required to maintain a total risk-based
capital ratio of at least 8%, of which at least 4% must be Tier I capital.

         In addition, the FDIC has established regulations prescribing a minimum
Tier I leverage  ratio (Tier I capital to adjusted  total assets as specified in
the regulations).  These regulations provide for a minimum Tier I leverage ratio
of 3% for banks that meet certain specified  criteria,  including that they have
the  highest  examination  rating  and  are  not  experiencing  or  anticipating
significant  growth.  All other banks are required to maintain a Tier I leverage
ratio of 3% plus an additional  cushion of at least 100 to 200 basis points. The
FDIC and the other federal banking regulators have proposed  amendments to their
minimum capital  regulations to provide that the minimum  leverage capital ratio
for a depository institution that has been assigned the highest composite rating
of 1 under the Uniform Financial  Institutions Rating System will be 3% and that
the minimum leverage capital ratio for any other depository  institution will be
4%  unless a  higher  leverage  capital  ratio is  warranted  by the  particular
circumstances  or risk  profile  of the  depository  institution.  The FDIC may,
however,  set higher leverage and risk-based capital  requirements on individual
institutions when particular  circumstances warrant.  Savings banks experiencing
or  anticipating  significant  growth are expected to maintain  capital  ratios,
including tangible capital positions, well above the minimum levels.

         Standards for Safety and Soundness.  The federal banking  agencies have
adopted a final regulation and Interagency  Guidelines Prescribing Standards for
Safety and  Soundness  ("Guidelines")  to  implement  the  safety and  soundness
standards  required  under federal law. The  Guidelines set forth the safety and
soundness  standards  that the federal  banking  agencies  use to  identify  and
address  problems at insured  depository  institutions  before  capital  becomes
impaired.  The standards set forth in the Guidelines  address internal  controls
and  information  systems;  internal  audit system;  credit  underwriting;  loan
documentation; interest rate risk exposure; asset growth; and compensation, fees
and  benefits.  The agencies  also adopted  additions  to the  Guidelines  which
require  institutions  to examine asset quality and earnings  standards.  If the
appropriate  federal banking agency determines that an institution fails to meet
any  standard  prescribed  by  the  Guidelines,   the  agency  may  require  the
institution  to submit to the agency an  acceptable  plan to achieve  compliance
with the standard,  as required by federal law. The final regulations  establish
deadlines for the submission and review of such safety and soundness  compliance
plans.
<PAGE>
         Limitations on Dividends and Other Capital Distributions.  The FDIC has
the  authority  to use its  enforcement  powers to prohibit a savings  bank from
paying  dividends if, in its opinion,  the payment of dividends would constitute
an unsafe or  unsound  practice.  Federal  law also  prohibits  the  payment  of
dividends by a bank that will result in the bank failing to meet its  applicable
capital  requirements on a pro forma basis. New York law also restricts the Bank
from  declaring a dividend  which would reduce its capital  below (i) the amount
required to be maintained by state law and regulation, or (ii) the amount of the
Bank's liquidation account established in connection with the Reorganization.

         Prompt Corrective Action. The federal banking agencies have promulgated
regulations  to implement  the system of prompt  corrective  action  required by
federal  law.  Under  the  regulations,  a bank  shall be deemed to be (i) "well
capitalized" if it has total  risk-based  capital of 10.0% or more, has a Tier I
risk-based capital ratio of 6.0% or more, has a Tier I leverage capital ratio of
5.0% or more and is not subject to any written capital order or directive;  (ii)
"adequately  capitalized" if it has a total risk-based  capital ratio of 8.0% or
more,  a Tier I risk-based  capital  ratio of 4.0% or more and a Tier I leverage
capital  ratio of 4.0% or more (3.0% under certain  circumstances)  and does not
meet the definition of "well capitalized";  (iii) "undercapitalized" if it has a
total  risk-based  capital  ratio  that is less than 8.0%,  a Tier I  risk-based
capital ratio that is less than 4.0% or a Tier I leverage  capital ratio that is
less  than  4.0%  (3.0%  under  certain   circumstances);   (iv)  "significantly
undercapitalized"  if it has a total risk-based  capital ratio that is less than
6.0%,  a Tier I  risk-based  capital  ratio  that is less  than 3.0% or a Tier I
leverage capital ratio that is less than 3.0%; and (v)

                                       25
<PAGE>
"critically  undercapitalized"  if it has a ratio of  tangible  equity  to total
assets  that is equal to or less than 2.0%.  Federal  law and  regulations  also
specify circumstances under which a federal banking agency may reclassify a well
capitalized  institution as adequately capitalized and may require an adequately
capitalized  institution to comply with supervisory actions as if it were in the
next lower  category  (except that the FDIC may not  reclassify a  significantly
undercapitalized institution as critically undercapitalized).

         Based on the  foregoing,  the Bank is currently  classified  as a "well
capitalized" savings institution.

         Activities and Investments of Insured  State-Chartered  Banks Acting as
Principal. Federal law generally limits the activities and equity investments of
FDIC-insured,  state-chartered  banks to those that are permissible for national
banks,  notwithstanding  state  laws.  Under  regulations  dealing  with  equity
investments,  an insured state bank  generally may not,  directly or indirectly,
acquire or retain any equity investment of a type, or in an amount,  that is not
permissible  for a national bank. An insured state bank is not prohibited  from,
among  other  things,  (i)  acquiring  or  retaining  a majority  interest  in a
subsidiary,  the  activities  of which are  limited to those  permissible  for a
subsidiary  of a  national  bank;  (ii)  investing  as a  limited  partner  in a
partnership  the sole purpose of which is the direct or indirect  investment  in
the  acquisition,  rehabilitation,  or new  construction of a qualified  housing
project, provided that such limited partnership investments may not exceed 2% of
the bank's  total  assets;  (iii)  acquiring  up to 10% of the voting stock of a
company that solely provides or reinsures directors',  trustees',  and officers'
liability  insurance  coverage or bankers' blanket bond group insurance coverage
for insured depository institutions;  and (iv) acquiring or retaining the voting
shares of a depository institution if certain requirements are met.

         Federal  law and FDIC  regulations  permit  certain  exceptions  to the
foregoing limitation.  For example,  certain  state-chartered banks, such as the
Bank,  may continue to invest in common or preferred  stock listed on a National
Securities  Exchange or the National Market System of Nasdaq,  and in the shares
of an investment company registered under the Investment Company Act of 1940, as
amended.  As of  December  31,  1998,  the Bank had $8.2  million of  securities
pursuant to this  exception.  As a savings  bank,  the Bank may also continue to
sell savings bank life insurance.
<PAGE>
         Transactions With Affiliates.  Under current federal law,  transactions
between  depository  institutions  and their affiliates are governed by Sections
23A and 23B of the Federal  Reserve  Act. An  affiliate of a savings bank is any
company or entity that  controls,  is controlled  by, or is under common control
with the savings bank, other than a subsidiary of the savings bank. In a holding
company context, at a minimum,  the parent holding company of a savings bank and
any companies which are controlled by such parent holding company are affiliates
of the  savings  bank.  Generally,  Section  23A  limits the extent to which the
savings bank or its subsidiaries may engage in "covered  transactions"  with any
one affiliate to an amount equal to 10% of such savings bank's capital stock and
surplus  and  contains  an  aggregate  limit on all such  transactions  with all
affiliates to an amount equal to 20% of such capital stock and surplus. The term
"covered transaction" includes the making of loans or other extensions of credit
to an affiliate;  the purchase of assets from an affiliate,  the purchase of, or
an investment in, the  securities of an affiliate;  the acceptance of securities
of an affiliate as  collateral  for a loan or extension of credit to any person;
or  issuance  of a  guarantee,  acceptance,  or letter of credit on behalf of an
affiliate.  Section 23A also establishes  specific  collateral  requirements for
loans or  extensions  of credit  to, or  guarantees,  acceptances  on letters of
credit  issued on behalf of an  affiliate.  Section 23B  requires  that  covered
transactions  and a broad  list of  other  specified  transactions  be on  terms
substantially  the  same,  or no  less  favorable,  to the  savings  bank or its
subsidiary as similar transactions with nonaffiliates.

         Further,  Section 22(h) of the Federal  Reserve Act restricts a savings
bank with  respect to loans to  directors,  executive  officers,  and  principal
stockholders.  Under Section 22(h),  loans to directors,  executive officers and
stockholders  who  control,  directly  or  indirectly,  10% or  more  of  voting
securities  of a  savings  bank  and  certain  related  interests  of any of the
foregoing,  may not exceed,  together with all other  outstanding  loans to such
persons and affiliated  entities,  the savings bank's total capital and surplus.
Section 22(h) also prohibits  loans above amounts  prescribed by the appropriate
federal banking agency to directors,  executive  officers,  and stockholders who
control 10% or more of voting  securities  of a stock  savings  bank,  and their
respective  related  interests,  unless  such loan is  approved  in advance by a
majority  of the  board of  directors  of the  savings  bank.  Any  "interested"
director may not participate in the voting. The

                                       26
<PAGE>
loan amount (which  includes all other  outstanding  loans to such person) as to
which such prior  board of  director  approval  is  required,  is the greater of
$25,000  or 5% of capital  and  surplus  or any loans  over  $500,000.  Further,
pursuant to Section 22(h), loans to directors,  executive officers and principal
stockholders  must generally be made on terms  substantially the same as offered
in  comparable  transactions  to other  persons.  Section  22(g) of the  Federal
Reserve Act places additional limitations on loans to executive officers.

         Federal  Bank Holding  Company  Regulation.  The  Company,  as the sole
stockholder of the Bank, and the Mutual Holding Company, as indirect controlling
stockholder of the Bank, are bank holding companies.  Bank holding companies are
subject to  comprehensive  regulation  and regular  examinations  by the Federal
Reserve  Board  under the Bank  Holding  Company  Act of 1956,  as amended  (the
"BHCA"),  and the regulations of the Federal Reserve Board.  The Federal Reserve
Board also has  extensive  enforcement  authority  over bank holding  companies,
including,  among other things, the ability to assess civil money penalties,  to
issue cease and desist or removal  orders and to require that a holding  company
divest subsidiaries (including its bank subsidiaries).  In general,  enforcement
actions may be initiated  for  violations of law and  regulations  and unsafe or
unsound practices.

         The Company is subject to capital adequacy  guidelines for bank holding
companies (on a consolidated basis) which are substantially  similar to those of
the FDIC for the Bank. The Company's  total  stockholders'  equity exceeds these
requirements.

         Under Federal  Reserve Board policy,  a bank holding company must serve
as a source of strength for its subsidiary  bank.  Under this policy the Federal
Reserve  Board may require and has  required in the past,  a holding  company to
contribute additional capital to an undercapitalized subsidiary bank.

         Under the BHCA, a bank  holding  company  must obtain  Federal  Reserve
Board  approval  before:  (i) acquiring,  directly or  indirectly,  ownership or
control of any voting  shares of another bank or bank holding  company if, after
such acquisition, it would own or control more than 5% of such shares (unless it
already owns or controls the majority of such  shares);  (ii)  acquiring  all or
substantially  all of the assets of another  bank or bank  holding  company;  or
(iii) merging or consolidating with another bank holding company.
<PAGE>
         The  BHCA  also  prohibits  a  bank  holding   company,   with  certain
exceptions,  from acquiring direct or indirect ownership or control of more than
5% of the  voting  shares  of any  company  which is not a bank or bank  holding
company,  from engaging directly or indirectly in activities other than those of
banking,   managing  or  controlling   banks  or  providing   services  for  its
subsidiaries.  The principal  exceptions to these  prohibitions  involve certain
non-bank  activities which, by statute or by Federal Reserve Board regulation or
order,  have been  identified as activities  closely  related to the business of
banking or managing or controlling  banks.  The list of activities  permitted by
the Federal  Reserve Board  includes,  among other  things,  operating a savings
association, mortgage company, finance company, credit card company or factoring
company;  performing  certain  data  processing  operations;  providing  certain
investment and financial  advice;  underwriting and acting as an insurance agent
for  certain  types  of   credit-related   insurance;   leasing  property  on  a
full-payout,  non-operating basis;  selling money orders,  travelers' checks and
United  States  Savings  Bonds;  real estate and personal  property  appraising;
providing  tax  planning  and  preparation  services;  and,  subject  to certain
limitations, providing securities brokerage services for customers.

         Interstate  Banking  and  Branching.  Federal  law allows  the  Federal
Reserve  Board to  approve  an  application  of an  adequately  capitalized  and
adequately managed bank holding company to acquire control of, or acquire all or
substantially  all of the assets of, a bank  located in a state  other than such
holding  company's  home state,  without  regard to whether the  transaction  is
prohibited by the laws of any state.  The Federal  Reserve Board may not approve
the  acquisition of the bank that has not been in existence for the minimum time
period (not  exceeding  five years)  specified by the  statutory law of the host
state.  The Federal Reserve Board is prohibited from approving an application if
the applicant  (and its  depository  institution  affiliates)  controls or would
control  more than 10% of the insured  deposits  in the United  States or 30% or
more of the  deposits  in the target  bank's home state or in any state in which
the target bank maintains a branch. Individual states continue to have authority
to limit the percentage of total insured deposits in the

                                       27
<PAGE>
state which may be held or controlled  by a bank or bank holding  company to the
extent such limitation does not discriminate  against out-of-state banks or bank
holding  companies.   Individual  states  may  also  waive  the  30%  state-wide
concentration limit referred to above.

         Additionally,  beginning on June 1, 1997, the federal banking  agencies
were  authorized to approve  interstate  merger  transactions  without regard to
whether such transaction is prohibited by the law of any state,  unless the home
state of one of the banks "opted out" by adopting a law which applies equally to
all out-of-state  banks and expressly  prohibits merger  transactions  involving
out-of-state  banks.  Interstate  acquisitions of branches are permitted only if
the law of the state in which the branch is located  permits such  acquisitions.
In  response  to  Riegle-Neal,  the  State of New  York  enacted  laws  allowing
interstate mergers and branching on a reciprocal basis.

         Federal law authorizes the FDIC to approve interstate branching de novo
by national and state  banks,  respectively,  only in states which  specifically
allow for such branching.  The appropriate federal banking agencies are required
to prescribe  regulations  which prohibit any  out-of-state  bank from using the
interstate  branching authority primarily for the purpose of deposit production.
The  FDIC and  Federal  Reserve  Board  have  adopted  such  regulations.  These
regulations include guidelines to ensure that interstate branches operated by an
out-of-state  bank in a host  state are  reasonably  helping  to meet the credit
needs of the communities which they serve.  Should the FDIC determination that a
bank interstate branch is not reasonably helping to meet the credit needs of the
communities  serviced by an interstate  branch,  the FDIC is authorized to close
the  interstate  branch or not permit the bank to open a new branch in the state
in which the bank previously opened an interstate branch.

         Dividends.  The Federal Reserve Board has issued a policy  statement on
the payment of cash  dividends by bank holding  companies,  which  expresses the
Federal  Reserve  Board's  view  that a bank  holding  company  should  pay cash
dividends only to the extent that the holding  company's net income for the past
year is  sufficient  to  cover  both the cash  dividends  and a rate of  earning
retention that is consistent  with the holding  company's  capital needs,  asset
quality  and  overall  financial  condition.  The  Federal  Reserve  Board  also
indicated  that it would be  inappropriate  for a company  experiencing  serious
financial  problems to borrow  funds to pay  dividends.  Furthermore,  under the
prompt corrective action  regulations  adopted by the Federal Reserve Board, the
Federal  Reserve  Board may  prohibit a bank  holding  company  from  paying any
dividends  if  the  holding   company's   bank   subsidiary   is  classified  as
"undercapitalized."
<PAGE>
         Bank holding  companies are required to give the Federal  Reserve Board
prior written  notice of any purchase or redemption  of its  outstanding  equity
securities  if the gross  consideration  for the  purchase or  redemption,  when
combined with the net  consideration  paid for all such purchases or redemptions
during the  preceding 12 months,  is equal to 10% or more of their  consolidated
net  worth.  The  Federal  Reserve  Board  may  disapprove  such a  purchase  or
redemption  if it  determines  that the proposal  would  constitute an unsafe or
unsound  practice or would violate any law,  regulation,  Federal  Reserve Board
order or any  condition  imposed  by, or written  agreement  with,  the  Federal
Reserve Board. This notification  requirement does not apply to any company that
meets the  well-capitalized  standard  for  commercial  banks,  has a safety and
soundness  examination  rating  of at  least  a "2"  and is not  subject  to any
unresolved supervisory issues.

         New York State Bank  Holding  Company  Regulation.  In  addition to the
federal bank holding company  regulations,  a bank holding company  organized or
doing business in New York State also may be subject to regulation under the New
York State Banking Law. The term "bank holding company," for the purposes of the
New York State Banking Law, is defined generally to include any person,  company
or trust that directly or indirectly  either controls the election of a majority
of the directors or owns,  controls or holds with power to vote more than 10% of
the  voting  stock of a bank  holding  company  or, if the  Company is a banking
institution,  another banking institution, or 10% or more of the voting stock of
each of two or more banking  institutions.  In general,  a bank holding  company
controlling,  directly or indirectly,  only one banking  institution will not be
deemed to be a bank  holding  company  for the  purposes  of the New York  State
Banking Law. Under New York State Banking Law, the prior approval of the Banking
Board is  required  before:  (1) any action is taken that  causes any company to
become a bank holding  company;  (2) any action is taken that causes any banking
institution to become or be merged or  consolidated  with a subsidiary of a bank
holding company;


                                       28
<PAGE>
(3) any bank holding company acquires direct or indirect ownership or control of
more than 5% of the voting stock of a banking institution;  (4) any bank holding
company or subsidiary thereof acquires all or substantially all of the assets of
a banking  institution;  or (5) any action is taken that causes any bank holding
company to merge or consolidate with another bank holding company. Additionally,
certain  restrictions  apply to New York State bank holding companies  regarding
the acquisition of banking  institutions which have been chartered five years or
less and are located in smaller communities.  Officers,  directors and employees
of New York State bank holding  companies are subject to  limitations  regarding
their affiliation with securities underwriting or brokerage firms and other bank
holding   companies  and   limitations   regarding   loans   obtained  from  its
subsidiaries.

         Mutual  Holding  Company  Regulation.  Under New York law,  the  Mutual
Holding  Company may exercise all powers and  privileges of a New York chartered
mutual savings bank, except for the power of accepting deposits. The exercise of
such powers and privileges is subject to the limitations of the BHCA.

         Dividend Waivers by the Mutual Holding Company.  It has been the policy
of many mutual holding  companies to waive the receipt of dividends  declared by
any savings  institution  subsidiary.  In  connection  with its  approval of the
Reorganization,  however,  it is expected  that the Federal  Reserve  Board will
impose  certain  conditions  on the  waiver by the  Mutual  Holding  Company  of
dividends paid on the Common Stock. In particular, the Mutual Holding Company is
expected to be required to obtain prior Federal Reserve Board approval before it
may waive any dividends. As of the date hereof, management does not believe that
the Federal  Reserve  Board has given its approval to any waiver of dividends by
any mutual holding company that has requested its approval.

         The terms of the Federal  Reserve Board approval of the  Reorganization
are also expected to require that the amount of any waived dividends will not be
available for payment to Minority  Stockholders and be excluded from capital for
purposes of calculating  dividends payable to Minority  Stockholders.  Moreover,
the  cumulative  amount of waived  dividends  must be maintained in a restricted
capital account which would be added to any liquidation account of the Bank, and
would not be available for distribution to Minority Stockholders. The restricted
capital  account and  liquidation  account amounts would not be reflected in the
Bank's financial  statements or the notes thereto,  but would be considered as a
notational  or  memorandum  account  of the  Bank,  and would be  maintained  in
accordance  with the  rules,  regulations  and  policy  of the  Office of Thrift
Supervision  except that such rules would be administered by the Federal Reserve
Board, and any other rules and regulations adopted by the Federal Reserve Board.
The Plan of  Reorganization  also  provides that if the Mutual  Holding  Company
converts  to stock form in the future,  any waived  dividends  would  reduce the
percentage of the converted  company's shares of Common Stock issued to Minority
Stockholders in connection with any such transaction.
<PAGE>
         If the Mutual Holding  Company  decides that it is in its best interest
to waive a particular dividend to be paid by the Company and the Federal Reserve
Board  approves  such waiver,  then the Company  would pay such dividend only to
Minority  Stockholders.  The amount of the dividend waived by the Mutual Holding
Company  would be treated  in the manner  described  above.  The Mutual  Holding
Company's decision as to whether or not to waive a particular dividend,  if such
waiver is  approved  by the Federal  Reserve  Board,  will depend on a number of
factors,  including the Mutual Holding  Company's  capital needs, the investment
alternatives  available  to the  Mutual  Holding  Company as  compared  to those
available to the Company and regulatory approvals. There can be no assurance (i)
that the Mutual Holding Company will waive  dividends paid by the Company,  (ii)
that the Federal  Reserve Board will approve any dividend  waivers by the Mutual
Holding Company or (iii) of the terms that may be imposed by the Federal Reserve
Board on any dividend waiver.

