ONEIDA FINANCIAL CORP
10-K, 2000-03-28
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: MONY GROUP INC, 10-K405, 2000-03-28
Next: INFINITY BROADCASTING CORP /DE/, 10-K405, 2000-03-28



                       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 For the Fiscal Year Ended December 31, 1999
                                       OR
[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

     For the transaction period from ___________________ to __________________

                        Commission File Number: 000-25101
                        ---------------------------------

                             ONEIDA FINANCIAL CORP.
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)


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


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

                                 (315) 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]
<PAGE>
         As of March 13,  2000,  there  were  issued and  outstanding  3,266,251
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 20, 2000  ($10-13/16)  was
$14,605,590.

                       DOCUMENTS INCORPORATED BY REFERENCE

1.       Sections  of Annual  Report to  Stockholders  for the fiscal year ended
         December 31, 1999 (Parts II and IV).
2.       Proxy  Statement for the 2000 Annual Meeting of  Stockholders  (Parts I
         and III).
<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,  1999  the  Company  had   consolidated   assets  and
consolidated   stockholders'   equity  of  $280.2  million  and  $40.0  million,
respectively.  Through  the Bank,  the  Company  has  deposits  totaling  $189.1
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, 1999,  $108.9  million,  or 72.3%,  of the Bank's loans
were secured by real estate,  $81.3 million,  or 53.9%, of the Bank's loans were
secured by one-to-four family residential real estate,  $17.9 million, or 11.9%,
of the Bank's loans were secured by commercial real estate, and $9.7 million, or
6.5%, of the Bank's loans were home equity loans.  Consumer  loans totaled $26.0
million, or 17.3% of the Bank's total loans, at December 31, 1999. The Bank also
originates  commercial  business loans which totaled $15.7 million, or 10.4%, of
total loans at December 31, 1999. The Bank's investment securities and mortgage-
backed   securities   portfolios   totaled  $85.5  million  and  $26.4  million,
respectively, at December 31, 1999.

         In April 1999 the Bank established  Oneida  Preferred  Funding Corp. as
the Bank's wholly-owned real estate investment trust subsidiary. At December 31,
1999 Oneida Preferred  Funding Corp. held $41.9 million in mortgage and mortgage
related  assets.  All  disclosures in the Form 10-K relating to the Bank's loans
and investments  include loans and investments that are held by Oneida Preferred
Funding Corp.
<PAGE>
         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.

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.  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 Ltd. 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,
                                                  --------------------------------------------------------------------------
                                                         1999                      1998                         1997
                                                  ------------------        --------------------         -------------------
                                                  Amount     Percent        Amount       Percent         Amount      Percent
                                                  ------     -------        ------       -------         ------      -------
                                                                         (Dollars in thousands)
<S>                                              <C>            <C>         <C>         <C>             <C>        <C>
Real estate loans:
  One-to-four family ........................    $81,264        53.9%       $82,353        61.6%        $96,792        67.0%
  Multi-family...............................      1,358         0.9          1,468         1.1           2,714         1.9
  Home equity................................      9,740         6.5          9,377         7.0           8,829         6.1
  Commercial real estate.....................     16,560        11.0         13,499        10.1          13,868         9.6
                                                 -------    --------        -------    --------         -------    --------
    Total real estate loans..................    108,922        72.3        106,697        79.8         122,203        84.6
                                                            --------                   --------                    --------

Consumer loans:
  Automobile loans...........................     16,768      11.1           10,405       7.8             6,683       4.6
  Mobile home................................        595       0.4              717       0.5               784       0.5
  Personal loans.............................      6,901       4.6            2,438       1.8             2,580       1.8
  Guaranteed student loans...................        305       0.2              446       0.3             1,659       1.2
  Other consumer loans.......................      1,451       1.0            1,547       1.2             1,017       0.7
                                                 -------    ------          -------    ------           -------    ------
    Total consumer loans.....................     26,020      17.3           15,553      11.6            12,723       8.8
                                                            ------                     ------                      ------

Commercial business loans....................     15,727      10.4           11,549       8.6             9,587       6.6

    Total consumer and commercial business loans  41,747      27.7           27,102      20.2            22,310      15.4
                                                 -------    ------          -------    ------           -------    ------

    Total loans..............................    150,669     100.0%         $133,799    100.0%          $144,513    100.0%
                                                 =======    ======          ========   ======           ========   ======

Less:
  Loans in process...........................         --                         --                         352
  Allowance for loan losses..................      1,523                      1,543                       1,793
                                                 -------                    -------                     -------
    Total loans receivable, net..............    $149,146                   $132,256                    $142,368
                                                 ========                   ========                    ========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                                                     1996                         1995
                                                ------------------         -------------------
                                                Amount     Percent          Amount     Percent
                                                ------     -------          ------     -------
<S>                                             <C>            <C>         <C>            <C>
Real estate loans:
  One-to-four family ........................   $100,557       73.1%       $108,397       76.0%
  Multi-family...............................     2,972         2.2          3,240         2.3
  Home equity................................     7,983         5.8          7,207         5.1
  Commercial real estate.....................    12,686         9.1         11,603         8.0
                                                -------    --------        -------    --------
    Total real estate loans..................   124,198        90.2        130,447        91.4
                                                           --------                   --------

Consumer loans:
  Automobile loans...........................     2,701       2.0            2,108       1.5
  Mobile home................................       914       0.7            1,162       0.8
  Personal loans.............................     1,719       1.3            1,831       1.3
  Guaranteed student loans...................     1,981       1.4            2,943       2.1
  Other consumer loans.......................       879       0.6              766       0.5
                                                -------    ------          -------    ------
    Total consumer loans.....................     8,194       6.0            8,810       6.2
                                                           ------                     ------

Commercial business loans....................     5,241       3.8            3,424       2.4

    Total consumer and commercial business loan  13,435       9.8           12,234       8.6
                                                -------    ------          -------    ------

    Total loans..............................   $137,633    100.0%         $142,681    100.0%
                                                ========   ======          ========   ======

Less:
  Loans in process...........................       215                   223
  Allowance for loan losses..................     1,546                 1,781
                                                -------               -------
    Total loans receivable, net..............   $135,872              $140,677
                                                ========              ========
</TABLE>

                                       3

<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,
                                 --------------------------------------------------------------------------------------------------
                                       1999                  1998                1997                1996                 1995
                                 -----------------     ----------------    ----------------    -----------------    ----------------
                                 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 ............ $18,208     12.1%    $12,879    9.6%    $11,563     8.0%    $ 9,678      7.0%    $ 8,652     6.1%
  Multi-family...................                           --     --          --      --          --       --          --      --
  Home equity....................   5,416      3.6       4,626    3.5       2,804     1.9       1,679      1.2         871     0.5
  Commercial real estate.........   1,023      0.7       1,138    0.9       1,213     0.8       1,350      1.0       1,380     1.0
                                  -------   ------     -------  -----     -------  ------     -------   ------     -------  ------
    Total real estate loans......  24,647     16.4      18,643   14.0      15,580    10.7      12,707      9.2      10,903     7.6
                                  -------   ------     -------  -----     -------  ------     -------   ------     -------  ------

Consumer loans:
- --------------
  Total consumer loans...........  25,284     16.8      14,475   10.8      12,723     8.8       8,194      6.0       8,810     6.2