         Conversion of the Mutual Holding Company to Stock Form.  Under New York
law, regulations of the Banking Board and the Plan of Reorganization  permit the
Mutual  Holding  Company to convert from the mutual to the capital stock form of
organization  (a "Conversion  Transaction").  There can be no assurance when, if
ever,  a  Conversion  Transaction  will occur,  and the board of trustees has no
current intention or plan to undertake a Conversion Transaction. In a Conversion
Transaction,  the Mutual  Holding  Company would merge with and into the Bank or
the  Company,  with the Bank or the  Company as the  resulting  entity.  Certain
depositors of the Bank would receive the right to subscribe

                                       29

<PAGE>
for additional shares of the resulting entity. In a Conversion Transaction, each
share of Common Stock  outstanding  immediately  prior to the  completion of the
Conversion  Transaction  held by persons other than the Mutual  Holding  Company
would be  automatically  converted into and become the right to receive a number
of shares of Common  Stock of the  resulting  entity  determined  pursuant to an
exchange  ratio that ensures that after the Conversion  Transaction,  subject to
the Dividend  Waiver and MHC Assets  Adjustment  described below (if required by
the applicable  federal  banking  regulators)  and any adjustment to reflect the
receipt  of cash in lieu of  fractional  shares,  the  percentage  of the  to-be
outstanding  shares of the resulting  entity issued to Minority  Stockholders in
exchange  for  their  Common  Stock  would  be equal  to the  percentage  of the
outstanding  shares of Common  Stock held by Minority  Stockholders  immediately
prior to the Conversion Transaction. The total number of shares held by Minority
Stockholders  after the  Conversion  Transaction  also would be  affected by any
purchases by such persons in the offering that would be conducted as part of the
Conversion Transaction.

         As set forth in the Plan, the Dividend Waiver and MHC Assets Adjustment
would adjust the  percentage  of the to-be  outstanding  shares of the resulting
entity  issued in exchange  for  minority  shares to reflect  (i) the  aggregate
amount of dividends waived by the Mutual Holding Company and (ii) assets,  other
than Common Stock, held by the Mutual Holding Company.  Pursuant to the Dividend
Waiver and MHC Assets Adjustment, the percentage of the to-be outstanding shares
of the resulting  entity issued to Minority  Stockholders  in exchange for their
minority shares (the "Adjusted Minority  Ownership  Percentage") is equal to the
percentage  of  the  outstanding   shares  of  Common  Stock  held  by  Minority
Stockholders  multiplied by the Dividend  Waiver  Fraction.  The Dividend Waiver
Fraction is equal to the product of (a) a fraction,  of which the  numerator  is
equal  to the  Company's  stockholders'  equity  at the  time of the  Conversion
Transaction  less the aggregate amount of dividends waived by the Mutual Holding
Company,  and the denominator is equal to the Company's  stockholders' equity at
the  time of the  Conversion  Transaction,  and (b) a  fraction,  of  which  the
numerator is equal to the  appraised  pro forma  market  value of the  resulting
entity in the  Conversion  Transaction  minus the  value of the  Mutual  Holding
Company's  assets  other than Common Stock and the  denominator  is equal to the
appraised  pro forma  market  value of the  resulting  entity in the  Conversion
Transaction.

         Federal Securities Law. The Common Stock of the Company to be issued in
the Offering  will be registered  with the SEC under the Exchange Act,  prior to
completion  of the Offering and  Reorganization.  The Company will be subject to
the  information,  proxy  solicitation,  insider trading  restrictions and other
requirements of the SEC under the Exchange Act.

         The Company Common Stock held by persons who are affiliates  (generally
officers, directors and principal stockholders) of the Company may not be resold
without   registration   or  unless  sold  in  accordance  with  certain  resale
restrictions.   If  the  Company  meets  specified  current  public  information
requirements,  each  affiliate  of the  Company  is able  to sell in the  public
market,  without  registration,  a limited  number of shares in any  three-month
period.
<PAGE>
         Federal  Reserve  System.   The  Federal  Reserve  Board  requires  all
depository  institutions to maintain  noninterest-bearing  reserves at specified
levels against their transaction accounts (primarily checking, NOW and Super NOW
checking accounts).  At December 31, 1998, the Bank was in compliance with these
reserve requirements.

         Federal  Regulation.  Under the Community  Reinvestment Act, as amended
(the "CRA"), as implemented by FDIC regulations, a savings bank 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 CRA does not establish specific lending requirements
or  programs  for  financial  institutions  nor does it  limit an  institution's
discretion  to develop the types of products and  services  that it believes are
best  suited  to its  particular  community,  consistent  with the CRA.  The CRA
requires the FDIC, in connection with its examination of a savings  institution,
to assess the institution's  record of meeting the credit needs of its community
and to take such record into account in its  evaluation of certain  applications
by such institution.  The CRA requires the FDIC to provide a written  evaluation
of an institution's CRA performance  utilizing a four-tiered  descriptive rating
system. The Bank's latest CRA rating was "outstanding."


                                       30
<PAGE>
         New York State  Regulation.  The Bank is also subject to  provisions of
the  New  York  State  Banking  Law  which  impose  continuing  and  affirmative
obligations upon banking  institutions  organized in New York State to serve the
credit needs of its local community ("NYCRA") which are substantially similar to
those  imposed by the CRA.  Pursuant  to the  NYCRA,  a bank must file an annual
NYCRA  report and copies of all  federal CRA reports  with the  Department.  The
NYCRA requires the Department to make a biennial written  assessment of a bank's
compliance with the NYCRA,  utilizing a four-tiered  rating system and make such
assessment  available to the public.  The NYCRA also requires the Superintendent
to consider a bank's NYCRA rating when reviewing a bank's  application to engage
in  certain   transactions,   including   mergers,   asset   purchases  and  the
establishment of branch offices or automated teller machines,  and provides that
such assessment may serve as a basis for the denial of any such application.

         The   Bank's   NYCRA   rating  as  of  its   latest   examination   was
"satisfactory."

         Federal Home Loan Bank System.  The Bank is a member of the FHLB of New
York,  which is one of 12 regional  FHLBs,  that  administers the home financing
credit  function  of  savings  institutions.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and procedures established by the board of directors of the FHLB. These policies
and  procedures  are  subject to the  regulation  and  oversight  of the Federal
Housing  Finance  Board.  All  advances  from the FHLB are  required to be fully
secured by sufficient  collateral  as  determined by the FHLB. In addition,  all
long-term advances are required to provide funds for residential home financing.

         As a member, the Bank is required to purchase and maintain stock in the
FHLB of New York.  As of December  31,  1998,  the Bank had $1.2 million of FHLB
stock.  The dividend  yield from FHLB stock was 7.0% at December  31,  1998.  No
assurance can be given that such  dividends  will continue in the future at such
levels.

         Under  federal  law,  the FHLBs are  required to provide  funds for the
resolution  of  troubled  savings  institutions  and to  contribute  to low  and
moderately priced housing programs through direct loans or interest subsidies on
advances targeted for community investment and low- and moderate-income  housing
projects.  These  contributions  have  affected  adversely  the  level  of  FHLB
dividends  paid and could continue to do so in the future.  These  contributions
could also have an adverse  effect on the value of FHLB stock in the  future.  A
reduction  in value of the  Bank's  FHLB  stock may  result  in a  corresponding
reduction in the Bank's capital.

Federal Taxation

         General.  The Mutual  Holding  Company,  the  Company  and the Bank are
subject  to  federal  income  taxation  in the  same  general  manner  as  other
corporations,  with some exceptions discussed below. The following discussion of
federal taxation is intended only to summarize  certain pertinent federal income
tax matters and is not a comprehensive  description of the tax rules  applicable
to the Bank.

<PAGE>
         Method  of  Accounting.  For  federal  income  tax  purposes,  the Bank
currently  reports its income and expenses on the accrual  method of  accounting
and uses a tax year  ending  December  31 for  filing its  consolidated  federal
income tax returns.  The Small Business  Protection Act of 1996 (the "1996 Act")
eliminated  the use of the reserve method of accounting for bad debt reserves by
savings institutions, effective for taxable years beginning after 1995.

         Bad Debt  Reserves.  Prior to the 1996 Act,  the Bank was  permitted to
establish a reserve for bad debts and to make annual  additions  to the reserve.
These additions could,  within specified formula limits, be deducted in arriving
at the Bank's taxable income. As a result of the 1996 Act, the Bank must use the
specific  charge off method in computing its bad debt  deduction  beginning with
its 1996 Federal tax return. In addition,  the federal legislation  requires the
recapture  (over a six year  period) of the excess of tax bad debt  reserves  at
December 31, 1995 over those  established  as of December 31, 1987. The Bank did
not have any such reserves subject to recapture.

                                       31

<PAGE>
         Minimum Tax. The Code imposes an  alternative  minimum tax ("AMT") at a
rate of 20% on a base of regular  taxable  income plus  certain tax  preferences
("alternative  minimum  taxable  income" or  "AMTI").  The AMT is payable to the
extent such AMTI is in excess of an exemption  amount.  Net operating losses can
offset no more than 90% of AMTI. Certain payments of alternative minimum tax may
be used as credits against regular tax liabilities in future years. The Bank has
not  been  subject  to the  alternative  minimum  tax and  has no  such  amounts
available as credits for carryover.

         Net Operating Loss Carryovers.  A financial  institution may carry back
net  operating  losses to the  preceding  two  taxable  years and forward to the
succeeding  20 taxable  years.  This  provision  applies to losses  incurred  in
taxable years beginning after August 5, 1997. At December 31, 1998, the Bank had
no net operating loss carryforwards for federal income tax purposes.

         Corporate  Dividends-Received  Deduction.  The Company may exclude from
its  income  100% of  dividends  received  from the Bank as a member of the same
affiliated group of corporations. Following completion of the Reorganization and
Offering,  it is expected that the Mutual Holding Company will own less than 80%
of the  outstanding  Common Stock of the Company.  As such,  the Mutual  Holding
Company will not be permitted to file a  consolidated  federal income tax return
with the Company and the Bank. The corporate dividends-received deduction is 80%
in the case of  dividends  received  from  corporations  with which a  corporate
recipient does not file a consolidated  return,  and corporations which own less
than 20% of the stock of a corporation  distributing  a dividend may deduct only
70% of dividends received or accrued on their behalf.

State Taxation

         New York State Taxation. The Company and the Bank will report income on
a combined  calendar year basis to New York State.  New York State Franchise Tax
on  corporations  is  imposed  in an amount  equal to the  greater  of (a) 9% of
"entire net income"  allocable to New York State (b) 3% of  "alternative  entire
net income" allocable to New York State (c) 0.01% of the average value of assets
allocable  to New York State or (d) nominal  minimum  tax.  Entire net income is
based on federal taxable income, subject to certain  modifications.  Alternative
entire net income is equal to entire net income without certain modifications.

         Delaware  State  Taxation.  As a Delaware  holding  company not earning
income in Delaware, the Company is exempt from Delaware corporate income tax but
is required to file an annual report with and pay an annual franchise tax to the
State of Delaware.

         The IRS  and New  York  State  Department  of  Taxation  have  recently
completed their audit of the Bank's 1993, 1994 and 1995 federal and state income
tax returns.
<PAGE>
Executive Officers of the Registrant

         Listed below is  information,  as of December 31, 1998,  concerning the
Company's  executive  officers.  There  are no  arrangements  or  understandings
between the  Registrant  and any of persons named below with respect to which he
or she was or is to be selected as an officer.
<TABLE>
<CAPTION>

      Name                         Age                          Position and Term
      ----                         ---          --------------------------------------------------------------

<S>                                <C>           <C> 
Michael R. Kallet                  48            President and Chief Executive Officer since 1990

Eric E. Stickels                   37            Senior Vice President and Chief Financial Officer since 1998

Thomas H. Dixon                    44            Senior Vice President\Credit Administration since 1996
</TABLE>

                                       32

<PAGE>
ITEM  2. PROPERTIES

         The Bank  conducts  its  business  through its main  office  located in
Oneida, New York, and five additional full service branch offices. The following
table sets forth certain information  concerning the main office and each branch
office of the Bank at December 31,  1998.  The  aggregate  net book value of the
Bank's premises and equipment was $4.9 million at December 31, 1998.
<TABLE>
<CAPTION>
                                  Original             Date of             Net Book Value
                                    Year                Lease                of Property
     Location                     Acquired           Expiration         at December 31, 1998
- --------------------------------------------------------------------------------------------
                                                                           (In thousands)
<S>                                 <C>                  <C>                   <C>   
Main Office:                                                           
182 Main Street                     1889                 N/A                   $2,931
Oneida, New York  13421                                                
                                                                       
Branch Offices:                                                        
Camden Branch                       1997                 N/A                    1,004
41 Harden Boulevard                                                    
Camden, New York 13316                                                 
                                                                       
Cazenovia Branch                    1971                 N/A                      226
42 Albany Street                                                       
Cazenovia, New York 13035                                              
                                                                       
Hamilton Branch                     1976                 N/A                       70
35 Broad Street                                                        
Hamilton, New York 13346                                               
                                                                       
Convenience Center                  1988                 N/A                      273
585 Main Street                                                        
Oneida, New York 13421                                                 
                                                                       
Operations Center                                                      
126 Lenox Avenue                    1989                 N/A                      350
Oneida, New York 13421                                                 
</TABLE>                                                               
ITEM  3. LEGAL PROCEEDINGS

         The Bank is not involved in any pending  legal  proceedings  other than
routine legal proceedings occurring in the ordinary course of business which, in
the aggregate, involve amounts which are believed by management to be immaterial
to the financial condition or operations of the Bank.

ITEM  4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         No matters were  submitted  during the fourth quarter of the year ended
December 31, 1998 to a vote of securityholders.

                                       33
<PAGE>
                                     PART II

ITEM 5.           MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED
                  STOCKHOLDER MATTERS

         For information  concerning the market for the Company's  common stock,
the section captioned  "Stockholder  Information" in the Company's Annual Report
to  Stockholders  for the Year Ended  December 31, 1998 (the  "Annual  Report to
Stockholders") is incorporated herein by reference.

ITEM 6.           SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

         The  "Selected  Consolidated  Financial  and Other Data" section of the
Company's Annual Report to Stockholders is incorporated herein by reference.

ITEM 7.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS

         The  "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations" section of the Company's Annual Report to Stockholders is
incorporated herein by reference.

ITEM 8.           FINANCIAL STATEMENTS

         The  financial  statements  identified  in  Item  14(a)(1)  hereof  are
incorporated by reference hereunder.

ITEM 9.           CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                  ACCOUNTING AND FINANCIAL DISCLOSURE

         There were no  changes  in or  disagreements  with  accountants  in the
Company's accounting and financial disclosure during 1998.

                                    PART III

ITEM 10.          DIRECTORS AND OFFICERS OF THE REGISTRANT

         Information  concerning Directors of the Company is incorporated herein
by reference from the Company's definitive Proxy Statement dated March 29, 1999,
(the  "Proxy   Statement"),   specifically  the  section   captioned   "Proposal
I--Election of Directors." In addition,  see Item 1. "Executive  Officers of the
Registrant" for information concerning the Company's executive officers.

ITEM 11.          EXECUTIVE COMPENSATION

         Information concerning executive compensation is incorporated herein by
reference  from the  Registrant's  Proxy  Statement,  specifically  the sections
captioned   "Proposal   I--Election   of   Directors--Executive   Compensation,"
"--Directors' Compensation," and "--Benefits."

ITEM 12.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
                  AND MANAGEMENT

         Information   concerning  security  ownership  of  certain  owners  and
management  is  incorporated  herein  by  reference  from  the  Company's  Proxy
Statement.
                                       34
<PAGE>
ITEM 13.          CERTAIN TRANSACTIONS

         Information  concerning  relationships and transactions is incorporated
herein by reference from the Company's Proxy Statement.

                                     PART IV

ITEM  14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND 
          REPORTS ON FORM 8-K

         The exhibits and financial  statement schedules filed as a part of this
Form 10-K are as follows:

         (a)(1)   Financial Statements

                  o     Report of Independent Accountants
                  o     Consolidated Statements of Financial Condition, 
                            December 31, 1998 and 1997
                  o     Consolidated  Statements of Income, 
                            Years Ended December 31, 1998, 1997 and 1996
                  o     Consolidated  Statements of Comprehensive Income, 
                            Years Ended December 31, 1998, 1997 and 1996
                  o     Consolidated  Statements  of  Changes  in  Stockholders'
                            equity, Years Ended December 31, 1998, 1997 and 1996
                  o     Consolidated  Statements  of  Cash  Flows,  
                            Years  Ended December 31, 1998, 1997 and 1996
                  o     Notes to Consolidated Financial Statements.

         (a)(2)   Financial Statement Schedules

                  No  financial   statement  schedules  are  filed  because  the
                  required  information  is not applicable or is included in the
                  consolidated financial statements or related notes.

         (a)(3)   Exhibits

                  3.1   Certificate of Incorporation of Oneida Financial Corp.**

                  3.2   Bylaws of Oneida Financial Corp.**

                  4     Form of Stock Certificate.**

                  10.1  Employee Stock Ownership Plan.**

                  13    Annual Report to Stockholders.

                  21    Subsidiaries of the Company.

- ----------------------
** Incorporated by Reference to the Company's Registration Statement on Form S-1
filed on September 1998.

                                       35
<PAGE>

         (b)  Reports on Form 8-K:

              None

         (c)  The  exhibits   listed  under  (a)(3)  above  are  filed herewith.
              

         (d)  Not applicable.


                                       36

<PAGE>
                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                                         ONEIDA FINANCIAL CORP.

Date: March 22, 1999                    By: /s/ Michael R. Kallet
                                           ---------------------------------
                                           Michael R. Kallet
                                           President and Chief Executive Officer

<PAGE>
         Pursuant to the  requirements of the Securities  Exchange of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.


By:  /s/ Michael R. Kallet              By: /s/ Eric E. Stickels
    ---------------------------------       ---------------------------------
     Michael R. Kallet, President           Eric E. Stickels, Senior Vice 
      and Chief Executive Office              President and Chief 
     (Principal Executive Officer)              Financial Officer
                                           (Principal Financial and 
                                            Accounting Officer)

Date: March 22, 1999                     Date: March 22, 1999


By: /s/ Thomas H. Dixon                 By: /s/ Nicholas J. Christakos
    ---------------------------------       ---------------------------------
    Thomas H. Dixon, Senior Vice            Nicholas J. Christakos, Director
      President

Date: March 22, 1999                     Date: March 22, 1999


By: /s/ Patricia D. Caprio              By: /s/ Edward J. Clarke
    ---------------------------------       ---------------------------------
    Patricia D. Caprio, Director            Edward J. Clarke, Director

Date: March 22, 1999                     Date: March 22, 1999


By: /s/ James J. Devine, Jr.            By: /s/John E. Haskell
    ---------------------------------       ---------------------------------
    James J. Devine, Jr., Director          John E. Haskell, Director

Date: March 22, 1999                     Date: March 22, 1999


By: /s/ Rodney D. Kent                  By: /s/ William D. Matthews
    ---------------------------------       ---------------------------------
    Rodney D. Kent, Director                William D. Matthews, Director

Date: March 22, 1999                     Date: March 22, 1999


By: /s/ Michael W. Milmoe               By: /s/ Richard B. Myers
    ---------------------------------       ---------------------------------
    Michael W. Milmoe, Director             Richard B. Myers, Director

Date: March 22, 1999                     Date: March 22, 1999


By: /s/ Frank O. White, Jr.
    ---------------------------------      
    Frank O. White, Jr., Director

Date: March 22, 1999





                                   EXHIBIT 13


                       1998 ANNUAL REPORT TO STOCKHOLDERS
<PAGE>
                               Annual Report 1998



<PAGE>
                                                                               2

                                Table of Contents









         President's Message to Shareholders

         "Your Link to a Brighter Future"

         Selected Consolidated Financial Data

         Management's Discussion and Analysis of
         Financial Condition and Results of Operations

         Report of Independent Accountants

         Consolidated Financial Statements

         Notes to Consolidated Financial Statements

         Officers and Board of Directors

         Corporate Information

<PAGE>
                                                                               3

from left to right:

Thomas H. Dixon,
Senior Vice President, Credit Administration
Michael R. Kallet,
President, Chief Executive Officer & Trust Officer
Eric E. Stickels,
Senior Vice President, Chief Financial Officer,
Corporate Secretary & Trust Officer


   {GRAPHIC-PHOTO OF ABOVE]
<PAGE>
A Message to our Shareholders:

We are pleased to present you with the "first" Annual Report of Oneida Financial
Corp.,  the stock  holding  corporation  of Oneida  Savings Bank. It is a unique
honor for me to write this initial message to shareholders.  Our  reorganization
to stock  ownership  after 133 years as a mutual  savings  bank,  was a historic
event for the Bank and our communities.

As one of Central New York's oldest, continuously operating businesses, this new
form of  ownership  has  allowed  many of our loyal  customers  to become  proud
owners. Our Oneida Savings Bank family is truly bigger and better.

In  light of the  changes  in the  industry,  our  reorganization  from a mutual
savings bank to a state-chartered stock savings bank, gave us the
control we needed to continue to be customer and community oriented. We feel the
reorganization  is the ultimate  reinforcement  of our independence and protects
this institution as an asset to the communities we serve.

To demonstrate  that commitment even further,  we established The Oneida Savings
Bank  Charitable   Foundation  that  is  dedicated   exclusively  to  supporting
charitable  causes and  community  development  activities  in the Bank's market
area. This will help to support many worthy community activities for generations
to come.

During our first full year's presence in Camden,  we hit our corporate target of
$3.5 million in deposits and became the Camden area's  primary  lending  source,
exceeding $6.2 million in loans.  The Camden Branch Community Room has become an
active home to many civic  groups,  confirming  our belief that we have positive
effects on the communities we serve.

In May, we celebrated the Grand Re-Opening of the Main Office. The renovation of
our Main Office and  Operations  Center further allows us to deliver a new level
of service.  By  restructuring  our interior  floor plan of the Main Office,  we
increased speed of interdepartmental  communication and delivery of services. In
the  end,  the  result  has  been  increased   customer   convenience  with  the
improvements well received by everyone.

In the first  quarter  of 1998 the Bank made a  commitment  to expand  our Trust
Department  with the  appointment  of staff  dedicated  exclusively to enhancing
product  offerings  and  providing  a high level of  service.  We are pleased to
report that the  department  exceeded  expectations  for 1998 and will become an
increasingly important part of our financial products.

In October, we launched the One Card, our debit card entry into the market. This
product  allows  customers  to access  their  OSB  accounts  through  MasterCard
acceptance at over 15 million merchants  worldwide.  We look forward to checking
account growth,  cross-selling  new accounts and increasing fee revenue over the
next year due to this new product offering.

The Bank has  maintained its own "in-house"  data  processing  center for over a
decade.   This  past  year  we  upgraded   our  system  to  a   state-of-the-art
client-server based platform.  The upgrade allows for potential  expansion,  new
products and addresses  Y2K  concerns.  In  particular,  this  platform  upgrade
prepares us for the world of internet banking, which we will embrace in 1999.

All of these  accomplishments  in 1998  could  not  have  occurred  without  the
outstanding  efforts  put forth by our  Oneida  Savings  Bank team of  dedicated
employees.
<PAGE>
                                                                               4



As Oneida  Financial Corp.  begins its first full year, we can only look forward
to the  positive  effects  that our solid  preparations  will bring to  everyone
involved.  The high level of  commitment by our  employees,  the strength of our
communities  and our loyal  shareholders  and  customer  base will  continue  to
strengthen  Oneida  Financial  Corp.  in the years to come.  We look  forward to
welcoming  the  challenges  of  expansion  and  growth  and renew our  pledge to
continue being the leading community bank in the areas we serve.

/S/Michael R. Kallet
- --------------------
Michael R. Kallet
President and Chief Executive Officer

<PAGE>

                                                                               5





[graphic-photo]
<PAGE>
                                                                               6
"Your Link to A Brighter Future"

Oneida Savings has taken on many challenges in the past year, in part to prepare
for the new century and in part to counter the many changes the banking industry
has undergone.

We took our physical changes one step further.  We adopted a new logo and slogan
to reinforce our mission to our customers. This new icon, two interlocking "O"s,
represents the symbol of our philosophy,  which is our devoted  partnership with
the  communities we serve.  It is our promise of continued  strength,  unity and
unwavering commitment to our customers. "Your Link to a Brighter Future" further
signifies  our  pledge  to our  customers.  Both the icon  and the  slogan  were
carefully  selected to  strengthen  our  relationship  with our  customers,  and
reassure them that in light of all the changes  taking  place,  our loyalty lies
with them.

Oneida  Savings  also met the  demands  of our  customers  when the One Card was
launched,  which is Oneida Savings entry into the debit card arena.  This allows
our customers  the ultimate in purchasing  convenience.  Our  advertising  theme
"Gotta  Get  One!" is a  consumer-friendly  call to  action  to  increase  brand
awareness and market demand for this exciting new fee generating product.

Another  consumer  demand in our market  area  proved to be an  opportunity  for
Oneida  Savings as we enhanced  our Trust  Services  Department.  Now we offer a
fully-staffed,  full  service  Trust  department  that is headed by  Charles  R.
Stevens,  CTFA, Vice President,  Trust & Investment  Services.  So far, this fee
generating service has proven successful. Under Stevens, Trust Assets are now at
$18.9 million, an increase of nearly $15.0 million with 111 accounts.

More  market  opportunities  arose  and new  efforts  have been  focused  on our
Business Banking Services.  This department generates low cost-of-funds deposits
as well as higher  yielding  assets such as business  loans.  Oneida Savings has
promoted James L. Lacy to Senior Business Banking  Officer,  to oversee Business
Banking development. His 30 years of Commercial Banking experience in our market
area, made him the ideal candidate.

Since we have  effective  sales teams in place,  our computer  platform  upgrade
provides  the  opportunity  to  focus  on the  future--  internet  banking.  The
internet's purpose is to provide  information to those who seek it, therefore we
feel this new  service  delivery  option  will be an  effective  tool for Oneida
Savings'  growth.  Our internet  presence will also show we offer both high-tech
and the personal touch.

In keeping  true to our roots,  a prime focus  remains in  Residential  Mortgage
Lending.  Over the past twelve months,  the low interest rate environment led to
an increase in  fixed-rate  one-to-four  family  loan  originations,  which were
originated  for resale in the secondary  market on a servicing  retained  basis.
Rick Lounsbury,  former Senior Vice President at Onbank,  has been hired for his
significant  experience  in  marketing  loans in the  secondary  market.  We are
looking forward to increased growth in this area, thereby increasing shareholder
value.

Enormous  changes  and  preparations  continue,  which will amount to growth and
prosperity in the future. Our diligence in seeking and recognizing opportunities
will increase  shareholder value moving forward. As we begin to realize our full
potential we hope to continue with a full speed ahead approach to doing business
that will build stronger customer relationships and increase shareholder value.



                                                                               6
<PAGE>

                                                                               7




blank page

<PAGE>
                                                                               8

Selected Consolidated Financial Data

The following table sets forth selected  consolidated  historical financial data
of the  Company as of and for each of the years in the  five-year  period  ended
December  31, 1998.  The  historical  "Selected  Financial  Condition  Data" and
historical  "Selected  Operations  Data" are derived from the audited  financial
statements.  The "Selected  Financial Ratios" and other data for all periods are
unaudited.  All  financial  information  in  these  tables  should  be  read  in
conjunction  with the  information  contained in  "Management's  Discussion  and
Analysis  of  Financial  Condition  and  Results  of  Operations"  and  with the
Consolidated  Financial  Statements  and  the  related  notes  thereto  included
elsewhere in this annual report.
<TABLE>
<CAPTION>
                                                                    At December 31,
                                                 1998        1997        1996        1995      1994
                                              --------    --------    --------    --------   --------
Selected Financial Condition Data:                                (in thousands)
<S>                                           <C>         <C>         <C>         <C>        <C>     
Total assets                                  $248,781    $210,637    $211,095    $205,531   $201,120
Loans receivable, net                          132,256     142,368     135,872     140,677    141,290
Mortgage-backed securities                      20,022      11,780       4,725         280        410
Investment securities                           62,669      43,525      52,926      47,758     47,381
Deposits                                       194,205     182,961     185,508     181,385    179,725
Borrowed funds                                  10,000           -           -           -          -
Retained earnings                               27,710      26,649      25,364      23,616     21,997
Paid in capital and common stock                15,903           -           -           -          -
Stockholders' equity                            44,134      27,120      25,538      23,951     21,249

<CAPTION>
                                                              Years ended December 31,
                                                1998        1997       1996         1995       1994
                                              --------    --------    --------    --------   --------
Selected Operations Data:                                         (in thousands)
<S>                                           <C>         <C>         <C>         <C>        <C>     
Total interest income                          $16,236     $15,863     $15,154     $14,584    $13,844
Total interest expense                           7,999       7,897       7,895       7,628      6,777
   Net interest income                           8,237       7,966       7,259       6,956      7,067
      Provision for loan losses                      -         477        (103)         80        412
   Net interest income after provision
       for loan losses                           8,237       7,489       7,362        6,876     6,655
Non-interest income                                966         822         801         910        727
Non-interest expense                             7,379       6,145       5,390       5,270      5,479
Income before income taxes                       1,824       2,166       2,773       2,516      1,903
Income taxes                                       762         881       1,025         898        667
   Net income                                   $1,062      $1,285      $1,748      $1,618     $1,236
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                               Years ended December 31,
                                                  1998      1997         1996        1995      1994
                                              --------    --------    --------    --------   --------
Selected Financial Ratios:
<S>                                           <C>         <C>         <C>         <C>        <C>     
   Performance ratios:
Return on average assets                         0.49%       0.61%       0.84%       0.80%      0.60%
Return on average equity                         3.54%       4.83%       7.10%       7.13%      5.85%
Net interest margin                              4.01%       3.97%       3.66%       3.62%      3.57%
Efficiency ratio                                80.18%      69.93%      66.87%      67.00%     70.29%
Ratio of average interest-earning assets
   to average interest-bearing liabilities     118.21%     117.89%     116.27%     114.83%    113.26%

   Asset quality ratios:
Nonperforming assets to total assets             0.52%       0.57%       0.92%       1.15%      1.40%
Nonperforming loans to total assets              0.43%       0.42%       0.52%       0.67%      1.06%
Allowance for loan losses to loans receivable, 
    net                                          1.17%       1.26%       1.14%       1.27%      1.50%
Allowance for loan losses to nonperforming 
   loans                                       145.84%     200.75%     141.80%     130.02%     96.23%

   Capital ratios:
Total capital to total assets                   17.74%      12.88%      12.10%      11.65%     10.57%
Average equity to average assets                13.82%      12.69%      11.88%      11.21%     10.26%

Number of full-service offices                       5           5           4           4          4
</TABLE>
<PAGE>
                                                                               9

Management's
Discussion and Analysis
of Financial Condition and Results of Operations
- --------------------------------------------------------------------------------
This section presents Management's discussion and analysis of and changes to the
Company's consolidated financial results of operations and
condition  and  should  be read in  conjunction  with  the  Company's  financial
statements and notes thereto included herein.

When used in this Annual Report 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,  among
other  things,  changes in economic  conditions  in the  Company's  market area,
changes in policies by  regulatory  agencies,  fluctuations  in interest  rates,
demand for loans in the Company's market area and competition,  that could cause
actual results to differ materially from historical earnings and those presently
anticipated  or projected.  The Company  wishes to caution  readers not to place
undue reliance on any such  forward-looking  statements,  which speak only as of
the date made.  The Company  wishes to advise  readers  that the factors  listed
above  could  affect the  Company's  financial  performance  and could cause the
Company's  actual  results  for  future  periods to differ  materially  from any
opinions or statements  expressed  with respect to future periods in any current
statements.

The Company does not undertake,  and  specifically  declines any obligation,  to
publicly  release  the  result  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.

Operating Strategy
- --------------------------------------------------------------------------------
In guiding the Bank's operations,  Management has implemented various strategies
designed to enhance the institution's  profitability  consistent with safety and
soundness   consideration.   These  strategies  include:   (i)  operating  as  a
community-bank  that provides  quality  service by  monitoring  the needs of its
customers  and  offering  customers   personalized   service;  (ii)  originating
fixed-rate  residential  real estate  loans for resale in the  secondary  market
while retaining  adjustable rate mortgage  ("ARM") loans;  (iii)  increasing the
level of  higher  yielding  consumer,  commercial  real  estate  and  commercial
business loans; (iv) maintaining  asset quality;  (v) improving return on equity
through the use of wholesale  arbitrage  transactions;  and (vi)  increasing fee
income.

         Community Banking. The Oneida Savings Bank, the wholly owned subsidiary
of Oneida Financial  Corp., was established in Oneida,  New York in 1866 and has
been operating  continuously since that time.  Throughout its history,  the Bank
has been committed to meeting the financial needs of the communities in which it
operates and providing  quality  service to its customers.  Management  believes
that the Bank can be more effective than many of its  competitors in serving its
customers  because of its ability to promptly  and  effectively  provide  Senior
Management  responses to customer  needs and  inquiries.  The Bank's  ability to
provide these  services is enhanced by the stability of Senior  Management.  The
group has an average tenure with the Bank of over ten years and each  individual
who  comprises  Senior  Management  has  experience  in the banking  industry of
<PAGE>
approximately 20 years. In addition,  the Bank intends to use the mutual holding
company structure to maintain the institution as an independent  community bank.
The Oneida Savings Bank Charitable Foundation has been established as a means of
furthering  the  Company's  commitment to the  communities  in which it conducts
business.  Management  intends to increase the services and products provided by
the Bank to the  communities  it serves by marketing  its Trust  Department  and
offering new loan and investment products.

         Originating  Fixed-Rate  One-to-Four  Family  Loans  for  Resale in the
Secondary Market and Retaining ARM Loans. Historically,  the Bank has emphasized
the origination of adjustable rate one-to-four  family  residential loans within
Madison County and the surrounding counties.  During the year ended December 31,
1998 and the year ended December 31, 1997, the Bank originated $24.5 million and
$15.9  million,  respectively,  of  one-to-four  family  mortgage  loans.  As of
December 31, 1998,  approximately  $82.4 million or 61.6% of the loan  portfolio
consisted of  one-to-four  family  residential  mortgage  loans,  of which $69.5
million were ARM loans and $12.9 million had fixed rates of interest. During the
past year, and as a result of the current low interest rate environment, most of
the Bank's 
<PAGE>
                                                                              10


one-to-four  family loan  originations  have been fixed-rate  loans.  Fixed-rate
one-to-four  family  loans are  originated  for resale in the  secondary  market
without  recourse and on a servicing  retained basis.  ARM loans are retained in
the  Bank's  portfolio.  Of  the  $24.5  million  of  one-to-four  family  loans
originated  during the twelve months ended December 31, 1998,  $19.1 million had
fixed rates of  interest.  The Bank has  recently  hired a mortgage  banker with
significant  experience  marketing  loans in the secondary  market.  The Bank is
currently  developing new  single-family  residential  loan  products,  and is a
qualified FHA lender.

         Complementing  the Bank's  Traditional  Mortgage  Lending by Increasing
Consumer,  Commercial Business and Commercial Real Estate Lending. To complement
the Bank's  traditional  emphasis on one-to-four  family residential real estate
lending,  Management  has sought to  increase  the Bank's  consumer,  commercial
business and  commercial  real estate  lending in a  controlled,  safe and sound
manner. At December 31, 1998, the Bank's portfolio of consumer,  commercial real
estate and commercial  business  loans totaled $15.6 million,  $13.5 million and
$11.5  million,  respectively.  In the  aggregate,  these  loans  totaled  $40.6
million,  or 30.3%,  of the Bank's total loan  portfolio.  Because the yields on
these types of loans are generally higher than the yields on one-to-four  family
residential real estate loans, the Bank's goal over the next several years is to
increase the  origination  of these loans  consistent  with safety and soundness
considerations.   Although  consumer,  commercial  real  estate  and  commercial
business loans offer higher yields than single-family  mortgage loans, they also
involve greater credit risk.

         Maintaining Asset Quality. The Bank's high asset quality is a result of
its conservative  underwriting  standards,  the diligence of its loan collection
personnel and the  stability of the local  economy.  In addition,  the Bank also
invests in  mortgage-backed  securities issued by FHLMC, FNMA and GNMA and other
investment  securities,  primarily U.S. Government securities and federal agency
obligations. The Bank will only purchase investment securities which are rated A
or higher by Moody's Investment Rating Service. At December 31, 1998, the Bank's
ratio of  nonperforming  loans to total  assets was 0.43%  compared to 0.42% and
0.52% at December 31, 1997 and 1996,  respectively.  At December  31, 1998,  the
Bank's ratio of allowance  for loan losses to total loans was 1.17%  compared to
1.26% and 1.14% for the prior periods.

         Improving Return on Equity Through Wholesale Arbitrage Transactions. As
a  complement  to the  Bank's  lending  activities,  the  Bank  buys  investment
securities.  In order to enhance  return on equity,  the Bank has  entered  into
wholesale  borrowing  transactions  with the Federal  Home Loan Bank of New York
("FHLB") as a funding  source for the  purchase  of  investment  securities  and
mortgage-backed  securities. The arbitrage transaction results in the leveraging
of capital to increase net  revenues  through the  positive  spread  between the
borrowing rate and investment  returns.  The Bank enters into these transactions
in order to put capital to work rather than force the  origination of loans that
do  not  fit  the  Bank's  risk  profile.  Due to the  narrow  interest  margins
attainable   through  wholesale   arbitrage   transactions,   as  compared  with
traditional  retail bank  operations,  the Company's  net interest  margins will
decrease.  In addition,  the  transactions  increase total assets and reduce the
return on assets in favor of improved return on equity and enhanced  shareholder
value.  At December 31, 1998, the Bank had total  borrowings of $10.0 million at
an average cost of 5.14%. Due to the fact that the arbitrage  transactions  were
executed during the fourth quarter of 1998, the incremental revenue for the year
was not significant.
<PAGE>
         Increasing  Fee Income.  The Bank has sought to increase  its income by
increasing  its sources of fee  income.  In this  regard,  the Bank has hired an
experienced  trust officer and the Bank intends to enhance the visibility of the
Trust  Department.  Consequently,  the Bank expects  that fees  generated by the
Trust  Department will increase as the assets under management grow. At December
31, 1998, the Trust Department had $18.9 million in assets under management.  In
addition,  the Bank  receives fee income from the servicing of loans sold in the
secondary  market.  At December 31, 1998,  loans serviced by the Bank for others
totaled $37.4  million.  Finally,  beginning in 1999,  the Bank intends to offer
investment  products and brokerage  services to its  customers,  and realize the
financial  impact of the late 1998  introduction  of the  Bank's  new Debit Card
Program, which will be additional sources of fee income.

Financial Condition
- --------------------------------------------------------------------------------
         Assets.  Total  Assets at December  31, 1998 were  $248.8  million,  an
increase of $38.2  million or 18.1%,  from $210.6  million at December 31, 1997.
The increase in total assets was primarily  attributable to an increase of $27.4
million in investment  and  mortgage-backed  securities and an increase of $20.4
million in federal  funds  sold.  The

<PAGE>
11

increase in assets reflects the Bank's  leveraging  strategy in contemplation of
completing the company's  stock offering as well as internal  growth.  The asset
growth  was  partially  offset  by a  decrease  of $10.1  million  in net  loans
receivable as a result of Management's  decision to sell substantially all newly
originated  fixed-rate  residential  mortgage  loans into the  secondary  market
without recourse and on a servicing retained basis. During the period of January
1,  1998  through  December  31,  1998 a total of $16.5  million  in  fixed-rate
residential mortgage loans were sold.

Management has sought to increase the Bank's  consumer and  commercial  business
loan  portfolios  with the intent of increasing  the average yield on the Bank's
interest-earning  assets. Total consumer and commercial business loans increased
by $4.8 million during 1998.

         Liabilities.  Total liabilities  increased by $21.1 million or 11.5% to
$204.6  million at December  31, 1998 from $183.5  million at December 31, 1997.
The  increase was the result of an increase in total  deposits of $11.2  million
and an increase in borrowings of $10.0 million. The deposit increase occurred in
savings,  money  market  and both  interest  and  non-interest-bearing  checking
accounts.  All of the Bank's branches  experienced  deposit  growth.  The Bank's
newest branch,  which opened in December 1997,  contributed  $2.9 million of the
deposit  volume  increase.  The  Bank  emphasized  attracting  low cost of funds
deposit accounts during 1998. While  certificates of deposit accounts  decreased
by $1.9 million or 1.7%, all other deposit accounts  increased by $13.1 million,
to $85.3  million at December 31, 1998 from $72.2  million at December 31, 1997,
an increase of 18.1%. The increase in deposits partially reflects the receipt of
stock  subscription.  The increase in borrowings reflects the Bank's strategy of
leveraging its capital in contemplation of completion of the stock offering.

         Stockholders'  Equity.  Total Stockholders' equity at December 31, 1998
was $44.1  million,  an increase of $17.0 million from $27.1 million at December
31, 1997. The increase in stockholders'  equity is primarily a result of the net
proceeds  received  from the stock  offering  completed  on  December  30,  1998
providing a total of $15.9 million additional  capital.  After-tax net income of
$1.1  million also  contributed  to the increase in  stockholders'  equity.  The
Company  completed  its  reorganization  on December 30, 1998,  as such, no cash
dividend has been declared.  It is the intention of the Company to pay an annual
cash dividend of $.30 per share, payable semi-annually. The payment of dividends
is expected to begin following the second quarter of 1999.