Commercial business loans:
- -------------------------
  Total commercial loans.........  10,027      6.6       5,355    4.0       1,628     1.1         748      0.5         484     0.3
                                  -------   ------     -------  -----     -------  ------     -------   ------     -------  ------
  Total fixed-rate loans......... $59,958     39.8     $38,473   28.8     $29,931    20.6     $21,649     15.7     $20,197    14.1
                                  -------   ------     -------  -----     -------  ------     -------   ------     -------  ------

ADJUSTABLE RATE LOANS:
Real estate loans:
  One-to-four family............. $63,056     41.8%    $69,474   51.9%    $85,229    59.0%    $90,879     66.0%    $99,745    69.9%
  Multi-family...................   1,358      0.9       1,468    1.1       2,714     1.9       2,972      2.2       3,240     2.3
  Home equity....................   4,324      2.9       4,751    3.6       6,025     4.2       6,304      4.6       6,336     4.4
  Commercial real estate.........  15,537     10.3      12,361    9.2      12,655     8.8      11,336      8.2      10,223     7.2
                                  -------   ------     -------  -----     -------  ------     -------   ------     -------
    Total real estate loans......  84,275     55.9      88,054   65.8     106,623    73.9     111,491     81.0     119,544    83.8
                                  -------   ------     -------  -----     -------  ------     -------   ------     -------  ------

Consumer loans:
  Total consumer loans...........     736      0.5     $ 1,078    0.8          --      --          --       --          --      --

Commercial business loans:
- -------------------------
  Total commercial business loans   5,700      3.8       6,194    4.6       7,959     5.5       4,493      3.3       2,940     2.1
                                  -------   ------     -------  -----     -------  ------     -------   ------     -------  ------
  Total adjustable-rate loans.... $90,711     60.2%    $95,326   71.2     $114,582   79.4     $15,984     84.3     $122,484   85.9
                                  -------   ------     -------  -----     -------- ------     -------   ------     -------- ------
  Total loans.................... $150,669   100.0%    $133,799 100.0%    $144,513  100.0%    $137,633   100.0%    $142,681  100.0%
                                  ========  ======     ======== =====     ======== ======     ========  ======     ======== ======
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                               <C>         <C>      <C>       <C>     <C>         <C>      <C>         <C>      <C>        <C>
Less:
- ----
  Loans in process...............      --                   --                352                 215                  223
  Allowance for loan losses......   1,523                1,543              1,793               1,546                1,781
                                  -------              -------            -------             -------              -------

Total loans receivable, net...... $149,146             $132,256           $142,368            $135,872             $140,677
                                  ========             ========           ========            ========             ========
</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, 1999,  loans serviced by
the Bank for others  totaled $38.0  million.  During the year ended December 31,
1999 and  December  31,  1998,  the Bank sold $5.1  million  and $16.5  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,
1999,  41.8% 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.

         At December  31, 1999,  approximately  $81.3  million,  or 53.9% of the
Bank's loan  portfolio,  consisted  of  one-to-four  family  residential  loans.
Approximately  $132,000 of such loans (representing four 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, 1999,  the  outstanding  balances of home equity
loans totaled $9.7 million, or 6.5% of the Bank's loan portfolio.

         Commercial Real Estate Loans. At December 31, 1999,  $17.9 million,  or
11.9% 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,  1999,  the  largest  commercial  real estate loan had a
principal balance of $1.2 million and was secured by a medical  building.  As of
December  31,  1999,  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.

         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, 1999,  consumer loans
totaled $26.0 million, or 17.3% 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, 1999,  loans secured by automobiles  totaled
$16.8  million,  of which  $11.4  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

<PAGE>
efforts with existing  customers.  Automobile  loans generally do not have terms
exceeding  five  years.   The  Bank  does  not  provide   financing  for  leased
automobiles.  At December 31, 1999,  the largest  consumer  loan had a principal
balance of $4 million and was secured by investments in a trust.

                                        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, 1999,
the Bank had $15.7 million of commercial  business loans which represented 10.4%
of the total loan  portfolio.  On such date,  the average  balance of the Bank's
commercial  business  loans was  $38,900  and the  largest  commercial  business
lending relationship  totaled $1.6 million,  which consisted of 29 loans secured
by equipment  and  assignment  of leases.  As of December  31,  1999,  unsecured
commercial business loans totaled $452,000.

         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, 1999,  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...............  $ 1,646    $ 1,117    $ 2,417    $13,557    $48,521    $14,006    $81,264
   Home equity......................      118        392        728      7,510        992         --      9,740
   Commercial real estate...........      673        194      1,090      5,972      9,989         --     17,918
                                      -------    -------    -------    -------    -------    -------    -------
     Total real estate loans........    2,437      1,703      4,235     27,039     59,502     14,006    108,922
                                      -------    -------    -------    -------    -------    -------    -------

Consumer and other loans............    5,875      6,296     13,149        700         --         --     26,020

Commercial business loans...........    3,137      5,039      4,930      2,174        447         --     15,727
                                      -------    -------    -------    -------    -------    -------    -------

     Total loans....................  $11,449    $13,038    $22,314    $29,913    $59,949    $14,006    $150,669
                                      =======    =======    =======    =======    =======    =======    ========
</TABLE>
         Fixed- and  Adjustable-Rate  Loan  Schedule.  The following  table sets
forth  at  December  31,  1999,   the  dollar  amount  of  all   fixed-rate  and
adjustable-rate loans due after December 31, 2000. Adjustable- and floating-rate
loans are included based on contractual maturities.
<TABLE>
<CAPTION>
                                                               Due After December 31, 2000
                                                      ----------------------------------------------
                                                        Fixed           Adjustable           Total
                                                      ----------        ----------       -----------
                                                                       (In thousands)
<S>                                                   <C>               <C>              <C>
Real estate loans:
     One-to-four family........................       $   16,577        $   63,041       $    79,618
     Home equity...............................            5,408             4,214             9,622
     Commercial real estate....................           16,895               350            17,245
                                                      ----------        ----------       -----------
         Total real estate loans...............           38,880            67,605           106,485
                                                      ----------        ----------       -----------

Consumer and other loans ......................           19,758               387            20,145

Commercial business loans......................            9,154             3,436            12,590
                                                      ----------        ----------       -----------
         Total loans...........................       $   67,792        $   71,428       $   139,220
                                                      ==========        ==========       ===========
</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,
                                                     -----------------------------------------------------------
                                                        1999             1998              1997           1996
                                                     ---------         ---------      ---------         --------
                                                                             (In thousands)
<S>                                                  <C>               <C>            <C>               <C>
Originations by Type:
Adjustable Rate:
   Real estate:
      One-to-four family.........................    $   5,033         $   5,417      $  11,812         $ 10,806
      Home equity................................        1,507             2,883          1,825            2,281
      Commercial real estate.....................        2,575             2,294          2,363            2,641
                                                     ---------         ---------      ---------         --------
        Total real estate loans..................        9,115            10,594         16,000           15,728
   Consumer loans................................          370               770             --               --
   Commercial business loans.....................        4,422             5,364          6,395            5,274
                                                     ---------         ---------      ---------         --------
        Total adjustable rate loans..............       13,907            16,728         22,395           21,002
                                                     ---------         ---------      ---------         --------