Analysis of Net Interest Income
- --------------------------------------------------------------------------------
The Bank's principal business has historically
consisted of offering savings accounts, and other deposits to the general public
and using the funds from such deposits to make loans secured by residential  and
commercial real estate,  as well as consumer and commercial  business loans. The
Bank also invests a significant  portion of its assets in investment  securities
and  mortgage-backed  securities,  both of which are classified as available for
sale.  The Bank's results of operations  depend  primarily upon its net interest
income,  which is the  difference  between  income  earned  on  interest-earning
assets,  such as loans and  investments,  and interest paid on  interest-bearing
liabilities,  such as deposits and  borrowings.  Net interest income is directly
affected  by  changes  in  volume  and  mix  of   interest-earning   assets  and
interest-bearing liabilities which support those assets, as well as the changing
interest  rates  when   differences   exist  in  the  repricing  of  assets  and
liabilities.
<PAGE>
                                                                              12

Average  Balance  Sheet.  The  following  table sets forth  certain  information
relating to the Bank for the years ending  December 31, 1998, 1997 and 1996. 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,  is expressed both in dollars
and rates.  No tax equivalent  adjustments  were made. The average balance is an
average daily balance.  Income on non-accruing  loans has been excluded from the
yield calculations in this table.

Table I. Average Balance Sheets and Interest Margins
<TABLE>
<CAPTION>
                                                                 For the Years Ending December 31,
                                                  1998                        1997                          1996
                                     ---------------------------  ---------------------------  --------------------------
                                       Average            Yield/  Average              Yield/  Average             Yield/
                                      Balance   Interest  Rate    Balance   Interest    Rate   Balance    Interest   Rate
                                                                   (dollars in thousands)
Interest-earning assets:
<S>                                  <C>        <C>       <C>     <C>       <C>         <C>      <C>       <C>       <C>         
Loans receivable                     $138,953   $12,063   8.68%   $138,549  $11,973     8.64%    $137,030  $11,507   8.40%       
Investment and MBS securities          56,646     3,736   6.60%     56,153    3,638     6.48%      53,578    3,281   6.12%       
Federal funds                           7,274       347   4.77%      4,526      241     5.32%       6,697      357   5.33%       
Equity securities                       2,550        90   3.53%      1,205       11     0.91%         900        9   1.00%  
- --------------------------------------------------------------------------------------------------------------------------     
Total interest-earning assets        $205,423   $16,236   7.90%   $200,433  $15,863     7.91%    $198,205  $15,154   7.65% 
- --------------------------------------------------------------------------------------------------------------------------      
                                                                                                                                
Interest-bearing liabilities:                                                                                                   
Money market deposits                 $12,519      $407   3.25%  $10,905     $349       3.20%     $12,001     $404   3.37%       
Savings accounts                       44,481     1,295   2.91%   44,148    1,302       2.95%      45,422    1,342   2.95%       
Interest-bearing checking               6,091       121   1.99%    5,632      111       1.97%       5,399      108   2.00%       
Time deposits                         109,419     6,110   5.58%  109,326    6,135       5.61%     107,654    6,041   5.61%       
Borrowings                              1,264        66   5.22%        0        0       0.00%           0        0   0.00% 
- --------------------------------------------------------------------------------------------------------------------------      
Total interest-bearing liabilities   $173,774    $7,999   4.60% $170,011   $7,897       4.64%    $170,476   $7,895   4.63% 
- --------------------------------------------------------------------------------------------------------------------------     
                                                                                                                                
Net interest income                    $8,237                     $7,966                          $7,259
- --------------------------------------------------------------------------------------------------------------------------
Net interest spread                                       3.30%                         3.27%                       3.02%
- --------------------------------------------------------------------------------------------------------------------------
Net earning assets                    $31,649                    $30,422                         $27,729
- --------------------------------------------------------------------------------------------------------------------------
Net interest margin                                       4.01%                         3.97%                       3.66%
- --------------------------------------------------------------------------------------------------------------------------
Ratio of interest-earning assets
   to interest-bearing liabilities                      118.21%                       117.89%                     116.27%
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
                                                                              13

Rate and Volume  Analysis.  The  following  table  presents  the extent to which
changes in interest rates and changes in volume of  interest-earning  assets and
interest-bearing  liabilities  have  affected  the  Bank's  interest  income and
interest expense during the periods  indicated.  Information is provided in each
category with respect to: (i) changes attributable to changes in volume (changes
in volume  multiplied by prior rate);  (ii) changes  attributable  to changes in
rate (changes in rate multiplied by prior volume) and (iii) the net change.  The
changes  attributable  to the  combined  impact  of  volume  and rate  have been
allocated  proportionately  to the  changes due to volume and the changes due to
rate.

Table II. Rate and Volume Analysis
<TABLE>
<CAPTION>
                                                          Years Ended December 31,
                                       1998 vs. 1997                            1997 vs. 1996
                                   Increase/(Decrease)                 Increase/(Decrease)  
                                   -------------------------------    ------------------------------
                                                          Total                              Total       
                                          Due to        Increase/            Due to        Increase/     
                                   Volume       Rate    (Decrease)    Volume       Rate    (Decrease)    
                                                                          
                                        (dollars in thousands)            (dollars in thousands)
Interest-earning assets:
<S>                                 <C>         <C>        <C>          <C>         <C>        <C> 
Loans receivable                     $35         $55        $90          $131        $335       $466
Investment and
   mortgage-backed securities         33          65         98           167         190        357
Federal funds                        131         (25)       106         (116)          -        (116)
Equity securities                     47          32         79             3          (1)         2
- ----------------------------------------------------------------------------------------------------
Total interest-earning assets       $246        $127       $373          $185        $524       $709
- ----------------------------------------------------------------------------------------------------

Interest-bearing liabilities:
Money market deposits                $52          $6        $58          $(35)       $(20)      $(55)
Savings accounts                      10         (17)        (7)         (38)         (2)        (40)
Interest-bearing checking              9           1         10             5          (2)         3
Time deposits                          5         (30)       (25)           94           -         94
Borrowings                            66           -         66             -           -          -
- ----------------------------------------------------------------------------------------------------
Total interest-bearing liabilities  $142        $(40)      $102           $26        $(24)         2
- ----------------------------------------------------------------------------------------------------

Net change in interest income                              $271                                 $707
====================================================================================================
</TABLE>

Comparison  of  Operating  Results  for the Years  Ended  December  31, 1998 and
December 31, 1997.
- --------------------------------------------------------------------------------
         General.  Net income for the year-ended  December 31, 1998 decreased by
$222,000  or 17.3%,  to $1.1  million  for the fiscal  year ended 1998 from $1.3
million for the year ended  December 31, 1997. The decrease was due primarily to
an  increase  in  operating  and  other  expense  as a  result  of  the  expense
recognition  for  the  establishment  of  The  Oneida  Savings  Bank  Charitable
Foundation  concurrent with the recent stock offering and the expenses resulting
from the expansion of the Bank's  branch  network,  trust  services and mortgage
operations. The increase in operating and other expenses was partially offset by
increasing interest income through portfolio yield improvements in the loans and
investments of the Bank due to portfolio diversification,  improved other income
and a reduction in the income tax provisions  made through  December 31, 1998 as
compared with the same period in 1997.
<PAGE>
                                                                              14

         Interest  Income.  Interest income  increased by $373,000,  or 2.4%, to
$16.2  million for the year ended  December 31, 1998 from $15.9  million for the
year ended December 31, 1997.  The increase in interest  income was derived from
increases in the average balance of all interest-earning assets. Income on loans
increased  by  $90,000;   income  on  investments,   including   mortgage-backed
securities,  increased by $98,000;  federal  funds sold  generated an additional
$106,000 in income; and a $79,000 increase in income on equity securities.

The  increase  in income on loans  resulted  from an increase of $404,000 in the
average  balance of loans to $139.0 million in 1998 from $138.5 million in 1997,
and a 4 basis point  increase in the average yield on loans to 8.68% from 8.64%.
Management's strategy is to emphasize the origination of consumer and commercial
business loans for retention in the Bank's portfolio while  originating for sale
in the secondary  market  substantially  all fixed-rate  residential real estate
loans.  As of December  31, 1998  residential  real estate loans  totaled  $82.4
million,  a decrease of $14.4  million from  December 31, 1997.  During the same
period a total of $16.5 million in fixed-rate residential real estate loans were
sold in the secondary  market.  The decrease in loans  resulting  from the sales
activity was partially offset by an increase in consumer and commercial business
loans of $4.8  million  during the period to $27.1  million at December 31, 1998
from $22.3 million at December 31, 1997.

Other  interest-earning  assets  also  contributed  to the  increase in interest
income.  The increase in income from investment and  mortgage-backed  securities
was a result of an increase of  $493,000 in the average  balance of  investments
and mortgage-backed securities and an increase of 12 basis points in the average
yield on investments  and  mortgage-backed  securities.  The increase in average
yield  resulted  from an increase in  mortgage-backed  securities,  particularly
FHLMC and FNMA balloon investments, GNMA pooled securities, which provide higher
returns due to longer terms to maturity,  and the  maintenance of investments in
federal agency callable securities,  which provide improved returns in the short
term.  The increase in income on federal funds sold is the result of an increase
in the average  balance of $2.7 million to $7.3 million  during 1998 as compared
with $4.5 million during 1997. This increase was partially  offset by a decrease
of 55 basis points in the average yield earned on federal funds sold as a result
of the Federal  Reserve  Bank's  decrease in short term rates during  1998.  The
increase in income from equity  securities  was  attributable  to a $1.3 million
increase in the  average  balance of equity  investments  and an increase in the
average yield of 262 basis  points.  The increase in the average yield on equity
investments  was  due to the  purchase  of FHLB  stock  as a  condition  of FHLB
membership,  which returned  dividends  throughout 1998 at rates at or exceeding
7.00%. At December 31, 1998 the Bank held $1.2 million in FHLB stock as compared
with  $306,000 at December  31, 1997 which was  acquired  just prior to year-end
1997.

         Interest Expense.  Interest expense was $8.0 million for the year ended
December  31,  1998;  an increase of $101,000 or 1.3% from $7.9  million for the
year ended December 31, 1997. The increase in interest expense was primarily due
to an increase in the average  balance of  interest-bearing  liabilities  in the
1998  period of $3.8  million as  compared  with the same  period in 1997.  This
increase in average balance was partially  offset by a 4 basis point decrease in
the  average  interest  rate paid on  interest-bearing  liabilities.  The volume
increase is  primarily  a result of an  increase of $1.6  million in the average
balance of money  market  accounts and $1.3 million on average for the year 1998
in  borrowings  outstanding  as compared with no borrowings in the prior period.
The  decrease  in the  average  rate  paid on  interest-bearing  liabilities  is
primarily  due to a decrease of 3 basis  points in the average rate paid on time
deposits to 5.58% during 1998, from 5.61% during 1997.
<PAGE>
         Provision for Loan Losses.  The Bank  establishes  provisions  for loan
losses, which are charged to operations,  in order to maintain the allowance for
loan losses at a level deemed appropriate to absorb future charge-offs and loans
deemed uncollectible.  In determining the appropriate level of the allowance for
loan  losses,   Management  considers  past  and  anticipated  loss  experience,
evaluations of collateral,  current and anticipated economic conditions,  volume
and type of  lending  activities  and the  levels  of  non-performing  and other
classified  loans.  The allowance is based on estimates and the ultimate  losses
that may occur may vary from such estimates. Management of the Bank assesses the
allowance  for loan losses on a quarterly  basis and makes  provisions  for loan
losses in order to maintain the adequacy of the allowance.

The Bank assessed the methods used to determine loan loss allowance adequacy and
implemented  a new  methodology  at year-end  1997.  The new method takes a more
conservative  approach and is more aggressive in determining  adequate allowance
levels than the earlier formula  utilized by the Bank. The new method  considers
volume 
<PAGE>
                                                                              15


changes in the loan  portfolio mix in response to the  redirection of loan asset
origination and retention  toward consumer and commercial  business loan assets,
and  provides  within the  allowance  adequacy  formula for the higher  relative
degree of credit risk associated with this activity as compared with traditional
residential real estate lending.  Due to this new method employed by the Bank, a
large  provision to the  allowance  for loan losses was charged at year-end 1997
resulting in net  provisions  for the year ended  December 31, 1997 of $477,000.
The quarterly  assessment of allowance adequacy has not resulted in the need for
additional provisions to the allowance for loan losses during 1998 due primarily
to the reduction in total loans of $10.7  million to $133.8  million at December
31, 1998 and a consistent level of nonperforming assets between the two periods.
The  balance of the  allowance  for loan  losses  decreased  to $1.5  million at
December 31, 1998, from $1.8 million at December 31, 1997.

         Operating  Income.  Operating income increased by $144,000 or 17.5%, to
$966,000 for the year ended  December 31, 1998 from  $822,000 for the year ended
December 31, 1997. The increase was primarily the result of an improved  capital
gains  distribution  received on an institutional  mutual fund held by the Bank,
which increased by $111,000 to $194,000 for 1998 from $83,000 for 1997.  Revenue
improved on the Bank's  secondary  market loan sales and  servicing  activities,
which increased by $76,000 to $193,000 in income through  December 31, 1998 from
$117,000  through December 31, 1997. Other operating income decreased in 1998 to
$579,000 from $622,000 in 1997, a decrease of $43,000 or 6.9%.

         Operating and Other Expenses. Operating and other expenses increased by
$1.2  million,  or 20.1%,  to $7.4 million for the year ended  December 31, 1998
from $6.1 million for the year ended  December 31, 1997. The increase was due to
the recognition of additional  contribution expense of $386,000,  an increase in
salaries and employee benefits of $591,000, an increase of $249,000 in occupancy
and  equipment,  an increase of $57,000 in travel and meeting  expenses,  and an
increase of $51,000 in professional  fees. These increases were partially offset
by a decrease of $100,000 during 1998 in other operating expenses.

Salaries  and  employee  benefits  increased  to $3.7 million for the year ended
December  31, 1998 from $3.1  million for the same period in 1997.  The increase
was  primarily the result of an  additional  10 full-time  equivalent  employees
hired by the Bank to support the expansion of the branch network, trust services
and mortgage  operations.  In addition,  an ESOP  contribution  and modest merit
increases  made in 1998  contributed  to the  increase  in  salary  and  benefit
expense.  Occupancy  and equipment  expenses  increased to $1.4 million for 1998
from $1.2  million  for 1997,  this is a result of the  opening  of a new branch
office and the  renovation  of the Bank's  main  office and  operations  center.
Contribution  expense for the year ended December 31, 1998 was $825,000 compared
with  $440,000 for the same period in 1997.  The  increased  expense level was a
result  of the  creation  of a  charitable  foundation  in  connection  with the
reorganization  and  stock  offering.   Contribution  expense  of  $802,000  was
recognized as a result of the foundation on a pre-tax basis during 1998.  Travel
and meeting  expenses  increased  during  1998 as a result of the  installation,
training and  conversion  of the Bank's new  in-house  data  processing  system.
Professional  fees  increased  as a result of  additional  legal and audit  fees
incurred  relating  to the Bank's  corporate  and  strategic  planning  prior to
reorganization.

Income Tax.  Income tax expense was  $762,000  for the year ended  December  31,
1998,  a reduction of $119,000  from the 1997 income tax  provision of $881,000.
The effective tax rate increased to 41.8% for 1998 from 40.7% for 1997.
<PAGE>
Comparison of Operating Results for
the Years Ended December 31, 1997
and December 31, 1996.
- --------------------------------------------------------------------------------
         General.  Net income for the year ended  December 31, 1997 decreased by
$463,000,  or 26.5%,  to $1.3 million for the fiscal year 1997 from $1.7 million
for the year ended  December 31, 1996.  The  decrease  was  primarily  due to an
increase in operating  and other expense as a result of expense  recognition  of
various contribution pledges,  construction expenses and a significant provision
for the  allowance  for loan losses.  The decrease  was  partially  offset by an
increase in  interest  income that  primarily  resulted  from an increase in the
average balance of interest-earning assets and a decrease in the average balance
of interest-bearing liabilities.

         Interest  Income.  Interest income  increased by $709,000,  or 4.7%, to
$15.9  million for the year ended  December 31, 1997 from $15.2  million for the
year ended  December  31, 1996.  The  increase  was due  primarily to a $466,000
increase in income from loans and a $359,000  increase in 
<PAGE>
                                                                              16

income from  investment and equity  securities.  These  increases were partially
offset by a $116,000 decrease in income from federal funds sold.

The increase in income from loans was attributable to a $1.5 million increase in
the  average  balance of loans to $138.5  million  from $137.0  million,  and an
increase of 24 basis  points in the average  yield on loans from 8.40% to 8.64%.
The  origination  and  portfolio  growth of the Bank's  commercial  real estate,
consumer and commercial  loans was  responsible  for the loan portfolio  growth.
During 1997, a total of $30.2  million of commercial  real estate,  consumer and
commercial  business loans were originated as compared with $17.7 million during
1996. The Bank  continued to originate and retain  adjustable  rate  one-to-four
family  real  estate  loans  and  originate  for  sale in the  secondary  market
substantially all fixed-rate  one-to-four  family real estate loans. Due to loan
sales and  repayments  the  portfolio  of  one-to-four  family real estate loans
decreased by $3.8 million,  although  originations  of one-to-four  family loans
remained stable.The decrease in one-to-four family loans was more than offset by
an  increase  in all other  loan  categories  exclusive  of  one-to-four  family
residential loans of $10.3 million during 1997.

The  increase in income  from  investment  and  mortgage-backed  securities  was
attributable to a $2.6 million increase in the average balance of investment and
mortgage-backed  securities to $56.2 million from $53.6 million, and an increase
of 36 basis points in the average yield on  investment  securities to 6.48% from
6.12%. The volume increase was the result of improved cash management decreasing
the level of  short-term  federal  funds sold to longer  term,  higher  yielding
investment  securities.  The reduction in federal funds sold was attributable to
85% of the volume increase of investment  securities.  The yield  improvement in
the investment  portfolio  resulted from the investment in slightly  longer-term
investments,  primarily  callable  federal agency  securities and short-term and
medium-term mortgage-backed securities.Given the interest rate environment these
securities provided a higher return over the short-term with the likelihood that
the call  provisions or expected  prepayments  would shorten the average life of
the securities.

         Interest  Expense.  Interest  expense remained the same at $7.9 million
for the year  ended  December  31,  1997 and  1996.  The  average  rate  paid on
interest-bearing  liabilities  increased  by 1 basis  point to 4.64% from 4.63%.
This   increase   was  offset  by  a  decrease   in  the   average   balance  of
interest-bearing  liabilities of $465,000, to $170.0 million in 1997 from $170.5
million  in  1996.  The  increase  in  average  rate  paid  on  interest-bearing
liabilities was due to a shift in the portfolio mix from lower yielding  savings
accounts  and money  market  deposits to  certificates  of deposit.  The average
balance of  Certificate  of Deposit  increased  $1.7  million to $109.3  million
during 1997 from $107.7 million during 1996. Money market deposits  decreased in
average balance by $1.1 million to $10.9 million for the year ended December 31,
1997. A decrease in the interest rates paid on money market deposits resulted in
some accounts transferring into higher yielding time deposits.  Savings accounts
also decreased on average by $1.3 million during 1997. This continued a trend of
customers  moving from  traditional  core  deposits to higher  yielding  options
including  time  deposits  and  non-bank  financial  products.  Interest-bearing
checking account average balances  increased by $233,000 during 1997 as a result
of the Bank's emphasis on all checking products.
<PAGE>
         Provision  for Loan  Losses.  The  Bank's  provision  for  loan  losses
increased by $580,000,  from a net  recapture in the  allowance  for loan losses
during 1996 of $103,000,  to total provisions during 1997 of $477,000.  The Bank
instituted a new method for evaluating  the Bank's  allowance for loan losses at
year-end 1997.  The previous  method allowed for the recapture of allowance upon
the specific  charge-off  and disposal of  collateral of a reserved  loan.  This
prior  method  resulted in the  negative  provision  recorded for the year ended
1996.  The  increase  in  provision   expensed  during  1997  is  reflective  of
management's  objective to increase the allowance for loan losses in response to
portfolio volume increases and changes in the loan portfolio  composition as the
Bank redirects loan  origination  and retention  toward  commercial real estate,
consumer and commercial  business  loans.  Additionally,  the level of provision
made in 1997 reflects an increase in loan charge-offs of $123,000, to a total of
$299,000 for the year ended December 31, 1997,  from $176,000 for the year ended
December 31, 1996. The increase in  charge-offs,  changes in the  composition of
the loan  portfolio  and an increase of $6.9 million in total loans  resulted in
management's decision to increase the provision for loan losses.