Fixed Rate:
   Real estate:
      One-to-four family.........................       14,989            19,113          4,113            5,492
      Home equity................................        1,985             1,656          1,744            1,141
      Commercial real estate.....................        1,748               165             67               --
                                                     ---------         ---------      ---------         --------
        Total real estate loans..................       18,722            20,934          5,924            6,633
   Consumer loans................................       22,721            13,327         11,051            4,334
   Commercial business loans.....................       10,774             7,173          6,800            2,000
                                                     ---------         ---------      ---------         --------
        Total fixed-rate loans...................       52,217            41,434         23,775           12,967
                                                     ---------         ---------      ---------         --------

Total loans originated...........................       66,124            58,162         46,170           33,969
                                                     ---------         ---------      ---------         --------

Sales:
   Real estate:
      One-to-four family.........................        5,106            16,523          3,988            5,504
                                                     ---------         ---------      ---------         --------
      Consumer loans.............................           --             2,027             --               --
                                                     ---------         ---------      ---------         --------
   Total loans sold..............................        5,106            18,550          3,988            5,504
                                                     ---------         =========      =========         ========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                  <C>               <C>            <C>               <C>
Repayments:
   Real estate:
      One-to-four family.........................       16,005            22,446         15,702           18,633
      Home equity................................        3,129             3,991          2,723            2,647
      Commercial real estate.....................        1,372             4,074          1,506            1,826
                                                     ---------         ---------      ---------         --------
        Total real estate loans..................       20,506            30,511         19,931           23,106
   Consumer loans................................       12,624             9,240          6,522            4,951
   Commercial business loans.....................       11,018            10,575          8,849            5,456
                                                     ---------         ---------      ---------         --------
        Total repayments.........................       44,148            50,326         35,302           33,513
                                                     ---------         ---------      ---------         --------
        Total reductions.........................       49,254            68,876         39,290           39,017
                                                     ---------         ---------      ---------         --------
        Net increases/(decreases)................    $  16,870         $ (10,714)     $   6,880         $ (5,048)
                                                     =========         =========      =========         ========

</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, 1999, the largest  aggregate  amount loaned by the Bank
to one borrower  consisted of $4.0 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, 1999,  the Bank had
nonperforming  loans of  $132,000  and a ratio of  nonperforming  loans to total
assets of 0.05%. At December 31, 1999, the Bank's ratio of nonperforming  assets
to total assets was 0.08%.

         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, 1999.  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..................      --       $    --            1      $    23            1       $   23
Home Equity.........................      --            --            1           12            1           12
Commercial real estate..............      --            --           --           --           --           --
Consumer Loans......................      --            --           --           --           --           --
Commercial Loans....................      --            --           --           --           --           --
                                      ------       -------      -------      -------      -------       ------
  Total  ...........................      --       $    --            2      $    35            2       $   35
                                      ======       =======      =======      =======      =======       ======
</TABLE>
         Nonaccrual  Loans and  Nonperforming  Assets.  The following table sets
forth information regarding nonaccrual loans and other nonperforming assets.
<TABLE>
<CAPTION>
                                                                               At December 31,
                                                            --------------------------------------------------
                                                              1999       1998       1997       1996       1995
                                                            ---------  ---------  --------   --------   ------
                                                                           (Dollars in thousands)
<S>                                                         <C>        <C>        <C>        <C>        <C>
Non-accruing loans:
  One-to-four family......................................  $   132    $ 1,010    $   588    $   735    $  820
  Multi-family............................................       --         --         --         --         --
  Commercial real estate..................................       --         --        242        274        346
  Construction and land loans.............................       --         --         --         --         --
  Consumer................................................       --          8          2         18         49
  Commercial business.....................................       --         40         --         --          7
                                                            -------    -------    -------    -------    -------
    Total.................................................      132      1,058        832      1,027      1,222
                                                            -------    -------    -------    -------    -------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                         <C>        <C>        <C>        <C>        <C>
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.................................  $   132    $ 1,058    $   893    $ 1,093    $ 1,371
                                                            =======    =======    =======    =======    =======

Foreclosed assets:
  One-to-four family......................................  $    76    $   179    $   263    $   712    $   613
  Multi-family............................................       --         --         --         --         --
  Commercial real estate..................................       18         45         45        147        367
  Construction and land loans.............................       --         --         --         --         10
  Consumer................................................        1         --         --         --         --
  Commercial business.....................................       --         --         --         --         --
                                                            -------    -------    -------    -------    -------
    Total.................................................  $    95    $   224    $   308    $   859    $   990
                                                            =======    =======    =======    =======    =======

Total nonperforming loans as a percentage of total assets.     0.05%      0.43%      0.42%      0.52%      0.67%
                                                            =======    =======    =======    =======    =======
Total nonperforming assets................................  $   227    $ 1,282    $ 1,201    $ 1,952    $ 2,361
                                                            =======    =======    =======    =======    =======
Total nonperforming assets as a percentage of total assets     0.08%      0.52%      0.57%      0.92%      1.15%
                                                            =======    =======    =======    =======    =======

</TABLE>
                                       11

<PAGE>
         During the years ended December 31, 1999 and 1998, respectively,  gross
interest  income of $4,000 and $41,000 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, 1999 and 1998.

         Classification  of Assets.  On the basis of management's  review of its
assets,  at December  31, 1999,  the Bank had  classified a total of $912,000 of
loans as follows (in thousands):

         Special Mention.........................               $      --
         Substandard.............................                     912
         Doubtful assets.........................                      --
         Loss assets.............................                      --
                                                                ---------
              Total .............................               $     912
                                                                =========

         General loss allowance..................               $   1,380
                                                                =========

         Specific loss allowance.................                     143
                                                                =========

         Charge-offs.............................                      --
                                                                =========

         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,
1999,  the total  allowance was $1.5 million,  which  amounted to 1.02% of total
loans, net and 1153.8% 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, 1999 and
1998, the Bank had charge-offs of $338,000 and $348,000,  respectively,  against
this allowance.
<PAGE>
         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  current  method of  determining  the  adequacy of the
allowance  is more  prudent  in light of the Bank's  intention  to  continue  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,
                                                            --------------------------------------------------
                                                              1999       1998       1997       1996       1995
                                                            ------     ------     ------     ------     ------
                                                                           (Dollars in thousands)

<S>                                                         <C>        <C>        <C>        <C>        <C>
Balance at the beginning of period........................  $1,543     $1,793     $1,546     $1,781     $2,117

Charge-offs:
   One-to-four family.....................................      91        117         72        112        360
   Commercial real estate.................................      --         --        118         --        150
   Construction and land loans............................      --         --         --         --         --
   Consumer...............................................     246        196         82         64         38
   Commercial business....................................       1         35         27         --         11
                                                            ------     ------     ------     ------     ------
     Total................................................     338        348        299        176        559
                                                            ------     ------     ------     ------     ------

Recoveries:
   One-to-four family.....................................       3         15         14          7         99
   Commercial real estate.................................      --         12          2         --         --
   Construction and land loans............................      --         --         --         --         --
   Consumer...............................................      85         71         53         28         38
   Commercial business....................................       1         --         --          9          6
                                                            ------     ------     ------     ------     ------
     Total................................................      89         98         69         44        143
                                                            ------     ------     ------     ------     ------
Net charge-offs...........................................    (249)      (250)      (230)      (132)      (416)
Additions charged to operations...........................     229         --        477       (103)        80
                                                            ------     ------     ------     ------     ------
Balance at end of period..................................  $1,523     $1,543     $1,793     $1,546     $1,781
                                                            ======     ======     ======     ======     ======