         Operating  Income.  Operating  income was  $822,000  for the year ended
December 31, 1997, a $21,000,  or 2.6% increase from $801,000 for the year ended
December 31, 1996.  This increase was primarily the result of improving  revenue
on secondary  market loan sales and servicing
<PAGE>
                                                                              17

activities,  which increased from $71,000 in income through December 31, 1996 to
$117,000 through December 31, 1997.  Profit on the sale of securities  decreased
by $18,000  during  1997 to $82,000  for the year ended  December  31, 1997 from
$100,000  for 1996.  Income from the Bank's  checking  accounts  and ATM program
decreased  by $14,000,  or 3.2%,  to $429,000  from  $443,000 as a result of the
Bank's  re-introduction  of a free checking account into the product line. Other
operating income increased in 1997 to $194,000 from $187,000 in 1996.

         Operating and Other Expenses. Operating and other expenses increased by
$755,000, or 14%, to $6.1 million for the year ended December 31, 1997 from $5.4
million  for the year ended  December  31,  1996.  The  increase  was due to the
recognition  of  additional  contribution  expense of  $338,000,  an increase of
$210,000 in salaries and employee benefits, an increase of $157,000 in occupancy
and  equipment,  an  increase  of $45,000 in legal fees and an  increase in FDIC
assessments of $21,000.  These increases were partially  offset by a decrease of
$16,000 in other operating expenses.

Contribution  expense increased to $440,000 for 1997 from $102,000 for 1996. The
additional  contribution  expense in 1997 was due to the recognition of expense,
on an accrual basis, of all multiple year  contribution  pledges  outstanding in
anticipation of the formation of a charitable  community  foundation  concurrent
with the formation of the mutual holding  company and stock  issuance.  Salaries
and employee  benefits  increased to $3.1 million for 1997 from $2.9 million for
1996.  Occupancy and equipment  expenses  increased to $1.2 million in 1997 from
$1.0  million in 1996.  The opening of a new branch  during 1997  impacted  both
expense categories.  The branch was our Bank's first expansion into a new market
area in over 20  years  and  represents  a  unique  opportunity  in a  community
previously served by only large commercial banks. Salaries and employee benefits
were also impacted during 1997 by the realization of the Bank's business banking
services department. This new business unit was developed to support all account
relationships  of  the  business  customer,  from  lending,  to  corporate  cash
services,  to the personal banking needs of the business owner.  This additional
service and the staffing to support the service,  has been well  received by the
business community and resulted in asset growth along those product lines. Legal
fees  increased  to $93,000  in 1997 from  $48,000  during  1996.  The  increase
represents  legal costs incurred during 1997 related to the Bank's corporate and
strategic planning.  Deposit insurance increased to $23,000 for the year of 1997
as compared with $2,000 for the year ended December 31, 1996, resulting from the
FDIC's decision to raise the assessment for deposit  insurance in 1997 to $0.013
per one hundred dollars of deposits from the minimal assessment charged in 1996.

         Income Tax. Income tax expense was $881,000 for the year ended December
31,  1997,  a  reduction  of  $144,000  from the 1996 income tax expense of $1.0
million. The effective tax rate increased to 40.7% for 1997 from 37.0% for 1996.

Management of Market Risk
- --------------------------------------------------------------------------------
The Bank's most  significant  form of market risk is interest  rate risk, as the
majority  of the  Bank's  assets and  liabilities  are  sensitive  to changes in
interest rates.  Ongoing  monitoring and management of this risk is an important
component of the Company's asset and liability  management  process.  The Bank's
mortgage  loan  portfolio,  consisting  primarily of loans on  residential  real
property  located in its market area,  is subject to risks  associated  with the
local  economy.  The Bank  does not own any  trading  assets.  The Bank does not
engage in any hedging  transactions,  such as interest rate swaps and caps.  The
<PAGE>
Bank's interest rate risk management program focuses primarily on evaluating and
managing the  composition of the Bank's assets and liabilities in the context of
various interest rate scenarios.  Factors beyond Management's  control,  such as
market  interest rates and  competition,  also have an impact on interest income
and interest expense.

         Concentration   Risk.  The  Bank's  lending  activities  are  primarily
conducted  in Madison  County,  New York and the towns and  villages in adjacent
counties. If the local economy,  national economy or real estate market weakens,
the financial condition and results of operations of the Bank could be adversely
affected.  A weakening in the local real estate market or a decline in the local
economy  could  increase the number of  delinquent  or  nonperforming  loans and
reduce the value of the collateral  securing such loans,  which would reduce the
Bank's net income.

Much of the Bank's market area is included in the 270,000-acre land claim of the
Oneida Indian Nation  ("Oneidas").  Over 13 years ago the United States  Supreme
Court ruled in favor of the Oneidas in a lawsuit which  Management  believes was
intended to encourage the State of New York to negotiate an equitable settlement
in a land dispute that has existed for 200 years.  In December 1998, 
<PAGE>
                                                                              18

the  Oneidas and the U.S.  Justice  Department  filed  motions to amend the long
outstanding  claim  against the State of New York. If the motion were granted to
amend the claim, various named and 20,000 unnamed additional defendants, who own
real property in parts of Madison and Oneida Counties,  would be included in the
original  suit.  Neither  the Bank nor the Company is a named  defendant  in the
motion.  The United States  District Court is scheduled to hear arguments on the
matter in late March 1999.

To date  neither the  original  claim nor the motion to amend has had an adverse
impact  on the  local  economy  or real  property  values.  In  addition,  title
insurance  companies continue to underwrite policies in the land claim area with
no change  in  premiums  or  underwriting  standards.  The Bank  requires  title
insurance on all  residential  real estate loans,  excluding  home equity loans.
Both the State of New York and the Oneidas have  indicated  in their  respective
communications that individual  landowners will not be adversely affected by the
ongoing litigation. The Company continues to monitor the situation.

         Interest Rate Risk.  In recent  years,  the Bank has used the following
strategies to manage  interest rate risk: (i)  emphasizing  the  origination and
retention of residential monthly and bi-weekly  adjustable-rate  mortgage loans,
commercial  adjustable-rate  mortgage  loans,  other business  purpose loans and
consumer loans consisting  primarily of auto loans;  (ii) selling  substantially
all newly originated  fixed-rate  one-to-four family residential  mortgage loans
into the secondary  market without  recourse and on a servicing  retained basis;
and (iii) investing in shorter term securities which generally bear lower yields
as compared to longer term  investments,  but which better position the Bank for
increases in market  interest  rates.  Shortening  the  maturities of the Bank's
interest-earning  assets by increasing  shorter-term  investments better matches
the maturities of the Bank's  certificate of deposit  accounts.  Certificates of
deposit  that mature in one year or less,  at December  31, 1998  totaled  $65.5
million,  or  35.7% of  total  interest-bearing  liabilities.  The  strategy  of
investing in short-term  securities may adversely impact net interest income due
to lower  initial  yields on these  investments  in  comparison  to longer term,
fixed-rate loans and investments. However, management believes that reducing the
exposure to interest rate fluctuations will enhance long-term profitability.

         Gap Analysis. The matching of assets and liabilities may be analyzed by
examining the extent to which such assets and  liabilities  are  "interest  rate
sensitive" and by monitoring a bank's interest rate sensitivity  "gap." An asset
or liability is said to be interest rate sensitive within a specific time period
if it will mature,  reprice or otherwise cash flow within that time period.  The
interest rate sensitivity gap is defined as the difference between the amount of
interest-earning  assets maturing or repricing within a specific time period and
the amount of interest-bearing liabilities maturing or repricing within the same
time  period.  A gap is  considered  positive  when the amount of interest  rate
sensitive  assets exceeds the amount of interest rate sensitive  liabilities.  A
gap  is  considered   negative  when  the  amount  of  interest  rate  sensitive
liabilities  exceeds the amount of interest rate sensitive  assets.  At December
31, 1998, the Bank's one-year gap position, the difference between the amount of
interest-earning   assets   maturing   or   repricing   within   one   year  and
interest-bearing  liabilities  maturing  or  repricing  within  one year,  was a
negative 8.79%.  During a period of rising interest rates, an institution with a
negative gap position is likely to  experience a decline in net interest  income
as the cost of its interest-bearing  liabilities increases at a rate faster than
its yield on  interest-earning  assets.  In comparison,  an  institution  with a
positive  gap is likely to  realize a decline  in its net  interest  income in a
falling interest rate environment.  Given the Bank's existing liquidity position
and its ability to sell securities  from its available for sale  portfolio,  the
Bank's  negative gap  position  will not have a material  adverse  effect on its
operating results or liquidity position.
<PAGE>
                                                                              19


The following  table sets forth the amounts of all  interest-earning  assets and
interest-bearing  liabilities  outstanding  at  December  31,  1998,  which  are
anticipated by the Bank, based upon certain assumptions,  to mature,  reprice or
cash flow in each of the future time periods shown (the "GAP Table").  Except as
stated below,  the table sets forth an  approximation of the projected cash flow
of assets and  liabilities  at December  31, 1998,  on the basis of  contractual
maturities,  scheduled loan amortizations, and scheduled rate adjustments within
the selected time intervals.  While the Bank believes the data to be reasonable,
there can be no assurance that the  contractual  maturity and repricing  periods
will approximate actual future loan prepayment and deposit withdrawal activity.


<PAGE>
Table III. Gap Analysis
<TABLE>
<CAPTION>
                                                                           At December 31, 1998
                                       ------------------------------------------------------------------------------
                                         1999      2000        2001     2002      2003  Thereafter  Total  Fair Value
- -------------------------------------------------------------------------------------------------------------------             
Interest earning assets:                              (dollars in thousands)
Fixed rate:
<S>                                  <C>        <C>      <C>       <C>        <C>       <C>      <C>      <C>         
   Loans receivable                    $9,680     $7,342   $  5,688  $ 3,990    $2,530    $9,243   $38,473  $38,972     
      Average interest rate             7.93%      8.85%       8.98%    8.94%     8.54%     8.39%     8.84%              
   Investment and MBS                   8,100      5,624      4,278    6,035    10,944    36,162    71,143   71,548     
      Average interest rate             6.36%      6.25%       6.52%    6.54%     6.10%     6.28%     6.35%              
Variable rate:                                                                                                        
   Loans receivable                    66,704     13,860      3,210    5,839     3,071     2,642    95,326   97,915     
      Average interest rate             8.26%      8.51%       8.82%    8.12%     7.47%     9.23%     8.27%              
   Investment securities                6,865          -          -        -         -         -     6,865    7,228     
      Average interest rate             5.78%          -          -        -         -         -     5.88%              
   Federal funds                       22,100          -          -        -         -         -    22,100   22,100     
      Average interest rate             5.50%          -          -        -         -         -     5.50%              
   Equity Securities                        -          -          -        -         -     3,146     3,146    3,915     
      Average interest rate                 -          -          -        -         -     6.32%     6.32% 
- -------------------------------------------------------------------------------------------------------------------             
Total interest-earning assets$         113,449    $26,826 $  13,176  $15,864   $16,545   $51,193  $237,053 $241,678     
- -------------------------------------------------------------------------------------------------------------------
Interest-bearing liabilities                                                                                          
Fixed rate:                                                                                                           
   Certificate accounts              $65,537     $23,267   $  9,967  $ 5,580    $4,432       $90  $108,873 $110,426      
      Average interest rate             5.15%      5.93%      5.62%    5.87%     5.61%     4.44%     5.41%              
Variable Rate:                                                                                                        
   Savings deposits                    43,069          -          -        -         -         -    43,069   43,077     
      Average interest rate             3.00%          -          -        -         -         -     3.00%              
   Money market and NOW                21,700          -          -        -         -         -    21,700   21,706     
      Average interest rate             2.88%                     -        -         -         -     2.88%              
Borrowings                              5,000          -          -        -     5,000         -    10,000    9,991     
   Average interest rate                5.28%          -          -        -     4.99%         -     5.14%  
- -------------------------------------------------------------------------------------------------------------------            
Total interest-bearing liabilities  $135,306     $23,267   $  9,967  $ 5,580    $9,432       $90  $183,642 $185,200 
- -------------------------------------------------------------------------------------------------------------------         
                                                  
Interest sensitivity gap per period $(21,857)     $3,559   $  3,209  $10,284    $7,113   $51,103   $53,411
- -------------------------------------------------------------------------------------------------------------------
Cumulative interest sensitivity gap $(21,857)   $(18,298)  $(15,089) $(4,805)   $2,308   $53,411   $53,411
- -------------------------------------------------------------------------------------------------------------------
Ratio of interest-earning assets to
   interest-bearing liabilities        83.85%     115.30%    132.20%  284.30%   175.41% 56881.11%   129.08%
- -------------------------------------------------------------------------------------------------------------------
Cumulative interest sensitivity gap
   as a percentage of total assets     -8.79%      -7.36%     -6.07%   -1.93%     0.93%    21.47%    21.47%
- -------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
                                                                              20

The Gap table shown  includes  all  interest  sensitive  assets and  liabilities
grouped  based upon  instruments  with  common  characteristics.  The  following
assumptions  were used to prepare the table.  Fixed-rate  loans with  amortizing
payments are scheduled  according to amortized cash flows, since this represents
a repricing opportunity on funds received as payments.  Fixed-rate demand loans,
time notes or any other  fixed-rate loans with no scheduled  amortizing  payment
are assigned by final maturity.  Investment and  mortgage-backed  securities are
scheduled  based on the earlier of their  maturity date or next  scheduled  call
date.  Variable  rate loans are assumed to cash flow as of their next  scheduled
repricing date since this represents a repricing opportunity.  Federal funds are
assigned to immediate repricing since they represent an overnight investment and
therefore  they  mature and  reprice  daily.  Equity  securities  have no stated
maturity and are considered by the Bank as long-term  investments  and therefore
are grouped in the final maturity category.  Fixed-rate certificate accounts are
assigned by final maturity  dates.  Variable rate savings,  money market and NOW
deposits have no stated maturity date, however due to the relatively high degree
of sensitivity to interest rate changes,  these  instruments are assumed to cash
flow within one year.  Except as  described  above,  the GAP table does not take
into account prepayments of loans, mortgage-backed securities or investments nor
does the table assume any decay rates for deposits or early withdrawal  activity
for certificate accounts.

Certain  shortcomings  are  inherent  in the  methodologies  used  in the  above
interest rate risk measurements,  and the use of interest rate risk measurements
to generally  measure market risks.  Although certain assets and liabilities may
have  similar  maturities  or terms to  repricing,  they may react in  different
degrees to changes in market
interest  rates.  The change in  interest  rates on certain  types of assets and
liabilities may lag behind changes in market rates.  Certain assets, such as ARM
loans have features that  restrict  changes in interest  rates from year to year
and over the life of the loan. Moreover,  changes in interest rates, prepayments
and early  withdrawals of  certificates of deposits would affect the results set
forth in the GAP table.  Finally, the ability of some borrowers to service their
adjustable  rate loans may  decrease  in the event of interest  rate  increases.
There are no other interest-earning assets or liabilities that have been omitted
from the table.

         Year 2000.  Like many  financial  institutions,  the Bank  relies  upon
computers  for  the  daily  conduct  of its  business  and for  data  processing
generally.  There is concern that on January 1, 2000 computers will be unable to
"read"  the new year and as a  consequence,  there  may be  widespread  computer
malfunctions.  The Bank utilizes an in-house data processing  service to process
loan or deposit information.  In 1998, the Bank completed installation of a year
2000 compliant  internal  deposit and loan data  processing  system.  Management
believes,  based upon the advanced technology of the computer hardware installed
in 1998, as well as the documented  testing of the software used by the Bank and
the FDIC's recent examination of the software for year 2000 compliancy, that the
internal  deposit and loan data processing  system is year 2000  compliant.  The
Bank also  updated the  software  for its check  processing  and check  clearing
systems,  which was completed in December  1998. In addition,  the Bank utilizes
third  party  processors  to support  its ATM,  ACH and wire  transfer  systems.
Internal  testing of these  systems has not  resulted in problems  handling  the
century change.
<PAGE>
Management  has developed a formal  written plan to resolve the year 2000 issue.
The Bank's  written plan  addresses the year 2000 issue by  establishing  (i) an
organizational phase in which senior bank personnel were assigned responsibility
for identifying  the scope of the year 2000 problem by functional  area; (ii) an
inventory  phase, in which all of the Bank's systems were evaluated to determine
if a year 2000  issue  existed  and the  potential  exposure  to the Bank if the
system did fail. At this phase,  Bank  personnel  were assigned to determine the
specified  remediation  that was  necessary to address  each year 2000  problem;
(iii) an assessment phase, during which all vendors,  associated with the Bank's
internal and external  computer  systems were  contacted and asked to advise the
Bank of whether  their  systems  hardware and software was year 2000  compliant;
(iv) a  remediation  phase,  in which  the Bank took  steps to  ensure  that the
computer  systems  on which the Bank  relies  are year 2000  compliant,  (v) the
testing phase,  during which the Bank seeks to ensure that its computer  systems
are year 2000 compliant and (vi) the contingency  planning  phase,  during which
the  Bank  prepares  a   Contingency   and  Business   Resumption   Plan  should
circumstances  warrant. 
<PAGE>

                                                                              21

The Bank is in the process of testing its computer  applications and hardware to
ensure  that  they will be able to read the year  2000.  Testing  of the  Bank's
applications  and  hardware  that has  occurred  through  December  31, 1998 has
resulted in  satisfactory  progress  toward the Bank being year 2000  compliant.
Based on the current  timetable,  testing is expected to be  completed  by March
1999.  The Bank is in the process of developing a contingency  plan for the year
2000 issue, and intends to have a contingency  plan established by year-end.  As
part of the  contingency  plan,  the Bank will  identify  potential  alternative
suppliers of computer  services  (including third- party vendors) and processing
methods.  Management will continue to monitor this issue and report to the Board
of  Directors  on a monthly  basis until full  compliance  is obtained  from all
vendors.

Through  December 31, 1998,  the cost incurred to address the year 2000 issue or
otherwise   upgrade  and  test  the  Bank's  computer   capabilities  have  been
approximately $225,000.  Additional costs related to the year 2000 issue will be
expensed as they are  incurred,  except for the costs,  if any, for new hardware
and software that is  purchased,  which will be  capitalized.  The funds used to
address the year 2000 issue have been obtained from operating income. Management
does not expect that the additional  costs to be incurred in connection with the
year 2000 issue will have a material impact on the Bank's financial condition or
results of  operations.  System  replacement  and testing has not delayed  other
information technology projects to date.

         Liquidity.  The Bank's primary sources of funds are deposits;  proceeds
from the principal and interest payments on loans;  mortgage  related,  debt and
equity securities;  and to a lesser extent, proceeds from the sale of fixed-rate
residential  real estate loans and  additional  borrowing  ability  available as
needed. While maturities and scheduled  amortization of loans and securities are
predictable sources of funds, deposit outflows,  mortgage prepayments,  mortgage
loan sales and  borrowings  are greatly  influenced by general  interest  rates,
economic conditions and competition.

Liquidity  management  is both a  short-term  and  long-term  responsibility  of
Management.  The Bank  adjusts  its  investments  in liquid  assets  based  upon
Management's assessment of (i) expected loan demand, (ii) projected purchases of
investment and  mortgage-backed  securities,  (iii) expected deposit flows, (iv)
yields  available  on  interest-bearing  deposits,  and  (v)  liquidity  of  its
asset/liability  management  program.  Excess liquidity is generally invested in
interest-earning  overnight  deposits,  federal funds sold and other  short-term
U.S.  agency  obligations.  At  December  31,  1998,  cash and  interest-bearing
deposits totaled $26.2 million, or 10.5% of total assets.

If the Bank requires  funds beyond its ability to generate them  internally,  it
has the  ability  to borrow  funds from the  Federal  Home Loan Bank of New York
("FHLB").  The Bank may borrow  from the FHLB under a blanket  agreement,  which
assigns all investments in FHLB stock as well as qualifying first mortgage loans
equal to 150% of the  outstanding  balance as  collateral  to secure the amounts
borrowed.  At  December  31,  1998,  the Bank had  approximately  $20.9  million
available to it under the FHLB borrowing  agreement.  In addition,  the Bank can
utilize investment and  mortgage-backed  securities as collateral for repurchase
agreements.  At December  31,  1998,  the Bank had $10.0  million in  borrowings
outstanding with the FHLB in repurchase agreements.
<PAGE>
The Bank  must also  maintain  adequate  levels of  liquidity  to  satisfy  loan
commitments.  At December  31, 1998,  the Bank had  outstanding  commitments  to
originate  loans  of  $10.3  million.  The Bank  anticipates  that it will  have
sufficient funds to meet current loan commitments.

Certificates of Deposit,  which are scheduled to mature in one year or less from
December 31, 1998,  totaled $65.5 million.  Based upon the Bank's experience and
its' current pricing strategy, Management believes that a significant portion of
such deposits will remain with the Bank.

In 1999,  the Bank plans to continue  renovating and expanding the Bank's retail
banking  franchise.  The  construction  costs and  equipment of these offices is
expected to cost approximately $2.0 million. Management anticipates it will have
sufficient funds available to meet its planned capital  expenditures  throughout
1999.

         Capital   Requirements.   The  FDIC  has  adopted   risk-based  capital
guidelines to which the Bank is subject.  The guidelines  establish a systematic
analytical  framework that makes regulatory capital  requirements more sensitive
to  differences  in risk  profiles  among  banking  organizations.  The  Bank is
required  to  maintain  certain  levels of  regulatory  capital in  relation  to
regulatory  risk-weighted  assets.  The  ratio  of such  regulatory  capital  to
regulatory risk-weighted assets is referred to as the Bank's "risk-based capital
ratio."  Risk-based  capital  ratios are  determined  by  allocating  assets and
specified off-balance sheet items to four risk-weighted  categories ranging from
0% to 100%,  with higher  levels of capital  being  required for the  categories
perceived as representing greater risk.

These guidelines  divide a savings bank's capital into two tiers. The first tier
("Tier I") includes common equity,  retained  earnings,  certain  non-cumulative
perpetual preferred stock (excluding auction rate issues) and minority interests
in  equity  accounts  of  consolidated  subsidiaries,  less  goodwill  and other
intangible  assets (except  mortgage  servicing rights 
<PAGE>
                                                                              22

and  purchased  credit  card  relationships  subject  to  certain  limitations).
Supplementary  ("Tier  II")  capital  includes,  among other  items,  cumulative
perpetual and long-term  limited-life  preferred  stock,  mandatory  convertible
securities,  certain hybrid capital instruments,  term subordinated debt and the
allowance  for loan and lease  losses,  subject  to  certain  limitations,  less
required deductions.

Based on the foregoing, the Bank is currently classified as a "well capitalized"
savings institution.

                               Minimum
                              Required       Actual
                              --------       ------
     Tier I Capital to
        Average Assets            4%       15.85%
     Tier I Capital to Risk-
        Weighted Assets           4%       26.95%
     Total Capital to Risk-
        Weighted Assets           8%       28.37%

         Impact of New Accounting Standards.  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 and
for hedging  activities.  The Statement  requires  that an entity  recognize all
derivatives  as either assets or liabilities in the balance sheet at fair value.
If certain  conditions are met, a derivative may be  specifically  designed as a
fair value hedge, a cash flow hedge, or a foreign  currency hedge.  SFAS No. 133
is effective for all fiscal  quarters of fiscal years  beginning  after June 15,
1999 and, accordingly,  would apply to the Company beginning on January 1, 2000.
The Company has not engaged in derivatives and hedging activities covered by the
new  standard,  and  does  not  expect  to  do  so in  the  foreseeable  future.
Accordingly,  SFAS No.  133 is not  expected  to have a  material  impact on the
Company's financial statements.

In October,  1998 the FASB issued SFAS No. 134,  "Accounting for Mortgage-backed
Securities  retained after the Securitization of Mortgage Loans held for sale by
a Mortgage Banking  Enterprise",  which require that after the securitization of
mortgage loans held for sale, the entity classify the resulting  mortgage-backed
security or other retained  interests based on its ability and intent to sell or
hold  those  investments.  SFAS  No.  134 is  effective  for the  first  quarter
beginning after December 15, 1998 and accordingly would apply to the Company for
the quarter  ended  March 31,  1999.  The  Company has not engaged in  retaining
securities after the securitization of its mortgage loans held for sale and does
not expect to do so in the foreseeable future. Accordingly,  SFAS No. 134 is not
expected to have a material impact on the Company's financial statements.
<PAGE>
Report of Independent Accountants

The Board of Directors
Oneida Financial Corporation
Oneida, New York


In our opinion,  the accompanying  consolidated  statements of condition and the
related  consolidated  statements of income,  comprehensive  income,  changes in
stockholders' equity and of cash flows present fairly, in all material respects,
the financial  position of Oneida  Financial  Corporation  and its subsidiary at
December 31, 1998 and 1997,  and the results of their  operations and their cash
flows for each of the three years in the period  ended  December  31,  1998,  in
conformity  with  generally  accepted  accounting  principles.  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 of these  statements  in  accordance  with
generally accepted auditing standards which require that we plan and perform the
audit to obtain reasonable  assurance about whether the financial statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence  supporting the amounts and  disclosures  in the financial  statements,
assessing the  accounting  principles  used and  significant  estimates  made by
management,  and evaluating the overall  financial  statement  presentation.  We
believe  that our audits  provide a reasonable  basis for the opinion  expressed
above.





/s/PricewaterhouseCoopers LLP
- -----------------------------
PricewaterhouseCoopers LLP
Syracuse, New York
January 19, 1999
<PAGE>
                                                                              24
<TABLE>
<CAPTION>
Oneida Financial Corporation
Consolidated Statements of Condition
December 31, 1998 and 1997
Assets
                                                       1998              1997
                                                  ------------      ------------
<S>                                               <C>               <C>       
Cash and due from banks                             $4,056,047        $4,364,055
Federal funds sold                                  22,100,000         1,700,000

   Total cash and cash equivalents                  26,156,047         6,064,055

Investment securities, at fair value                62,668,656        43,525,625
Mortgage-backed securities, at fair value           20,022,420        11,779,690

Mortgage loans held for sale                         1,862,923           191,517
Loans receivable                                   131,935,891       143,969,053
Allowance for credit losses                         (1,542,542)       (1,792,715)
                                                  ------------      ------------
   Net loans receivable                            130,393,349       142,176,338

Premises and equipment, net                          4,853,534         3,811,533
Accrued interest receivable                          1,600,342         1,567,629
Refundable income taxes                                420,946           144,946
Other real estate                                      224,193           308,000
Other assets                                           578,725         1,067,713
                                                  ------------      ------------
   TOTAL ASSETS                                   $248,781,135      $210,637,046
                                                  ============      ============ 


Liabilities and Stockholders' Equity

Due to depositors                                 $193,398,105      $182,044,928
Mortgagors' escrow funds                               806,777           915,956
Borrowings                                          10,000,000
Other liabilities                                      442,287           556,175
                                                  ------------      ------------
   Total liabilities                               204,647,169       183,517,059

Stockholders' equity:
  Common stock, $.10 par value, 8,000,000 shares
     authorized; 3,580,200 shares issued and
     outstanding                                       358,020
  Additional paid-in capital                        15,545,422
  Retained earnings                                 27,709,840        26,648,512
  Common shares issued under employee
     stock plans-unearned                            (401,322)
  Accumulated other comprehensive income               922,006           471,475
                                                  ------------      ------------
Total stockholders' equity                          44,133,966        27,119,987
                                                  ------------      ------------

   TOTAL LIABILITIES AND
   STOCKHOLDERS' EQUITY                           $248,781,135      $210,637,046
                                                  ============      ============
</TABLE>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
<PAGE>
                                                                              25
<TABLE>
<CAPTION>
Oneida Financial Corporation
Consolidated Statements of Income
Years Ended December 31, 1998, 1997 and 1996

                                                       1998             1997              1996
                                                   -----------       -----------     -----------
Interest and dividend income:
<S>                                                <C>               <C>             <C>        
  Interest and fees on loans                       $12,063,146       $11,973,668     $11,507,029
  Interest and dividends on investment securities:
     U. S. Government and agency obligations         2,246,841         2,323,169        1,351,938
     Corporate obligations                             667,594         1,087,658        1,684,530
     Mortgage-backed securities                        654,794            13,436           14,670
     Other                                             255,833           224,687          239,384
  Interest on federal funds sold
     and interest-bearing deposits                     347,470           240,597          356,664
                                                   -----------       -----------      -----------
      Total interest and dividend income            16,235,678        15,863,215       15,154,215
                                                   -----------       -----------      -----------

Interest expense:
  Savings deposits                                   1,295,386         1,240,791        1,273,426
  Money market and Super NOW                           527,857           460,486          511,611
  Time deposits                                      6,109,874         6,196,440        6,110,432
  Short-term borrowings                                 51,353
  Long-term borrowings                                  14,452
                                                   -----------       -----------      -----------
     Total interest expense                          7,998,922         7,897,717        7,895,469
                                                   -----------       -----------      -----------

     Net interest income                             8,236,756         7,965,498        7,258,746

Provision for credit losses                                  0           476,886         (103,215)
                                                   -----------       -----------      -----------

     Net interest income after
        provision for credit losses                  8,236,756         7,488,612        7,361,961

Other income                                           965,934           821,530          800,741

Other expenses                                       7,378,945         6,144,510        5,389,622
                                                   -----------       -----------      -----------

     Income before income taxes                      1,823,745         2,165,632        2,773,080

Provision for income taxes                             761,417           881,000        1,025,300
                                                   -----------       -----------      -----------

     NET INCOME                                     $1,062,328        $1,284,632       $1,747,780
                                                    ==========        ==========       ==========
</TABLE>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
<PAGE>
                                                                              26
<TABLE>
<CAPTION>
Oneida Financial Corporation
Consolidated Statements of Comprehensive Income
Years Ended December 31, 1998, 1997 and 1996



                                                       1998              1997              1996
                                                    ----------        ----------       ----------
<S>                                                 <C>               <C>              <C>       
Net income                                          $1,062,328        $1,284,632       $1,747,780
Other comprehensive income, net of tax

Unrealized gains on securities:
  Unrealized holding gains (losses)
     arising during period                             917,537           531,867         (142,363)
  Less: Reclassification adjustment for
     gains included in net income                     (207,642)         (81,750)         (100,419)
                                                    ----------        ----------       ----------
                                                       709,895           450,117         (242,782)

Net income (tax) benefit effect                       (259,364)        (153,040)           82,546

     Other comprehensive income (loss),
        net of tax                                     450,531           297,077         (160,236)
                                                    ----------        ----------       ----------

     COMPREHENSIVE INCOME                            1,512,859        $1,581,709       $1,587,544
                                                    ==========        ==========       ==========
</TABLE>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
<PAGE>
                                                                              27
<TABLE>
<CAPTION>
Oneida Financial Corporation
Consolidated Statements of Changes in Stockholders' Equity
Years Ended December 31, 1998, 1997 and 1996
                                                                                                                       Common Stock
                                                                                                                      Issued Under  
                                                                                  Additional                            Employee    
                                                           Common Stock             Paid-In          Retained         Stock Plans - 
                                                     Shares           Amount         Capital         Earnings           Unearned    
                                                     ------           ------         -------         --------           --------    
    
<S>                                               <C>                <C>            <C>             <C>                  <C>
Balance at December 31, 1995                                                                        $23,616,100                     

Net income                                                                                            1,747,780                     

Other comprehensive income, net of tax:
   Unrealized losses on securities
      net of reclassification adjustment                                                                                            
                                                   ---------         --------       -----------     -----------          ---------
Balance at December 31, 1996                                                                         25,363,880                     

Net income                                                                                            1,284,632                     

Other comprehensive income, net of tax:
   Unrealized gains on securities
      net of reclassification adjustment                                                                                            
                                                   ---------         --------       -----------     -----------          ---------
Balance at December 31, 1997                                                                         26,648,512                     

Net proceeds from sale of common stock             3,510,038         $351,004       $14,848,996                                     
Issuance of common stock to
   Charitable Foundation                              70,162            7,016           694,604                                     
Capital contribution to Oneida Financial, MHC                                                            (1,000)                    
ESOP shares committed to be released                                                                                     $(549,500) 
Shares issued under stock plans                                                           1,822                            148,178  

Net income                                                                                            1,062,328                     

Other comprehensive income, net of tax:
   Unrealized gains on securities
      net of reclassification adjustment                                                                                            
                                                   ---------         --------       -----------     -----------          ---------
Balance at December 31, 1998                       3,580,200         $358,020       $15,545,422     $27,709,840          $(401,322) 
                                                   =========         ========       ===========     ===========          =========  

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                 Accumulated                   
                                                     Other                     
                                                Comprehensive                  
                                                    Income             Total   
                                                    ------             -----                                                     
<S>                                               <C>            <C>                      
Balance at December 31, 1995                       $334,634       $23,950,734              
                                                                               
Net income                                                          1,747,780  
                                                                               
Other comprehensive income, net of tax:                                        
   Unrealized losses on securities                                             
      net of reclassification adjustment           (160,236)         (160,236) 
                                                   ---------         --------   
                                                                               
Balance at December 31, 1996                        174,398        25,538,278  
                                                                               
Net income                                                          1,284,632  
                                                                               
Other comprehensive income, net of tax:                                        
   Unrealized gains on securities                                              
      net of reclassification adjustment            297,077           297,077  
                                                   ---------         --------    
                                                                               
Balance at December 31, 1997                        471,475        27,119,987  
                                                                               
Net proceeds from sale of common stock                             15,200,000  
Issuance of common stock to                                                    
   Charitable Foundation                                              701,620  
Capital contribution to Oneida Financial, MHC                          (1,000) 
ESOP shares committed to be released                                 (549,500) 
Shares issued under stock plans                                       150,000  
                                                                               
Net income                                                          1,062,328  
                                                                               
Other comprehensive income, net of tax:                                        
   Unrealized gains on securities                                              
      net of reclassification adjustment            450,531           450,531  
                                                   ---------         --------   
                                                                               
Balance at December 31, 1998                       $922,006       $44,133,966  
                                                   ========       ===========  
</TABLE>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
<PAGE>
                                                                              28
<TABLE>
<CAPTION>
Oneida Financial Corporation
Consolidated Statements of Cash Flows
Years Ended December 31, 1998, 1997 and 1996

                                                                             1998             1997            1996
- --------------------------------------------------------------------------------------------------------------------
Operating activities:
<S>                                                                     <C>             <C>             <C>         
  Net income ........................................................   $  1,062,328    $  1,284,632    $  1,747,780
  Adjustments to reconcile net income to
    net cash provided by operating activities:
      Depreciation ..................................................        531,517         416,649         321,060
      Amortization of premiums and discounts on securities, net .....         83,929         150,991         426,881
      Provision for credit and other real estate losses .............        704,144         175,727
      Provision for deferred income taxes ...........................         89,493        (204,493)        185,846
      Gain on calls of securities, net ..............................       (207,642)        (81,750)       (100,419)
      ESOP shares earned ............................................        150,000
      Contribution of common stock to Charitable Foundation .........        701,620
      Loss on sale of other real estate owned .......................         86,523          47,513           4,300
      (Gain) loss on sale of loans ..................................       (152,883)        (32,522)         10,910
      Income taxes refundable .......................................       (276,000)        (70,507)       (161,492)
      Accrued interest receivable ...................................        (32,713)         86,640          45,898
      Other assets ..................................................        215,141          (4,399)         17,086
      Other liabilities .............................................        (54,260)        330,978         (22,012)
      Origination of loans held for sale ............................    (18,194,662)     (3,976,263)     (5,573,334)
      Proceeds from sale of loans ...................................     16,676,139       3,987,657       5,504,087
      Reclassification of Nationar balances to cash
       and due from banks from other assets .........................                                        687,338
- --------------------------------------------------------------------------------------------------------------------
      Net cash provided by operating activities .....................        678,530       2,639,270       3,269,656
- --------------------------------------------------------------------------------------------------------------------

Investing activities:
   Purchase of investment securities ................................    (49,117,396)    (11,315,373)    (29,921,615)
   Principal collected on and proceeds of maturities
      or calls from investment ......................................     30,819,734      21,048,740      19,671,647
   Purchase of mortgage-backed securities ...........................    (13,347,640)     (7,960,459)
   Principal collected from mortgage-backed securities ..............      5,134,139         998,195          44,339
   Net decrease (increase) in loans .................................     11,020,798      (7,265,279)      4,304,486
   Purchase of bank premises and equipment ..........................     (1,573,518)     (2,100,884)       (259,626)
   Proceeds from sale of other real estate ..........................        759,475         589,494         510,370
- --------------------------------------------------------------------------------------------------------------------
      Net cash used in investing activities .........................    (16,304,408)     (6,005,566)     (5,650,399)
- --------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                     <C>             <C>             <C>         
Financing activities:
   Net increase (decrease) in demand deposits, savings, money market,
      Super NOW and mortgagor's escrow accounts .....................     13,007,104      (2,320,962)      3,007,720
   Net (decrease) increase in time deposits .........................     (1,939,734)        (49,374)      1,114,917
   Proceeds from borrowings .........................................     10,000,000
   Net proceeds from sale of common stock ...........................     15,200,000
   Common stock acquired by ESOP ....................................       (549,500)
- --------------------------------------------------------------------------------------------------------------------
      Net cash provided by (used in) financing activities ...........     35,717,870      (2,370,336)      4,122,637
- --------------------------------------------------------------------------------------------------------------------

      Increase (decrease) in cash and cash equivalents ..............     20,091,992      (5,736,632)      1,741,894

Cash and cash equivalents at beginning of year ......................      6,064,055      11,800,687      10,058,793
- --------------------------------------------------------------------------------------------------------------------

      CASH AND CASH EQUIVALENTS AT END OF YEAR ......................   $ 26,156,047    $  6,064,055    $ 11,800,687
====================================================================================================================

Supplemental  disclosures  of cash flow  information:
Cash paid during the year for:
      Interest on deposits and obligations ..........................   $  7,972,081    $  7,900,471    $  7,899,555
      Income taxes ..................................................        993,674       1,198,025       1,015,744
   Non-cash investing activities:
     Unrealized gain (loss) on investment and mortgage-backed
      securities designated as available for sale ...................   $    709,895    $    450,117    $   (242,782)
     Transfer of loans to other real estate .........................        762,191         313,576         662,593

</TABLE>

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
<PAGE>
                                                                              29


Oneida Financial Corporation
Notes to Consolidated Financial Statements


1. REORGANIZATION AND STOCK OFFERING

Oneida Financial Corporation (the "Company") is a Delaware corporation organized
in  December  1998 by  Oneida  Savings  (the  "Bank")  in  connection  with  the
conversion of the Bank from a New York  chartered  mutual  savings bank to a New
York  chartered  stock savings bank and  reorganization  to a two-tiered  mutual
holding company.  The Company was formed for the purpose of acquiring all of the
capital stock of the Bank upon completion of the reorganization.  As part of the
reorganization,  the Company offered for sale approximately  44.5% of the shares
of its common  stock to eligible  depositors  of the Bank (the  "offering")  and
issued  approximately  53.5% of the  Company's  shares of common stock to Oneida
Financial,   MHC  (the  "MHC"),   a   state-chartered   mutual  holding  company
incorporated  in New  York.  Concurrent  with  the  close of the  offering,  the
remaining 2% of the  Company's  shares of common stock were issued to The Oneida
Savings  Charitable  Foundation  (the  "Foundation").   The  reorganization  and
offering were  completed on December 30, 1998.  Prior to that date,  the Company
had no assets and no liabilities. The financial statements presented for periods
prior to the  reorganization  are for the Bank as the predecessor  entity to the
Company.

Completion  of the  offering  resulted in the  issuance of  3,580,200  shares of
common  stock,  1,915,445  shares  (53.5%)  of  which  were  issued  to the MHC,
1,594,593 shares (44.5%) of which were sold to eligible  depositors of the Bank,
and 70,162  shares  (2%) of which were issued to the  Foundation,  at $10.00 per
share.  Costs  related  to  the  offering,  primarily  marketing  fees  paid  to
investment banking firms, professional fees, registration fees, and printing and
mailing costs, were $745,930 and have been deducted to arrive at net proceeds of
$15,200,000.  Subsequent to the offering,  the Bank's  Employee Stock  Ownership
Plan acquired 133,180 shares in the secondary market.

Charitable Foundation
As part of the  reorganization  and  Conversion,  the  Company  established  the
Foundation which is dedicated  exclusively to supporting  charitable  causes and
community development  activities in Central New York. The Foundation was funded
in December 1998 with $701,620 (70,162 shares) of common stock and $100,000 cash
contributed by the Company.  A one-time  charge of $801,620 is reflected in 1998
for this contribution. The contribution will be fully tax deductible, subject to
an annual limitation based upon the Company's taxable income.
<PAGE>
                                                                              30

Oneida Financial Corporation
Notes to Consolidated Financial Statements


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations
The Bank is  located  in Central  Upstate  New York with  offices in the City of
Oneida and the Villages of Cazenovia,  Hamilton and Camden.  The Bank is engaged
primarily in  accepting  deposits and  providing  various  types of loans to the
community. The Bank also provides trust and brokerage services.

Principles of Consolidation
The consolidated  financial  statements  include the accounts of the Company and
its wholly-owned  subsidiary.  All intercompany  accounts and transactions  have
been eliminated in consolidation.

Use of Estimates
The preparation of 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,  if  any,  at the  date  of the  financial
statements.  Estimates also affect the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

Cash and Cash Equivalents
Cash  and  cash  equivalents  include  cash on hand,  amounts  due  from  banks,
interest-bearing  deposits (with original  maturity of three months or less) and
federal funds sold. Generally,  federal funds are purchased and sold for one-day
periods.

Investment Securities (including Mortgage-Backed Securities)
Available-for-sale securities consist of securities reported at fair value, with
net  unrealized  gains  and  losses   reflected  as  a  separate   component  of
stockholder's  equity,  net of the  applicable  income tax  effect.  None of the
Bank's   securities  have  been   classified  as  trading  or   held-to-maturity
securities.