Allowance for loan losses as a percentage of total loans
   receivable, net........................................    1.02%      1.17%      1.26%      1.14%      1.27%
                                                            ======     ======     ======     ======     ======

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

Ratio of net charge-offs to average nonperforming loans...  188.64%     23.63%     25.76%     12.08%     30.34%
                                                            ======     ======     ======     ======     ======
</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,
                                          -----------------------------------------------------------------------------
                                                          1999                                   1998
                                          -----------------------------------     -------------------------------------
                                                                      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...................  $     469    $  91,004        60.40%    $    610     $  91,730        68.56%
Commercial real estate..................        235       17,918        11.89          231        14,967        11.19
Consumer ...............................        358       26,020        17.27          249        15,553        11.62
Commercial business.....................        295       15,727        10.44          250        11,549         8.63
Unallocated.............................        166           --           --          203            --           --
                                          ---------    ---------     --------     --------     ---------    ---------
         Total..........................  $   1,523    $ 150,669       100.00%    $  1,543     $ 133,799       100.00%
                                          =========    =========     ========     ========     =========    =========
<CAPTION>
                                                         1997
                                         --------------------------------------
                                                                     Percent
                                                                    of Loans
                                          Amount of   Loan           In Each
                                          Loan Loss   Amounts       Category to
                                          Allowance   by Category   Total Loans
                                          ---------   -----------   -----------
<S>                                       <C>          <C>           <C>


Residential mortgages...................  $     455    $ 105,621        73.09%
Commercial real estate..................        260       16,582        11.47
Consumer ...............................        138       12,723         8.80
Commercial business.....................        171        9,587         6.64
Unallocated.............................        769           --           --
                                          ---------    ---------     --------
         Total..........................  $   1,793    $ 144,513       100.00%
                                          =========    =========     ========


</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                    At December 31,
                                       ----------------------------------------------------------------------------
                                                       1996                                   1995
                                       -----------------------------------   --------------------------------------
                                                                   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................  $     467    $ 108,540        78.86%    $    426      $115,604        81.02%
Commercial real estate...............        343       15,658        11.38          410        14,843        10.40
Consumer ............................         82        8,194         5.95           73         8,810         6.17
Commercial business..................        137        5,241         3.81          140         3,424         2.41
Unallocated..........................        517           --           --          732            --           --
                                       ---------    ---------    ---------     --------     ---------    ---------
         Total.......................  $   1,546    $ 137,633       100.00%    $  1,781      $142,681       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,  1999,  the Bank  had  $85.5
million,  or 30.5% 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 corporate and FHLB stock. The corporate debt obligations  reported includes a
trust  preferred  investment  in  Citigroup  with a book  value of $5.2  million
returning a yield of 7.4% resulting in an estimated market value of $4.8 million
at December 31, 1999. 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, 1999,  the Bank's  investment  securities  portfolio had a weighted
average life of 5.09 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,
                                                         ----------------------------------------------------------------
                                                                  1999                  1998                 1997
                                                         --------------------    ------------------   -------------------
                                                            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>
Investment securities available for sale:
  U.S. government securities...........................   $      0    0.00%        1,000    1.63         2,002    4.67
  Federal agency securities............................     54,803   61.73        37,346   60.93        24,504   57.19
  Corporate debt securities............................     11,420   12.86        15,580   25.42        11,833   27.62
  Tax exempt bonds.....................................      3,624    4.08         3,919    6.40         2,162    5.05
  Public utilities.....................................        200    0.23           300    0.49           750    1.75
  Equity securities....................................     16,183   18.23         1,918    3.13         1,288    3.02
                                                          --------   -----      --------  ------     ---------  ------
    Subtotal...........................................     86,230   97.13        60,063   98.00        42,539   99.30
  FHLB stock...........................................      2,547    2.87         1,228    2.00           306    0.70
                                                          --------   -----      --------  ------     ---------  ------
    Total..............................................   $ 88,777   100.00%    $ 61,291  100.00%    $  42,845  100.00%
                                                          ========   ======     ========  ======     =========  ======

Average remaining life of investment securities........   5.09 Years            3.92 Years           1.89 Years

Other interest earning assets:
  Interest-bearing deposits with banks.................        873   100.00          261    1.17           115    6.34
  Federal funds sold...................................         --      --        22,100   98.83         1,700   93.66
                                                          --------   -----      --------  ------     ---------  ------
      Total............................................   $    873   100.00%    $ 22,361  100.00%    $   1,815  100.00%
                                                          ========   ======     ========  ======     =========  ======
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                         December 31,
                                                            ------------------------------------------
                                                                    1996                1995
                                                            -------------------    -------------------
                                                             Book    Percent of    Book   Percent of
                                                             Value      Total      Value      Total
                                                             -----      -----      -----      -----
<S>                                                       <C>         <C>          <C>      <C>
Investment securities available for sale:
  U.S. government securities...........................        5,013      9.52         5,584     11.82
  Federal agency securities............................       21,503     40.84         3,000      6.35
  Corporate debt securities............................       21,882     41.56        34,350     72.74
  Tax exempt bonds.....................................        2,207      4.19         2,258      4.78
  Public utilities.....................................          848      1.61         1,246      2.64
  Equity securities....................................        1,194      2.28           788      1.67
                                                           ---------    ------     ---------    ------
    Subtotal...........................................       52,647    100.00        47,226    100.00
  FHLB stock...........................................           --        --            --        --
                                                           ---------    ------     ---------    ------
    Total..............................................    $  52,647    100.00%    $  47,226    100.00%
                                                           =========    ======     =========    ======

Average remaining life of investment securities........    1.51 Years              1.80 Years

Other interest earning assets:
  Interest-bearing deposits with banks.................        1,778     20.73         1,972     28.28
  Federal funds sold...................................        6,800     79.27         5,000     71.72
                                                           ---------    ------     ---------    ------
      Total............................................    $   8,578    100.00%    $   6,972    $100.00%
                                                           =========    ======     =========    =======

 </TABLE>
                                       16

<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, 1999.
<TABLE>
<CAPTION>

                                                                   December 31, 1999
                                      ---------------------------------------------------------------------------
                                      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>
Federal agency obligations..........  $    --      $ 23,998     $  29,796    $  1,009     $ 54,803      $52,993
Corporate bonds.....................       --         5,199         1,035       5,186       11,420       10,723
Public utilities....................       --            --           200          --          200        3,469
Tax exempt bonds....................       --           428         2,196       1,000        3,624          191
Other ..............................       --            --            --      18,730       18,730       18,167
                                      -------      --------     ---------    --------     --------      -------
  Total securities..................  $    --      $ 29,625     $  33,227    $ 25,925     $ 88,777      $85,543
                                      =======      ========     =========    ========     ========      =======

Weighted average yield(1)...........         %         6.00%         6.47%       6.70%        6.38%        6.46%
</TABLE>
- ----------------
(1)      Weighted  average yield has not been adjusted to reflect tax equivalent
         adjustments.