Purchases  and sales of  securities  are  recorded  as of the  settlement  date.
Premiums and discounts are amortized and accreted, respectively, on a systematic
basis  over the  period  of  maturity,  or  earliest  call  date of the  related
securities.  Gains or losses on securities sold are computed based on identified
cost.
<PAGE>
                                                                              31

Oneida Financial Corporation
Notes to Consolidated Financial Statements


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)

Loans
Loans are reported at their outstanding principal balance net of charge-offs and
the allowance for credit losses.  Interest  income is generally  recognized when
income is earned using the interest method.

The accrual of interest on impaired loans is discontinued  when, in management's
opinion,  the  borrower  may be  unable to meet  payments  as they  become  due.
Interest income is subsequently  recognized only to the extent cash payments are
received or when the loan is no longer impaired.

A loan is considered impaired, based on current information and events, if it is
probable  that the Bank will be unable to  collect  the  scheduled  payments  of
principal or interest  when due according to the  contractual  terms of the loan
agreement.  The  measurement of impaired loans is generally based on the present
value of  expected  future cash flows  discounted  at the  historical  effective
interest  rate,  except that all  collateral-dependent  loans are  measured  for
impairment based on the fair value of the collateral.

Mortgage loans held for sale are carried at the lower of cost or market.  Market
value is determined in the aggregate.

Allowance for Credit Losses
The adequacy of the allowance for credit losses is periodically evaluated by the
Bank in order to maintain the  allowance at a level that is sufficient to absorb
probable  credit  losses.  The allowance is increased by  provisions  charged to
expense  and  decreased  by  charge-offs   (net  of  recoveries).   Management's
evaluation  of the  adequacy of the  allowance  is based on the Bank's past loan
loss   experience,   known  and  inherent  risks  in  the   portfolio,   adverse
circumstances  that may affect the  borrower's  ability to repay,  the estimated
value of any underlying collateral,  and an analysis of the levels and trends of
delinquencies, charge offs, and the risk ratings of the various loan categories.
Loans are  charged  against the  allowance  for credit  losses  when  management
believes that the collectibility of principal is unlikely.

Premises and Equipment

Premises  and  equipment  are  stated at cost,  less  accumulated  depreciation.
Depreciation  is  computed  principally  by the  straight-line  method  over the
estimated useful life of each type of asset. Maintenance and repairs are charged
to operating expense as incurred.
<PAGE>
                                                                              32

Oneida Financial Corporation
Notes to Consolidated Financial Statements

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (cont.)

Other Real Estate
Other real estate is comprised of real estate  acquired  through  foreclosure or
acceptance of a deed in lieu of foreclosure,  and is carried at the lower of the
recorded investment in the loan or the fair value less estimated disposal costs.

Income Taxes
Deferred  income  taxes are  provided  for revenue  and  expense  items that are
reported in different  periods for  financial  reporting  purposes  than for tax
purposes,  principally  depreciation,   allowance  for  credit  losses,  pension
benefits,  and unrealized  gains and losses on  available-for-sale  investments.
Deferred tax assets and  liabilities  are reflected at currently  enacted income
tax  rates  applicable  to the  period  in which  the  deferred  tax  assets  or
liabilities  are  expected to be realized or settled.  As changes in tax laws or
rates are enacted,  deferred tax assets and liabilities are adjusted through the
provision for income taxes.

Earnings Per Share
Earnings per share is not presented since the Company  completed its offering on
December 30, 1998 and, accordingly, such data would not be meaningful.


3. INVESTMENT SECURITIES AND MORTGAGE-BACKED SECURITIES

Investment securities and mortgage-backed securities consist of the following at
December 31:
<PAGE>
<TABLE>
<CAPTION>
                                                                                           1998
                                                             -----------------------------------------------------------
                                                              Amortized     Gross Unrealized
                                                                 Cost            Gains         Losses         Fair Value
                                                             -----------     -----------     -----------     -----------
Investment Securities Available for sale portfolio:
        Debt securities:
<S>                                                          <C>             <C>             <C>             <C>        
            U. S. Agencies .............................     $37,346,182     $    48,823     $    24,225     $37,370,780
            U. S. Government ...........................       1,000,476           8,904                       1,009,380
            Corporate ..................................      15,579,538         438,565           2,403      16,015,700
            State and municipals .......................       3,918,540         139,879           4,112       4,054,307
            Public utilities ...........................         300,000           3,152         303,152
                                                             -----------     -----------     -----------     -----------
                                                              58,144,736         639,323          30,740      58,753,319

        Stock investments:
            Mutual funds and other stocks ..............       1,917,831         769,106                       2,686,937
            Federal Home Loan Bank stock ...............       1,228,400                                       1,228,400  
                                                             -----------     -----------     -----------     -----------  
                                                             $61,290,967     $ 1,408,429     $    30,740     $62,668,656
                                                             ===========     ===========     ===========     ===========

Mortgage-Backed Securities Available for sale portfolio:
        Federal National Mortgage Association$13,850,563     $   112,032     $     5,297     $13,957,298
        Federal Home Loan Mortgage Corp. ...............       5,924,288          44,818           3,614       5,965,492
        Government National Mortgage Assoc .............          12,586               2          12,584
        Collateral Mortgage Obligations ................          75,991          11,055          87,046
                                                             -----------     -----------     -----------     -----------

                                                             $19,863,428     $   167,905     $     8,913     $20,022,420
                                                             ===========     ===========     ===========     ===========

</TABLE>
<PAGE>
                                                                              33

Oneida Financial Corporation
Notes to Consolidated Financial Statements

3. INVESTMENT SECURITIES AND MORTGAGE-BACKED SECURITIES (cont.)
<TABLE>
<CAPTION>
                                                                         1997
                                            -----------------------------------------------------------
                                             Amortized          Gross        Unrealized
                                               Cost             Gains          Losses        Fair Value
                                            -----------       --------        -------       -----------
Investment Securities
   Available for sale portfolio:
      Debt securities:
<S>                                         <C>                <C>            <C>           <C>        
         U. S. Agencies                     $24,504,368        $52,548        $43,587       $24,513,329
         U. S. Government                     2,002,001         12,499                        2,014,500
         Corporate                           11,833,769         44,226                       11,877,995
         State and municipals                 2,162,051        162,287                        2,324,338
         Public utilities                       749,731          4,824                          754,555
                                            -----------       --------        -------       -----------
                                             41,251,920        276,384         43,587        41,484,717

      Stock investments:
         Mutual funds and other stocks        1,287,570        447,238                        1,734,808
         Federal Home Loan Bank stock           306,100                                         306,100
                                            -----------       --------        -------       -----------
                                            $42,845,590       $723,622        $43,587       $43,525,625
                                            ===========       ========        =======       ===========

Mortgage-Backed Securities
   Available for sale portfolio:
      Federal National Mortgage Association  $7,752,088        $64,030             $0        $7,816,118
      Federal Home Loan Mortgage Corp.        3,806,988         31,162              0         3,838,150
      Government National Mortgage Assoc.        16,342            320              0            16,662
      Collateral  Mortgage Obligations           98,513         10,247              0           108,760
                                            -----------       --------        -------       -----------
                                            $11,673,931       $105,759             $0       $11,779,690
                                            ===========       ========        =======       ===========
</TABLE>


The amortized cost and approximate fair value of  available-for-sale  securities
(other than equity securities) at December 31, 1998 by contractual maturity, are
shown below. Expected maturities will differ from contractual maturities because
borrowers may have the right to call or prepay  obligations with or without call
or prepayment penalties.
<PAGE>
<TABLE>
<CAPTION>
                                                            Amortized
                                                               Cost           Fair Value
                                                           ------------      ------------
<S>                                                         <C>               <C>        
Due in one year or less                                     $ 4,683,185       $ 4,709,985
Due after one year through five years                        19,553,410        19,629,784
Due after five years through ten years                       22,789,598        22,925,873
Due after ten years                                          11,118,543        11,487,677
         Total                                               58,144,736        58,753,319
Mortgage-backed securities                                   19,863,428        20,022,420
                                                           ------------      ------------
         Total                                             $ 78,008,164      $ 78,775,739
                                                           ============      ============

</TABLE>

Proceeds from  maturities and calls of  available-for-sale  securities for 1998,
1997 and 1996 were $30,784,772, $21,013,593 and $19,581,306, respectively. Gross
gains of $207,642,  $83,156 and $100,419 for 1998, 1997 and 1996,  respectively,
and gross losses of $1,406 for 1997 were realized on these calls.

Investment  securities with a carrying value of $10,384,882 at December 31, 1998
were pledged to collateralize borrowing arrangements.
<PAGE>
                                                                              34

Oneida Financial Corporation
Notes to Consolidated Financial Statements

4. LOANS RECEIVABLE

The components of loans receivable are as follows:
<TABLE>
<CAPTION>

                                                  1998              1997
                                             ------------     ------------

<S>                                            <C>             <C>         
          Residential                          $91,730,772     $105,269,408
          Consumer loans                        15,552,517       12,722,039
          Commercial real estate                14,966,946       16,581,665
          Commercial loans                      11,548,579        9,587,458
                                               133,798,814      144,160,570
          Allowance for credit losses          (1,542,542)       (1,792,715)
                                             ------------     ------------
             Net loans                        $132,256,272     $142,367,855
                                              ============     ============
 
</TABLE>

Mortgage  loans  serviced  for  others  are  not  included  in the  accompanying
consolidated statements of condition.  The unpaid principal balances of mortgage
loans  serviced  for others was  $37,429,837,  $26,288,271  and  $25,087,490  at
December 31, 1998, 1997 and 1996, respectively.

Custodial  escrow  balances  maintained  in connection  with the foregoing  loan
servicing, and included in demand deposits were approximately $265,600, $176,600
and $173,000 at December 31, 1998, 1997 and 1996, respectively.

The Bank grants commercial,  consumer and residential loans primarily throughout
Madison  County.   Although  the  Bank  has  a  diversified  loan  portfolio,  a
substantial  portion  of its  debtors'  ability  to  honor  their  contracts  is
dependent  upon the  employment and economic  conditions  within the County.  At
December 31, 1998 and 1997 loans to officers and directors were not significant.

An analysis of the change in the allowance for credit losses for the years ended
December 31 is as follows:
<TABLE>
<CAPTION>
                                              1998             1997               1996
                                          ----------        ----------       ----------
<S>                                        <C>               <C>              <C>       
         Balance at beginning of year      $1,792,715        $1,545,649       $1,781,292
         Loans charged off                   (347,707)        (299,356)         (176,487)
         Recoveries                            97,534            69,536           44,059
         Provision for credit losses                0           476,886         (103,215)
                                           ----------        ----------       ----------
            Balance at end of year         $1,542,542        $1,792,715       $1,545,649
                                           ==========        ==========       ==========
</TABLE>
As of  December  31,  1998 and 1997,  the Bank had no  impaired  loans for which
specific valuation allowances were recorded.

Loans having carrying values of $762,191 and $313,576 were  transferred to other
real estate in 1998 and 1997, respectively.
<PAGE>
                                                                              35

Oneida Financial Corporation
Notes to Consolidated Financial Statements


5. PREMISES AND EQUIPMENT

Premises and equipment consist of the following at December 31:
<TABLE>
<CAPTION>
                                              1998              1997
                                          ----------        ----------
<S>                                        <C>               <C>       
         Land and buildings                $5,836,561        $5,282,831
         Equipment and fixtures             3,364,691         2,364,479
         Construction in progress              19,576
                                            9,220,828         7,647,310
         Accumulated depreciation          (4,367,294)      (3,835,777)
                                           ----------        ----------
            Net book value                 $4,853,534        $3,811,533
                                           ==========        ==========
</TABLE>
Depreciation expense was $531,517, $416,649 and $321,060 in 1998, 1997 and 1996,
respectively.

6. DUE TO DEPOSITORS

Amounts due to depositors at December 31 are as follows:
<TABLE>
<CAPTION>
                                             1998               1997
                                         ------------      ------------
<S>                                       <C>               <C>        
         Non-interest bearing demand      $20,563,532       $13,947,070
         Savings                           42,262,425        41,008,299
         Money market and Super NOW        21,699,634        16,277,310
         Time deposit                     108,872,514       110,812,249
                                         ------------      ------------
            Total due to depositors      $193,398,105      $182,044,928
                                         ============      ============
</TABLE>
At December 31, 1998 and 1997, time deposits with balances in excess of $100,000
totalled $21,136,600 and $21,012,173, respectively.

The contractual maturity of time deposits as of December 31, are as follows:
<TABLE>
<CAPTION>
                                            1998                               1997
                                ---------------------------     -----------------------------
                Maturity           Amount          Percent          Amount            Percent
<S>                              <C>                <C>         <C>                    <C> 
           One year or less      $65,688,000        60.3        $68,959,000            62.2
           Over one year to
                three years       31,259,000        28.7         36,817,000            33.2
           Over three years       11,926,000        11.0          5,036,000             4.6
                                ------------       -----       ------------           -----
                                $108,873,000       100.0       $110,812,000           100.0
                                ============       =====       ============           =====
</TABLE>
<PAGE>
                                                                              36

Oneida Financial Corporation
Notes to Consolidated Financial Statements

7. BORROWINGS

At December 31, 1998, outstanding borrowings were as follows:

<TABLE>
<CAPTION>
<S>                                                                   <C>       
          Short-term borrowings:
               Federal Home Loan Bank repurchase                      $5,000,000
          Long-term borrowings:
               Federal Home Loan Bank advance                          5,000,000
                                                                     $10,000,000
</TABLE>

Borrowings at December 31, 1998 have maturity dates as follows:
<TABLE>
<CAPTION>
                                                       Weighted
                                                     Average Rate

<S>                                                    <C>          <C>       
          January 20, 1999                               5.28%        $5,000,000
          December 20, 2008                             4.995%         5,000,000
                                                        -----        -----------
                                                         5.14%       $10,000,000
                                                       ======        ===========
</TABLE>
Both borrowings are  collateralized  by pledged  securities which had a carrying
value of $10,384,882 at December 31, 1998.

8. INCOME TAXES

The  components  of  deferred  income  taxes  included  in other  assets  in the
statements of condition are approximately as follows:
<TABLE>
<CAPTION>
                                                        1998              1997
                                                     ---------         ---------
<S>                                                   <C>               <C>     
          Asset (Liability)
          Allowance for loan losses                   $507,000          $574,000
          Depreciation                                 269,000           226,000
          Investment securities                       (615,000)         (314,000)
          Pension benefits                            (203,000)         (205,000)
          Other                                        (74,000)           (7,000)
                                                     ---------         ---------
             Total deferred income tax
                asset (liability), net               $(116,000)          274,000
                                                     =========         ========
</TABLE>
<PAGE>
The provision for income taxes for the years ended December 31,  consists of the
following:
<TABLE>
<CAPTION>
                                 1998              1997              1996
                               --------          --------       ----------
<S>                            <C>               <C>              <C>     
          Current:
             Federal           $488,216          $869,413         $668,237
             State              183,708           216,080          171,217
          Deferred:
             Federal             85,733          (158,413)         145,763
             State                3,760           (46,080)          40,083
                               --------          --------       ----------
                               $761,417          $881,000       $1,025,300
                               ========          ========       ==========

</TABLE>
<PAGE>
                                                                              37

Oneida Financial Corporation
Notes to Consolidated Financial Statements

8. INCOME TAXES (cont.)

A reconciliation  of the federal statutory rate to the effective income tax rate
for the years ended December 31, is as follows:
<TABLE>
<CAPTION>
                                                              1998             1997              1996
                                                              ----             ----              ----
<S>                                                            <C>               <C>             <C>
         Federal statutory income tax rate                     34%               34%             34%
         State tax, net of federal benefit                      6                 6               5
         Tax exempt investment income                          (3)               (3)             (2)
         Other                                                  4                 3
                                                              ----             ----              ----
            Effective tax rate                                 41%               40%             37%
                                                              ----             ----              ----
</TABLE>
9. BENEFIT PLANS

The Bank provides a noncontributory  defined benefit plan covering substantially
all employees.  Under the plan,  retirement benefits are primarily a function of
the employee's years of service and level of compensation.  The Bank's policy is
to fund the plan in amounts sufficient to pay liabilities.

Plan assets consist primarily of temporary cash  investments,  and listed stocks
and bonds.  The following  table  represents a  reconciliation  of the change in
benefit obligation, plan assets and funded status of the plan at October 1, 1998
(date of the most recent actuarial study) and October 1, 1997:
<PAGE>
<TABLE>
<CAPTION>
                                                                 1998             1997
                                                             -----------      -----------  

Change in benefit obligation:
<S>                                                          <C>              <C>        
   Benefit obligation at beginning of year .............     $ 2,986,124      $ 2,758,400
   Service cost ........................................         124,508          127,246
   Interest cost .......................................         214,675          200,960
   Actuarial loss ......................................         368,367           51,492
   Benefit payments ....................................        (148,779)        (151,974)
                                                             -----------      -----------  
      Benefit obligation at end of year ................     $ 3,544,895      $ 2,986,124
                                                             ===========      ===========
      
Change in plan assets:
   Fair value of plan assets at
      beginning of year ................................     $ 3,943,463      $ 3,336,429
   Actual return on plan assets ........................          (8,149)         719,067
   Benefit payments ....................................        (148,779)        (112,033)
                                                             -----------      -----------  

      Fair value of plan assets at end of year .........     $ 3,786,535      $ 3,943,463
                                                             ===========      ===========

Funded status ..........................................     $   241,640      $   957,339
Unrecognized transition asset ..........................         (20,283)         (48,447)
Unrecognized (gain)/loss ...............................         301,606         (384,483)
Unrecognized past service liability ....................         (10,462)         (11,763)
                                                             -----------      -----------  
     Prepaid benefit expense ...........................     $   512,501      $   512,646
                                                             ===========      ===========

</TABLE>
<PAGE>
                                                                              38
Oneida Financial Corporation
Notes to Consolidated Financial Statements

9. BENEFIT PLANS (cont.)

The weighted average assumptions used in determining the actuarial present value
of the projected benefit obligation are as follows:
<TABLE>
<CAPTION>
                                                         1998             1997
                                                         ----             ----
<S>                                                     <C>                <C>  
               Discount rate                            6.50 %             7.25%
               Expected return on plan assets           8.00 %             8.00%
               Rate of compensation increase            4.50 %             5.00%
</TABLE>
The net  periodic  pension  cost for the years ended  December  31 includes  the
following components:
<TABLE>
<CAPTION>
                                                        1998              1997            1996
                                                      --------          --------         --------
<S>                                                   <C>               <C>              <C>     
Service cost benefits earned during the period        $124,508          $127,246         $138,470
Interest cost on projected benefit obligation          214,675           200,960          193,466
Actual return on plan assets                          (309,573)        (261,541)        (403,078)
Net amortization and deferral                          (29,465)         (29,465)          139,904
                                                      --------         ---------         --------

   Net periodic pension cost                          $    145         $  37,200         $ 68,762
                                                      ========         =========         ========
</TABLE>
In addition to the  retirement  plan,  the Bank  sponsors a 401(k)  savings plan
which enables  employees who meet the plan's  eligibility  requirements to defer
income on a before tax basis. Under the plan,  employees may elect to contribute
a portion of their  compensation,  with the Bank matching the contribution up to
3% of compensation.  Contributions associated with the plan amounted to $66,288,
$56,167 and $58,311 at December 31, 1998, 1997 and 1996, respectively.

In connection with the reorganization  (Note 1), the Bank established The Oneida
Savings  Employee Stock  Ownership  Plan with all employees  meeting the age and
service requirements eligible to participate in the Plan. Employees are eligible
for the Plan if they are  twenty-one  years of age and have one year of  service
with at least  1,000  hours.  The ESOP was  authorized  to purchase up to 8%, or
133,180  shares of common stock in the offering.  Since no shares were available
to the ESOP in the offering,  the ESOP  subsequently  purchased the shares.  The
purchase  of the  shares are  funded by a loan from the  Company  payable in ten
equal  installments over 10 years bearing a variable interest rate of prime plus
1%,  8.75%  at  December  31,  1998.  Loan  payments  are to be  funded  by cash
contributions  from the Bank. The loan can be prepaid  without  penalty.  Shares
purchased  by the  ESOP  are  maintained  in a  suspense  account  and  held for
allocation  among the  participants.  As loan payments are made,  shares will be
committed to be released and subsequently allocated to employee accounts at each
calendar year end.  Compensation  expense is recognized related to the committed
to be released  shares based on the average  market price during the period.  At
December 31, 1998, the Plan has 36,517 shares held in suspense with a fair value
of  approximately  $410,800.  In  addition,  the  Plan  has  allocated  to  Plan
participants  a total of 13,483  shares  through  December 31, 1998 and recorded
compensation expense of approximately $150,000.
<PAGE>
                                                                              39

Oneida Financial Corporation
Notes to Consolidated Financial Statements

10. OTHER INCOME AND EXPENSES

Other income and other  expenses for the years ended  December 31 consist of the
following:
<TABLE>
<CAPTION>
                                                       1998              1997              1996
                                                    ----------        ----------       ----------
<S>                                                 <C>               <C>              <C>       
          Other income:
             Net investment security gains            $207,642           $81,750         $100,419
             Service charges on deposit accounts       419,398           438,122          453,550
             Other                                     338,894           301,658          246,772
                                                    ----------        ----------       ----------
                Total other income                    $965,934          $821,530         $800,741
<CAPTION>

                                                       1998              1997               1996
                                                    ----------        ----------       ----------
<S>                                                 <C>               <C>              <C>       
          Other expenses:
            Salaries and employee benefits          $3,684,556        $3,093,679       $2,883,788
            Building occupancy and equipment         1,419,757         1,171,020        1,014,222
            FDIC and N.Y.S. assessment                  24,889            28,010            6,171
            Advertising                                194,341           153,792          174,926
            Postage and telephone                      165,040           123,132          120,334
            Printing and supplies                      104,306            71,676           69,612
            Trustees compensation                      122,950            90,700           88,350
            Professional fees                          191,327           140,438          110,159
            Travel and meetings                        176,433           119,219           85,395
            Insurance                                   67,795            63,661           70,201
            Dues and subscriptions                      61,841            57,495           47,742
            Service fees                               100,397            76,480           82,286
            ORE expenses                                91,640           374,426          385,058
            Contributions                              825,469           439,629          101,429
            Sales tax                                   49,262            33,320           30,762
            Other                                       98,942           107,833          119,187
                                                    ----------        ----------       ----------
                Total other expenses                $7,378,945        $6,144,510       $5,389,622
                                                    ==========        ==========       ==========
</TABLE>
11. DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

FASB Statement No. 107, "Disclosure about Fair Value of Financial  Instruments",
requires  disclosure  of fair value  information  about  financial  instruments,
whether or not recognized in the balance  sheet,  for which it is practicable to
estimate that value. In cases where quoted market prices are not available, fair
values are based on estimates using present value or other valuation techniques.
Those techniques are significantly  affected by the assumptions used,  including
the  discount  rate and  estimates  of future cash flows.  In that  regard,  the
derived  fair  value  estimates   cannot  be   substantiated  by  comparison  to
independent  markets  and in many  cases,  could not be  realized  in  immediate
settlement  of the  instrument.  Statement  No. 107 excludes  certain  financial
instruments and all nonfinancial  instruments from its disclosure  requirements.
Accordingly,  the aggregate  fair value  amounts  presented do not represent the
underlying value of the Company.
<PAGE>
                                                                              40

Oneida Financial Corporation
Notes to Consolidated Financial Statements


11. DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS (cont.)

The following  methods and  assumptions  were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value:

         Cash and Cash Equivalents
         The carrying  amounts  reported in the statements of condition for cash
         and cash equivalents are a reasonable estimate of fair value.

         Investment Securities (including Mortgage-Backed Securities)
         For investment  securities,  fair value equals quoted market price,  if
         available.  If a quoted  market price is not  available,  fair value is
         estimated using quoted market prices for similar securities.

         Mortgage Loans Held for Sale
         The  carrying  amounts  reported in the  statements  of  condition  for
         mortgage loans held for sale are a reasonable estimate of fair value.

         Loan Receivables
         For certain  homogeneous  categories of loans, such as some residential
         mortgages and other consumer  loans,  fair value is estimated using the
         quoted market prices for securities  backed by similar loans,  adjusted
         for differences in loan characteristics.  The fair value of other types
         of loans is  estimated by  discounting  the future cash flows using the
         current rates at which  similar  loans would be made to borrowers  with
         similar  credit  ratings  and for the same  remaining  maturities.  The
         carrying amount of accrued interest approximates its fair value.

         Deposit Liabilities
         The fair value of demand deposits,  savings accounts, and certain money
         market  deposits is the amount  payable on demand at the reporting date
         (i.e.,  their  carrying  amounts).  The fair  value  of  fixed-maturity
         certificates of deposit is estimated using the rates currently  offered
         for deposits of similar remaining maturities.

         Borrowings
         The  carrying  amount of  repurchase  agreements  and other  short-term
         borrowings  approximate  their fair  values.  Fair values of  long-term
         borrowings are estimated using discounted cash flows,  based on current
         market rates for similar borrowings.

         Off-Balance Sheet Instruments
         Off-balance  sheet financial  instruments  consist of letters of credit
         and  commitments  to extend credit.  The fair value of these  financial
         instruments is not significant.
<PAGE>
                                                                              41

Oneida Financial Corporation
Notes to Consolidated Financial Statements


11. DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS (cont.)

The estimated fair values of the Company's financial instruments at December 31:
<TABLE>
<CAPTION>
                                                                (Amounts in Thousands)
                                                          1998                         1997
                                                Carrying       Estimated       Carrying     Estimated
                                                 Amount       Fair Value        Amount      Fair Value
                                               ---------      ---------      ---------     ---------
<S>                                            <C>            <C>            <C>           <C>      
Financial assets:
    Cash and cash equivalents ............     $  26,156      $  26,156      $   6,064     $   6,064
     
    Investment securities ................        62,369         62,369         43,526        43,526
    Mortgage-backed securities ...........        20,022         20,022         11,780        11,780
    Mortgage loans held for sale .........         1,863          1,863            192           192

    Loans receivable .....................       131,936        135,024        143,969       143,813
    Allowance for credit losses ..........        (1,543)                       (1,793)
                                               ---------      ---------      ---------     ---------
       Net loans .........................       130,393        135,024        142,176       143,813

    Accrued interest receivable ..........         1,600          1,600          1,568         1,568
                                               ---------      ---------      ---------     ---------
       Total financial assets ............     $ 242,403      $ 247,034      $ 205,306     $ 206,943
                                               =========      =========      =========     =========
 Financial liabilities:
    Due to depositors ....................     $ 193,398      $ 194,964      $ 182,045     $ 184,149
    Borrowings ...........................        10,000          9,991
       Total financial liabilities .......     $ 203,398      $ 204,955      $ 182,045      $ 184,149
                                               =========      =========      =========     =========
</TABLE>
12. COMMITMENTS

The Bank is a party to financial instruments with  off-balance-sheet risk in the
normal course of business to meet the financing  needs of its  customers.  These
financial  instruments  consist  primarily of  commitments  to extend credit and
letters of credit, which involve, to varying degrees, elements of credit risk in
excess of the amount  recognized  in the  statement of  condition.  The contract
amount of those  commitments  and  letters  of  credit  reflects  the  extent of
involvement the Bank has in those particular classes of financial instruments.
<PAGE>
The Bank's exposure to credit loss in the event of nonperformance by the counter
party to the financial  instrument for  commitments to extend credit and letters
of credit is represented by the contractual amount of the instruments.  The Bank
uses the same credit policies in making  commitments and letters of credit as it
does for on-balance-sheet instruments.
The contract amount of these  financial  instruments  approximates  their market
value.
                                                         Contract
                                                           Amount
                                        
           Financial instruments whose contract 
             amounts represent credit risk:
                 Commitments to extend credit            $2,415,912
                 Letters of credit                        7,855,649
<PAGE>

                                                                              42
Oneida Financial Corporation
Notes to Consolidated Financial Statements


12. COMMITMENTS (cont.)

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 some of the  commitments are expected to expire
without  being  drawn  upon,  the total  commitment  amounts do not  necessarily
represent future cash requirements.

Standby letters of credit written are conditional commitments issued by the Bank
to guarantee  the  performance  of a customer to a third party.  The credit risk
involved in issuing  letters of credit is essentially  the same as that involved
in  extending  loan  facilities  to  customers.  Since the letters of credit are
expected to expire without being drawn upon, the total commitment amounts do not
necessarily represent future cash requirements.

The Bank evaluates each customer's creditworthiness on a case-by-case basis. For
both  commitments  to  extend  credit  and  letters  of  credit,  the  amount of
collateral  obtained,  if deemed necessary by the Bank upon extension of credit,
is based on management's credit evaluation of the counterparty.  Collateral held
varies, but includes residential and commercial real estate.

The Bank has available a  $20,898,000  line of credit with the Federal Home Loan
Bank of which $0 is outstanding at December 31, 1998.

The Bank is  required  to  maintain a reserve  balance,  as  established  by the
Federal  Reserve Bank of New York.  The required  average  total reserve for the
14-day  maintenance  period  ended  December  31,  1998 was  $493,000  which was
represented by cash on hand.


13. REGULATORY MATTERS

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking agencies.  Failure to meet minimum capital  requirements can
initiate certain mandatory (and possibly  additional  discretionary)  actions by
regulators  that,  if  undertaken,  could have a direct  material  effect on the
Bank's  financial   statements.   Under  capital  adequacy  guidelines  and  the
regulatory  frameworks for prompt corrective action, the Bank must meet specific
capital  guidelines  that involve  quantitative  measures of the Bank's  assets,
liabilities,  and certain off-balance-sheet items as calculated under regulatory
accounting  practices.  The Bank's capital amounts and  classification  are also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings, and other factors.

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  minimum amounts and ratios (set forth in the table
below)  of  total  and  Tier  I  capital  (as  defined  in the  regulations)  to
risk-weighted assets (as defined), and of Tier I capital (as defined) to average
assets (as defined). Management believes, as of December 31, 1998 and 1997, that
the Bank meets all capital adequacy requirements to which it is subject.
<PAGE>

                                                                              43
Oneida Financial Corporation
Notes to Consolidated Financial Statements


13. REGULATORY MATTERS (cont.)

As of December  31, 1997 the most  recent  notification  from the New York State
Banking Department categorized the Bank as well capitalized under the regulatory
framework for prompt  corrective  action. To be categorized as well capitalized,
the Bank must maintain minimum total risk-based,  Tier I risk-based,  and Tier I
leverage ratios.  There are no conditions or events since that notification that
management believes have changed the institution's category.

The Bank's actual capital amounts and ratios are as follows:
<TABLE>
<CAPTION>
                                                                                       To Be Well
                                                                                     Capitalized Under
                                                               For Capital           Prompt Corrective
                                       Actual               Adequacy Purposes      Action Provisions
                                Amount        Ratio          Amount      Ratio         Amount      Ratio
                                ------        -----          ------      -----         ------      -----
<S>                            <C>            <C>          <C>             <C>      <C>             <C>
As of December 31, 1998:
  Total Capital
    (to Risk Weighted Assets)  $37,290,106    28.81%       $10,354,577     8%       $12,943,222     10%
  Tier I Capital
    (to Risk Weighted Assets)  $35,823,879    27.67%         5,177,289     4%        $7,765,933      6%
  Tier I Capital
    (to Average Assets)        $35,823,879    16.48%        $8,695,116     4%       $10,868,895      5%

As of December 31, 1997:
  Total Capital
    (to Risk Weighted Assets)  $28,189,650     22.9%        $9,843,159     8%       $12,303,949      0%
  Tier I Capital
    (to Risk Weighted Assets)  $26,648,512     21.7%        $4,921,580     4%        $7,382,369      6%
  Tier I Capital
    (to Average Assets)        $26,648,512     12.8%        $4,921,580     4%        $6,151,974      5%

</TABLE>
<PAGE>
14. PARENT COMPANY STATEMENTS
<TABLE>
<CAPTION>

                                    CONDENSED BALANCE SHEET
                                           DECEMBER 31, 1998

            Assets:
<S>                                                                  <C>        
              Investments in and advances to subsidiary              $43,798,205
              Other assets                                               436,761
                                                                     -----------
                 Total assets                                        $44,234,966
                                                                     ===========

            Liabilities:
              Due to related parties                                    $101,000
              Shareholders' equity                                    44,133,966
                                                                     -----------
                 Total liabilities and shareholders' equity          $44,234,966
                                                                     ===========

</TABLE>
<PAGE>
                                                                              44
Oneida Financial Corporation
Notes to Consolidated Financial Statements

14. PARENT COMPANY STATEMENTS (cont.)

<TABLE>
<CAPTION>
                      CONDENSED STATEMENT OF INCOME
                          YEAR ENDED DECEMBER 31, 1998

           Revenue:
<S>                                                          <C>       
             Interest on investments and deposits            $        0
                                                             ----------
                Total revenue                                         0
                                                             ----------
           Expenses:
             Contribution expense                               801,620
                                                             ----------
                Total expenses                                  801,620
                                                             ----------

             Loss before tax benefit and equity
              in undistributed net income of subsidiary        (801,620)

           Income tax                                           288,583
                                                             ----------
             Loss before equity in undistributed net
                 income of subsidiary                          (513,037)

           Equity in undistributed net income:
             Subsidiary bank                                  1,575,365
                                                             ----------
               
                Net income                                   $1,062,328
                                                             ==========
<CAPTION>
                        CONDENSED STATEMENT OF CASH FLOWS
                              YEAR ENDED DECEMBER 31, 1998

           Operating activities:
             Net income                                      $1,062,328
             Adjustments to reconcile net income to
              net cash provided by operating activities:
                Contributions to Charitable Foundation          801,620
                Income taxes refundable                       (288,583)
                Equity in undistributed net income of
                 subsidiary bank                            (1,575,365)
                                                            ----------

                Net cash provided by operating activities             0

           Cash and cash equivalents at beginning of year             0
                                                             ----------

                Cash and cash equivalents at end of year     $        0
                                                             ----------
</TABLE>
<PAGE>

As part of the  Reorganization  (see  Note  1),  the  Company  received  capital
contributions  from the MHC in the form of stock of the Bank.  Upon  issuance of
common stock of the Company,  net proceeds from the offering were deposited with
the  subsidiary.  Both  transactions  are  reflected  in the  investment  in and
advances to subsidiary.
<PAGE>
                                                                              45

Office of the President
Michael R. Kallet, President, Chief Executive Officer & Trust Officer

Officers
William J. Baldwin, Vice President, Business Banking Officer
Scott R. Bobo, Collection Department Manager
Vicky L. Brigham, Branch Officer, Hamilton Office
Mark A. Cavanagh, Vice President, Mortgage Banking Officer
Wendy J. Chandler, Branch Operations Officer
Gail R. Crumb, Auditor
Thomas H. Dixon, Senior Vice President, Credit Administration
Kathleen J. Donegan, Branch Manager, Main Office
Robert W. Fox, Vice President, Consumer Banking Officer
Shane P. Hennessy, Assistant Vice President, Systems Group
Randall R. Kennedy, Vice President, Collections
James L. Lacy, Vice President, Senior Business Banking Officer
Thomas W. Lewin, Assistant Vice President, Business Banking Officer
Frederick S. Lounsbury, Vice President, Mortgage Administrator
Jonathan Maisey, Vice President, Bank Operations
Bernard G. Mathews, II, Assistant Vice President, Consumer Banking Officer
Joanne W. Mobriant, Assistant Vice President & Human Resources Director
Deresa F. Rich, Comptroller
George A. Sawner, Vice President, Regional Lender
Charles R. Stevens, Vice President, Trust & Investment Services
Eric E. Stickels, Senior Vice President, Chief Financial Officer,
     Corporate Secretary & Trust Officer
Robert L. Stinson, Vice President, Regional Lender
Deborah S. Strauss, Assistant Vice President & Branch Manager, Camden Office
Claudia J. Tavernese, Branch Manager, Cazenovia Office
Susan T. Urben, Assistant Vice President & Branch Manager, Hamilton Office
Sally W. West, Compliance Officer & Branch Manager, Convenience Office
Cynthia F. Whipple, Vice President, Mortgage Banking Officer
Patricia A. Zupan, Administrative Assistant & Marketing Officer
<PAGE>
                                                                              46
Board of Directors
Oneida Savings

Chairman of the Board
Nicholas J. Christakos, Investor and Consultant

Directors
Patricia D. Caprio, Director of Development Programs, Colgate University
Edward J. Clarke, President, Kennedy & Clarke, Inc.
James J. Devine, President, Kiley Law Firm, PC
John E. Haskell, President, Bailey & Haskell Associates, Inc.
Michael R. Kallet, President & Chief Executive Officer, Oneida Savings
Rodney D. Kent, President, Chief Executive Officer, & Chairman, Omega Wire, Inc.
William D. Matthews, Chairman of the Board and Retired Chief Executive Officer, 
     Oneida Ltd.
Michael W. Milmoe, Retired President, Canastota Publishing Co., Inc.
Richard B. Myers, Orthodontist, Orthodontic Associates of CNY
Frank O. White, Jr., Assistant Athletic Director, Colgate University


Board of Directors
Oneida Financial Corp.



Chairman of the Board
Nicholas J. Christakos, Investor and Consultant

Directors
Patricia D. Caprio, Director of Development Programs, Colgate University
Edward J. Clarke, President, Kennedy & Clarke, Inc.
James J. Devine, President, Kiley Law Firm, PC
John E. Haskell, President, Bailey & Haskell Associates, Inc.
Michael R. Kallet, President & Chief Executive Officer, Oneida Savings
Rodney D. Kent, President, Chief Executive Officer, & Chairman, Omega Wire, Inc.
William D. Matthews, Chairman of the Board and Retired Chief Executive Officer, 
     Oneida Ltd.
Michael W. Milmoe, Retired President, Canastota Publishing Co., Inc.
Richard B. Myers, Orthodontist, Orthodontic Associates of CNY
Frank O. White, Jr., Assistant Athletic Director, Colgate University
<PAGE>
                                                                              47

Corporate Information

Executive Office
182 Main Street
Oneida, New York 13421
(315) 363-2000

Investor Relations
Michael R. Kallet, President & CEO
Eric E. Stickels, Senior Vice President & CFO
The Oneida Savings Bank
P.O. Box 240
182 Main Street
Oneida, New York 13421
(315) 363-2000

Annual Report On Form 10-K
A copy of the Company's  report on Form 10-K, as filed with the  Securities  and
Exchange  Commission is available without charge by written request addressed to
Eric E. Stickels, Senior Vice President & CFO at the address above.

Date & Place Of
Annual Meeting
April 27, 1999, 4 P.M. (EDT)
The Oneida Savings Bank
182 Main Street
Oneida, New York 13421

General Counsel
Kiley Law Firm, PC
108 Lenox Avenue
Oneida, New York 13421

Special Counsel
Luse Lehman Gorman Pomerenk & Schick, PC
5335 Wisconsin Avenue, NW
Suite 400
Washington, D.C. 20015

Independent Accountants
PricewaterhouseCoopers, LLP
One Lincoln Center
Syracuse, New York 13202

Stock Transfer Agent
Registrar & Transfer Company, Inc.
10 Commerce Drive
Cranford, New Jersey 07016-3572
(800) 866-1340
<PAGE>
Stock Price Information
Oneida  Financial  Corp.,  Inc.'s common stock is traded on the Nasdaq  Smallcap
Market under the symbol "ONFC".  Newspaper stock tables list the holding company
as "Oneida F".

                 1998              High                  Low     Cash Dividend
                                                                 Paid Per Share
- --------------------------------------------------------------------------------
           First Quarter           N/A                   N/A        N/A
           Second Quarter          N/A                   N/A        N/A
           Third Quarter           N/A                   N/A        N/A
           Fourth Quarter *        11 1/2                 10         $.00

*The Company's stock began trading on December 30, 1998

Stockholders
The number of common stockholders of record as of December 31, 1998 was 1,115.





                                   EXHIBIT 21

                         SUBSIDIARIES OF THE REGISTRANT



      Parent Company              Subsidiary Company      State of Incorporation
      --------------              ------------------      ----------------------

  Oneida Financial Corp.       The Oneida Savings Bank           New York




<TABLE> <S> <C>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                           3,795
<INT-BEARING-DEPOSITS>                             261
<FED-FUNDS-SOLD>                                22,100
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     82,691
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                        133,799
<ALLOWANCE>                                    (1,543)
<TOTAL-ASSETS>                                 248,781
<DEPOSITS>                                    (94,205)
<SHORT-TERM>                                     5,000
<LIABILITIES-OTHER>                                442
<LONG-TERM>                                      5,000
                              358
                                          0
<COMMON>                                             0
<OTHER-SE>                                      44,134
<TOTAL-LIABILITIES-AND-EQUITY>                 248,781
<INTEREST-LOAN>                                 12,063
<INTEREST-INVEST>                                3,825
<INTEREST-OTHER>                                   248
<INTEREST-TOTAL>                                16,236
<INTEREST-DEPOSIT>                               7,933
<INTEREST-EXPENSE>                               7,999
<INTEREST-INCOME-NET>                            8,237
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                 208
<EXPENSE-OTHER>                                  6,577
<INCOME-PRETAX>                                  2,625
<INCOME-PRE-EXTRAORDINARY>                       1,575
<EXTRAORDINARY>                                  (513)
<CHANGES>                                            0
<NET-INCOME>                                     1,062
<EPS-PRIMARY>                                     0.30
<EPS-DILUTED>                                     0.30
<YIELD-ACTUAL>                                    4.01
<LOANS-NON>                                      1,058
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  3,168
<ALLOWANCE-OPEN>                                 1,793
<CHARGE-OFFS>                                      348
<RECOVERIES>                                        98
<ALLOWANCE-CLOSE>                                1,543
<ALLOWANCE-DOMESTIC>                             1,340
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            203
        

</TABLE>


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