         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,
1999,  mortgage-backed securities totaled $26.4 million or 9.4% of total assets,
all of which were classified as available for sale. At December 31, 1999, 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 6.7% and a weighted average life (including payment  assumption) of 7.1 years
at December 31, 1999.  The  estimated  fair value of the Bank's  mortgage-backed
securities  at December 31, 1999 was $26.4  million which was $1.1 million lower
than the amortized cost of $27.4 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
<PAGE>
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 $26.4 million  mortgage-backed  securities
portfolio at December 31, 1999,  $2.2 million with a weighted  average  yield of
6.9% had contractual  maturities within five years, $2.4 million with a weighted
average yield of 6.5% had contractual  maturities of five to ten years and $21.8
million with a weighted average yield of 6.6% 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

                                       17
<PAGE>
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,
                                                 ---------------------------------------------------------------
                                                         1999                  1998                  1997
                                                 --------------------  -------------------   -------------------
                                                   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.........................................  $ 7,023    25.60%     $    12     0.06%     $    16     0.14%
  FNMA.........................................   14,824    54.05       13,851    69.74        7,752    66.40
  FHLMC........................................    5,518    20.12        5,924    29.82        3,808    32.61
  CMOs.........................................       62     0.23           76     0.38           99     0.85
                                                 -------    -----      -------    -----      -------    -----
      Subtotal.................................   27,427    100.00      19,863    100.00      11,675    100.00

Unamortized premium/discount...................       --       --           --       --           --       --
                                                 -------    -----      -------    -----      -------    -----

      Total....................................  $27,427    100.00%    $19,863    100.00%    $11,675    100.00%
                                                 =======    ======     =======    ======     =======    ======
<CAPTION>
                                                          1996                 1995
                                                --------------------   --------------------
                                                  Book    Percent of     Book    Percent of
                                                  Value      Total       Value      Total
                                                --------   --------    --------   -------
<S>                                               <C>      <C>        <C>        <C>

Mortgage-backed securities available for sale:
  GNMA.........................................  $    19     0.40%     $    25     9.80%
  FNMA.........................................    3,540    75.11           --       --
  FHLMC........................................    1,035    21.97           75    30.20
  CMOs.........................................      119     2.52          153    60.00
                                                 -------    -----      -------    -----
      Subtotal.................................    4,713    100.00         253    100.00

Unamortized premium/discount...................       --       --           --       --
                                                 -------    -----      -------    -----

      Total....................................  $ 4,713    100.00%    $   253    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, 1999,  deposits totaled $189.1 million. At December 31,
1999,  the Bank had a total of $103.1  million in  certificates  of deposit,  of
which $64.5 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, 1999 certificates
of deposit with balances of $100,000 or more totaled $20.6 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.

         The following  table sets forth the deposit  activities of the Bank for
the periods indicated.
<PAGE>
<TABLE>
<CAPTION>
                                                      Year Ended December 31,
                                               ----------------------------------
                                                  1999         1998         1997
                                               ---------    ---------     ------
                                                       (Dollars in thousands)
<S>                                            <C>          <C>           <C>
Opening balance..............................  $ 194,205    $ 182,961     $185,508
Deposits.....................................    979,766      843,441      678,376
Withdrawals..................................   (992,067)    (840,130)    (688,820)
Interest credited............................      7,216        7,933        7,897
                                               ---------    ---------     --------

Ending balance...............................  $ 189,120    $ 194,205     $182,961
                                               ---------    ---------     --------

Net increase (decrease)......................  $  (5,085)   $  11,244     $ (2,547)
                                               =========    =========     ========

Percent increase (decrease)..................     (2.62)%       6.15%       (1.37)%
                                               ========     ========      =======
</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, 1999.
<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........   $ 16,712     $ 12,621      $20,120      $32,994      $ 82,447
Certificates of deposit of $100,000 or more.......      5,061        3,745        6,284        5,518        20,608
                                                     --------     --------      -------      -------      --------

Total of certificates of deposit..................   $ 21,773     $ 16,366      $26,404      $38,512      $103,055
                                                     ========     ========      =======      =======      ========
</TABLE>

         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,
                                                  ------------------------------------------------------------
                                                         1999                  1998                  1997
                                                  -----------------    -----------------     -----------------
                                                  Amount    Percent    Amount     Percent    Amounts   Percent
                                                  ------    -------    ------     -------    -------   -------
                                                                       (Dollars in thousands)
<S>                                              <C>        <C>        <C>        <C>        <C>         <C>
Transactions and savings deposits:
Noninterest-bearing.........................     $19,560    10.35%     $20,564    10.59%     $13,947     7.62%
Savings accounts............................      43,648    23.08       43,069    22.18       41,924    22.92
NOW accounts................................       8,120     4.29        7,145     3.68        5,677     3.10
Money market accounts.......................      14,737     7.79       14,554     7.49       10,600     5.79
                                                 -------    -----      -------    -----      -------    -----
  Total.....................................      86,065    45.51       85,332    43.94       72,148    39.43
                                                 -------    -----      -------    -----      -------    -----

Certificates of deposit:
0.00-3.99%..................................       3,419     1.81        3,184     1.64        2,464     1.35
4.00-5.99%..................................      87,850    46.45       88,583    45.61       85,121    46.52
6.00-7.99%..................................      11,786     6.23       17,106     8.81       23,228    12.70
8.00-9.99%..................................          --       --           --       --           --       --
10.00% and over.............................          --       --           --       --           --       --
                                                 -------    -----      -------    -----      -------    -----
Total certificates of deposit...............     103,055    54.49      108,873    56.06      110,813    60.57
                                                 -------    -----      -------    -----      -------    -----
Total deposits..............................     $189,120   100.00%    $194,205   100.00%    $182,961   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, 1999.
<TABLE>
<CAPTION>
                                                                                               Percent
                                                 2.00-3.99% 4.00-5.99% 6.00-7.99%    Total    of Total
                                                 ---------  ---------  ----------    -----    --------
                                                                (Dollars in thousands)
Certificate accounts maturing in quarter ending:
<S>                                              <C>        <C>        <C>        <C>           <C>
December 31, 1999...........................     $ 2,670    $    --    $    --    $ 2,670       2.59%
March 31, 2000..............................         749     13,280       5074     19,103      18.54
June 30, 2000...............................          --     13,919      2,447     16,366      15.88
September 30, 2000..........................          --     13,395      1,110     14,505      14.08
December 31, 2000...........................          --     11,882         17     11,899     11.55
March 31, 2001 .............................          --      4,449        767      5,216       5.06
June 30, 2001...............................          --      6,970        100      7,070       6.86
September 30, 2001..........................          --      4,088         --      4,088       3.97
December 31, 2001...........................          --      3,220         91      3,311       3.21
March 31, 2002..............................          --      1,741         37      1,778       1.73
June 30, 2002...............................          --      1,198        525      1,723       1.67
September 30, 2002..........................          --      1,560        678      2,238       2.17
December 31, 2002...........................          --      1,572        844      2,416       2.34
Thereafter..................................          --     10,576         96     10,672      10.35
                                                 -------    -------    -------    -------    -------
Total   ....................................       3,419     87,850     11,786    103,055     100.00%
                                                 =======    =======    =======    =======    =======
Percent of total............................        3.32%     85.25%     11.44%    100.00%
                                                 =======    =======    =======    =======


</TABLE>
                                       21

<PAGE>
Borrowed Funds. Set forth below is a schedule detailing the Bank's borrowings.
<TABLE>
<CAPTION>
                                                                                        At December 31,
                                                                             ----------------------------------
                                                                                1999         1998         1997
                                                                             ---------    ---------     -------
                                                                                          (In Thousands)
<S>                                                                          <C>          <C>           <C>
Short-Term Borrowings:
  Repurchase Agreements - FHLB.........................................      $ 14,000     $  5,000      $    --
  Overnight Advances - FHLB............................................           200           --           --
Long-Term Borrowings:
Repurchase Agreements - FHLB...........................................        20,000           --           --
  Term Advances - FHLB.................................................        16,000        5,000           --
                                                                             --------     --------      -------
    Total Borrowings...................................................      $ 50,200     $ 10,000      $    --
                                                                             --------     --------      -------

Weighted Average interest cost of short-term borrowings during the year          5.71%        5.27%          --%
                                                                             --------     --------      -------
Weighted Average interest cost of long-term borrowings during the year.          5.32%        4.73%          --%
                                                                             --------     --------      -------

Average Balance of borrowings outstanding during the year..............      $ 32,841     $  1,264      $    --
                                                                             --------     --------      -------
</TABLE>
         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.  In 1998, the Bank hired an experienced  trust officer.  At
December 31, 1999, the Bank maintained 208 trust/fiduciary  accounts, with total
assets of $30.8  million  under  management  as compared to 111  trust/fiduciary
accounts  with $18.9 total assets at December 31, 1998.  Management  anticipates
that in the future the Trust Department will become a more significant component
of the Bank's business.

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, 1999,  the Bank had 101  full-time  employees and 13
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.
<PAGE>
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  companies,  are subject to  regulation by the Federal
Reserve Board and file reports with the Federal Reserve Board. Any

                                       22

<PAGE>
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.

         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
<PAGE>
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 any banking  organization has violated any law,
or has continued unauthorized or unsafe practices in conducting the

                                       23
<PAGE>
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.

         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.
<PAGE>
         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.

         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

                                       24
<PAGE>
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.

         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.
<PAGE>
         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)   "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

                                       25
<PAGE>
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,  1999,  the Bank had $16.2  million of  securities
pursuant to this  exception.  As a savings  bank,  the Bank may also continue to
sell savings bank life insurance.

         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.
<PAGE>
         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 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

                                       26
<PAGE>
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.

         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
<PAGE>
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 state which may be held
or  controlled by a bank or bank holding  company to the extent such  limitation
does not

                                       27

<PAGE>
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."

         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
<PAGE>
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;  (3) any bank  holding  company  acquires  direct or  indirect
ownership or control of more than 5% of the voting stock of

                                       28

<PAGE>
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
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.

         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.
<PAGE>
         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  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,

                                       29
<PAGE>
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.

         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.

         Financial  Services  Modernization  Act.  On  November  12,  1999,  the
Gramm-Leach-Bliley  Act  was  signed  into  law,  repealing  provisions  of  the
depression-era Glass-Steagall Act, which prohibited commercial banks, securities
firms, and insurance  companies from affiliating with each other and engaging in
each other's  businesses.  The major  provisions of the Act took effect on March
12, 2000.

         The Act  creates  a new type of  financial  services  company  called a
"Financial Holding Company" (an "FHC"), a bank holding company with dramatically
expanded  powers.  FHCs  may  offer  virtually  any type of  financial  service,
including  banking,   securities   underwriting,   insurance  (both  agency  and
underwriting)  and merchant  banking.  The Federal Reserve serves as the primary
"umbrella"  regulator  of FHCs.  Balanced  against the  attractiveness  of these
expanded powers are higher standards for capital  adequacy and management,  with
heavy penalties for noncompliance.

         Bank holding  companies that wish to engage in expanded  activities but
do not wish to  become  financial  holding  companies  may  elect  to  establish
"financial subsidiaries," which are subsidiaries of national banks with expanded
powers.  The Act permits  financial  subsidiaries to engage in the same types of
activities  permissible for nonbank subsidiaries of financial holding companies,
with the exception of merchant banking,  insurance  underwriting and real estate
investment and development.  Merchant banking may be permitted after a five-year
waiting period under certain regulatory circumstances.
<PAGE>
         Implementing  regulations  under the Act have not yet been promulgated,
and though the Company  cannot  predict the full impact of the new  legislation,
there is likely to be consolidation  among financial  services  institutions and
increased  competition  for the  Company.  The Company  expects to remain a bank
holding  company  for the time  being and access  its  options as  circumstances
change.

         Federal  Securities  Law. The Common Stock of the Company is registered
with the SEC under the Exchange  Act,  prior to  completion  of the Offering and
Reorganization.  The Company is 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

                                       30
<PAGE>
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.

         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, 1999, 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."

         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.
<PAGE>
         As a member, the Bank is required to purchase and maintain stock in the
FHLB of New York.  As of December  31,  1999,  the Bank had $2.5 million of FHLB
stock.  The dividend  yield from FHLB stock was 6.75% at December  31, 1999.  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.



                                       31
<PAGE>
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.

         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.

         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, 1999, 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

<PAGE>
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.


                                       32
<PAGE>
         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.

Executive Officers of the Registrant

         Listed below is  information,  as of December 31, 1999,  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                  49            President and Chief Executive Officer since 1990

Eric E. Stickels                   38            Senior Vice President and Chief Financial Officer since 1998

Thomas H. Dixon                    45            Senior Vice President\Credit Administration since 1996

</TABLE>
                                       33

<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,  1999.  The  aggregate  net book value of the
Bank's premises and equipment was $5.3 million at December 31, 1999.
<TABLE>
<CAPTION>
                                        Original             Date of         Net Book Value
                                          Year                Lease            of Property
     Location                           Acquired           Expiration     at December 31, 1999
- ----------------------------------------------------------------------------------------------
                                                                             (In thousands)
<S>                                       <C>                  <C>           <C>
Main Office:
182 Main Street                           1889                 N/A           $ 2,779
Oneida, New York  13421

Branch Offices:
Camden Branch                             1997                 N/A             1,065
41 Harden Boulevard
Camden, New York 13316

Canastota Branch                          1999                 N/A               510
102 S. Peteboro St.
Canastota, New York 13032

Cazenovia Branch                          1971                 N/A               132
48 Albany Street
Cazenovia, New York 13035

Hamilton Branch                           1976                 N/A                51
35 Broad Street
Hamilton, New York 13346

Convenience Center                        1988                 N/A               264
585 Main Street
Oneida, New York 13421


Operations Center
126 Lenox Avenue                          1989                 N/A               500
Oneida, New York 13421
</TABLE>

ITEM 3.           LEGAL PROCEEDINGS
- -----------------------------------

         Much of the Bank's  market area is included  in the  270,000-acre  land
claim of the Oneida  Indian  Nation  ("Oneidas").  Over 14 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,  the Oneidas and the U.S.  Justice  Department  filed motions to
amend the long  outstanding  claim  against  the State of New York.  The  motion
attempts to include in the claim,  various named and 20,000  unnamed  additional
<PAGE>
defendants,  who own real  property  in parts of Madison  and  Oneida  counties,
thereby  including the additional  defendants in the original suit.  Neither the
Bank nor the  Company is a named  defendant  in the  motion.  The United  States
District Court heard  arguments on the matter in late March 1999 and appointed a
"settlement  master"  to help the  parties  negotiate  an  agreement  in lieu of
further litigation.

         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

                                       34
<PAGE>
communications that individual  landowners will not be adversely affected by the
ongoing litigation. The Company continues to monitor the situation.

         The Company is not  involved  in any other  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
Company.

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, 1999 to a vote of securityholders.

                                     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, 1999 (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 7A.          QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
- ---------------------------------------------------------------------------

         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  longer-term  fixed-rate  one-to-four  family  residential
mortgage  loans into the secondary  market  without  recourse and on a servicing
retained  basis;  and (iii)  managing the Company's  investment  activities in a
prudent  manner  in  the  context  of  overall  balance  sheet   asset/liability
management.  Investing in  shorter-term  securities  will  generally  bear lower
yields as compared to  longer-term  investments,  but which better  position the
Bank for increases in market interest rates and 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, 1999 totaled  $64.5  million,  or 29.4% of
total  interest-bearing   liabilities.   The  wholesale  arbitrage  strategy  of

<PAGE>

investing  allows the  Company to invest in  longer-term  assets by hedging  the
additional  interest rate risk with liabilities of similar maturity or repricing
characteristics. Borrowed funds that mature in one year or less, at December 31,
1999  totaled  $14.2  million,  or 6.5% of total  interest-bearing  liabilities.
Management  believes  that this balanced  approach to investing  will reduce the
exposure to interest rate fluctuations will enhance long-term profitability.

                                        35

<PAGE>
         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, 1999, 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 2.65%.
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

         The  following  table  sets forth the  amounts of all  interest-earning
assets and interest-bearing  liabilities outstanding at December 31, 1999, 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, 1999, on the basis of contractual
maturities,  scheduled loan amortization,  and scheduled rate adjustments within
the selected time  intervals.  Savings  accounts were assumed to decay at 9.50%,
9.75%, 10.00%,  10.25%, 10.50% and 50.00%; NOW accounts were assumed to decay at
9.20%,  9.35%,  9.55%,  9.70%,  9.90% and 52.30%; and money market accounts were
assumed  to decay at  18.65%,  19.30%,  20.00%,  20.65%,  21.40%  and 0% for the
periods of one to two years,  two to three years,  three to four years,  four to
five years and more than five years, respectively.  Prepayment and deposit decay
rates can have a significant impact on the Company's estimated gap.


                                       36
<PAGE>
         While the Company  believes the data to be reasonable,  there can be no
assurance that the contractual maturity,  repricing periods and decay rates will
approximate actual future loan prepayment and deposit withdrawal activity.

<TABLE>
<CAPTION>
                                                       At  December  31,  1999
                                 -------------------------------------------------------------------------      Fair
                                                                                         Thereafter Total       Value
                                  -------    -------    -------    -------    -------    -----------------     -------
<S>                              <C>        <C>        <C>        <C>        <C>        <C>        <C>         <C>
Interest Earning Assets:
Fixed Rate:
  Loans receivable.............  $ 23,234   $ 10,441   $  7,457   $  5,162   $  2,927   $ 12,985   $ 62,206    $ 62,517
Average interest rate..........      8.22%      8.75%      8.75%      8.52%      8.13%      7.58%      8.39%
  Investment and MBS...........     1,667      8,241      6,809      8,225     12,972     54,595     92,509      88,749
Average interest rate..........      6.83%      6.11%      6.08%      5.97%      6.18%      6.52%      6.35%
Variable Rate:
  Loans receivable.............    57,660     13,683      5,888      7,385      3,847          7     88,470      89,277
Average interest rate..........      8.33%      8.08%      8.09%      7.91%      6.92%      9.00%      8.13%
  Investment and MBS...........     5,000         --         --         --         --         --      5,000       5,016
Average interest rate..........      7.61%        --         --         --         --         --       7.61%
  Federal funds................        --         --         --         --         --         --         --          --
Average interest rate..........        --         --         --         --         --         --         --          --
  Equity securities............        --         --         --         --         --     18,695     18,695      18,133
Average interest rate..........        --         --         --         --         --       6.39%      6.39%
                                 --------   --------   --------   --------   --------   --------   --------
Total interest-earning assets..  $ 87,561   $ 32,365   $ 20,154   $ 20,772   $ 19,746   $ 86,282   $266,880    $263,692
                                 ========   ========   ========   ========   ========   ========   ========    ========

Interest-bearing liabilities:
Fixed Rate:
 Certificate accounts.........   $ 66,105   $ 19,677   $  8,118   $  4,171   $  3,613   $     66   $101,750    $101,782
Average interest rate.........       4.99%      5.31%      5.60%      5.56%      5.34%      5.73%      5.14%
  Borrowings..................      9,200         --     15,000     11,000         --      5,000     40,200      39,151
Average interest rate.........       5.81%        --       5.33%      5.76%        --       4.94%      5.62%
Variable Rate:
  Certificate accounts........      1,305         --         --         --         --         --      1,305       1,305
Average interest rate.........       5.12%        --         --         --         --         --       5.12%
  Savings accounts............      4,148      4,252      4,360      4,470      4,583     21,835     43,648      43,648
Average interest rate.........       2.50%      2.50%      2.50%      2.50%      2.50%      2.50%      2.50%
  Money market and NOW........      4,233      3,529      3,641      3,757      3,876      3,821     22,857      22,869
Average interest rate.........       2.46%      2.46%      2.46%      2.46%      2.46%      2.46%      2.46%
  Borrowings..................     10,000         --         --         --         --         --     10,000       9,739
Average interest rate.........       6.14%        --         --         --         --         --       6.14%
Total interest-bearing
  liabilities.................   $ 94,991   $ 27,458   $ 31,119   $ 23,398   $ 12,072   $ 30,722   $219,760    $218,494
                                 --------   --------   --------   --------   --------   --------   --------    --------

Interest sensitivity gap/period  $ (7,430)  $  4,907   $(10,965)  $ (2,626)  $  7,674   $ 55,560   $ 47,120
                                 --------   --------   --------   --------   --------   --------   --------
Cumulative sensitivity gap....   $ (7,430)  $ (2,523)  $(13,488)  $(16,114)  $ (8,440)  $ 47,120   $ 47,120
                                 --------   --------   --------   --------   --------   --------   --------
Ratio of interest-earning assets
  to interest-bearing liabilities   92.18%    117.87%     64.76%     88.78%    163.57%    280.85%    121.44%
                                 --------   --------   --------   --------   --------   --------   --------
Cumulative interest sensitivity gap
  as a percentage of total assets   (2.65)%    (0.90)%    (4.81)%    (5,75)%    (3.01)%    16.82%     16.82%
                                 --------   --------   --------   --------   --------   --------   ---------
</TABLE>
<PAGE>
         The  Gap  Table  above  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

                                       37
<PAGE>
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. Except as
described above, the GAP table does not take into account  prepayments of loans,
mortgage-backed  securities or  investments  nor 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 react in
different  degrees to changes in market  interest  rates.  The 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.  As a result of these
shortcomings, the Company focuses more attention on simulation modeling, such as
the Net Income and Portfolio  Value Analysis  discussed  below,  rather than Gap
Analysis.  Even though the Gap Analysis  reflects a ratio of  cumulative  gap to
total assets within the Company's  targeted range of acceptable  limits, the net
income and net portfolio value  simulation  modeling is considered by management
to be more informative in forecasting future income and economic value trends.

         Net Income and Portfolio  Value Analysis.  The Company's  interest rate
sensitivity  is also  monitored  by  management  through the use of a net income
model and a net portfolio value ("NPV") model which  generates  estimates of the
change  in the  Company's  net  income  and NPV  over a range of  interest  rate
scenarios.  NPV is the  present  value of  expected  cash flows from  assets and
liabilities.  The model assumes  estimated loan prepayment  rates;  reinvestment
rates and deposit  decay rates similar to the  assumptions  utilized for the GAP
Table.  The following sets forth the Company's net income and NPV as of December
31, 1999.
<TABLE>
<CAPTION>

       Change in
    Interest Rates                  Net Interest Income    Net Portfolio Value
    In Basis Points        Dollar   Dollar   Percent   Dollar   Dollar   Percent
     (Rate Shock)          Amount   Change   Change    Amount   Change   Change
    --------------         ----------------------------------------------------
                                          (Dollars in thousands)
<S>                        <C>      <C>       <C>      <C>     <C>       <C>
         +300              $9,832   $ (349)   (3.4)%   $38,488 $ (11,866)(23.6)%
         +200               9,986     (195)   (1.9)%    42,399    (7,955)(15.8)%
         +100              10,097      (84)   (0.8)%    46,317    (4,037)(8.0)%
        Static             10,181       --      0.0%    50,354        --   0.0%
         -100              10,444      263      2.6%    52,629     2,274   4.5%
         -200              10,399      219      2.2%    52,188     1,834   3.6%
         -300              10,328      147      1.4%    50,743       389   0.8%

</TABLE>
<PAGE>

         As is the case with the GAP Table, certain shortcomings are inherent in
the  methodology  used in the above  interest rate risk  measurements.  Modeling
changes in Net Income and NPV requires the making of certain assumptions,  which
may or may not reflect the manner in which  actual  yields and costs  respond to
changes in market interest  rates.  In this regard,  the Net Interest Income and
NPV Table  presented  assumes that the  composition  of the  Company's  interest
sensitive  assets and liabilities  existing at the beginning of a period remains
constant  over the period  being  measured  and also  assumes  that a particular
change  in  interest  rates  is  reflected  uniformly  across  the  yield  curve
regardless  of the  duration  to maturity or  repricing  of specific  assets and
liabilities.  Accordingly,  although  the Net Income and NPV Table  provides  an
indication of the Company's interest rate risk exposure at a particular point in
time,  such  measurements  are not  intended  to and do not  provide  a  precise
forecast of the effect of changes in market  interest rates on the Company's net
interest income and will differ from actual results.

ITEM 8.           FINANCIAL STATEMENTS
- --------------------------------------

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

                                       38
<PAGE>
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 1999.

                                    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 23, 2000,
(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.

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 Condition,  December 31, 1999
                       and 1998
                 o     Consolidated  Statements of Income,  Years Ended December
                       31, 1999, 1998 and 1997

                 o     Consolidated  Statements of Comprehensive  Income, Years
                       Ended December 31, 1999, 1998 and 1997

                                       39
<PAGE>
                 o     Consolidated   Statements  of  Changes  in  Stockholders'
                       Equity, Years Ended December 31, 1999, 1998 and 1997
                 o     Consolidated   Statements  of  Cash  Flows,  Years  Ended
                       December 31, 1999, 1998 and 1997
                 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 17, 1998.

         (b)      Reports on Form 8-K:
                  -------------------

                  None

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

         (d)      Not applicable.



                                       40
<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, 2000                  By:  /s/Michael R. Kallet
                                           --------------------
                                           Michael R. Kallet
                                           President and Chief Executive Officer

         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.
<TABLE>
<CAPTION>
<S>                                                      <C>
By:  /s/Michael R. Kallet                                By: /s/Eric E. Stickels
     --------------------                                    -------------------
     Michael R. Kallet, President and Chief                  Eric E. Stickels, Senior Vice President and Chief
       Executive Officer                                       Financial Officer
     (Principal Executive Officer)                           (Principal Financial and Accounting Officer)

Date: March 22, 2000                                     Date: March 22, 2000


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

Date: March 22, 2000                                     Date: March 22, 2000


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

Date: March 22, 2000                                     Date: March 22, 2000


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

Date: March 22, 2000                                     Date: March 22, 2000


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

Date: March 22, 2000                                     Date: March 22, 2000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                      <C>
By:  /s/Michael W. Milmoe                                By: /s/Richard B. Myers
     ---------------------                                   -------------------
     Michael W. Milmoe, Director                             Richard B. Myers, Director

Date: March 22, 2000                                     Date: March 22, 2000

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

Date: March 22, 2000
</TABLE>

                               Table of Contents



         2        President's Message to Shareholders

         3        Your Link To A Brighter Future

         5        Selected Consolidated Financial Data

         6        Management's Discussion and Analysis of
                  Financial Condition and Results of Operation

         19       Report of Independent Accountants

         21       Consolidated Financial Statements

         26       Notes to Consolidated Financial Statements

         44       Board of Directors

         45       Officers

         46       Corporate Information

<PAGE>
                                                                               2

                         A Message to our Shareholders

Oneida  Financial Corp. is proud to take this  opportunity to deliver our second
annual report.  As we enter our second year as a public company,  we are excited
to provide details of past growth as well as a more refined view of where we see
ourselves in the future. I am pleased to report that our strong local commitment
and  community  philosophy  have  allowed us to grow  without  compromising  our
personalized  service.  We will  maintain  this  local  commitment  as it is our
strength and furthermore the infrastructure of our business.

It is with great  pleasure that we can report net earnings in the past year that
surpass  previously  recorded  earnings.  This only bolsters our confidence that
operations at the local level will continue to serve community interests as well
as ours. We have been successful in our expansion of new branches,  which is why
we are confident  that a new branch in Canastota will meet the strong demand for
local banking in this area. This expansion will undoubtedly  further  strengthen
our franchise,  and it is in keeping with a local  commitment,  which is part of
our mission statement.  We continue to look for new branch opportunities as they
arise,  although only in an environment that we can provide a community  banking
experience.

We will continue to develop our  technological  banking expertise as this market
demands,  although in doing so we refuse to sacrifice the  personalized  service
that is the  foundation  of our  business.  In launching  our  Internet  Banking
service we are  maintaining a progressive  stance  toward  technological  market
demands,  while at the same time keeping traditional customer based philosophies
intact.

Services such as the One Card have proven so  successful  in producing  checking
account  growth,  and  cross-selling  new accounts that expansion of services in
this direction is not only timely, but also extremely promising. Also in keeping
with our dedication to convenient banking, we continue to offer extended service
hours.  This has provided  better  service to our already loyal  customers,  and
attracts new friendships as well.

Another area of  remarkable  growth for us in the past year has been in Business
Banking.  We have exceeded our expectations in Business Banking and are creating
a reputation as a major service  provider in the area. The team effort at Oneida
Savings is responsible for its fantastic  successes this past year, and provides
a strong sense of security for further growth.  After one full year in operation
as a public company we are happy to report such successes, and are well prepared
to follow suit for exciting victories in the future.

Our careful planning and  preparations  have allowed an easy transition into the
next century.  We took every step to ensure our systems and our vendors' systems
were year  2000  compliant.  Congratulations  are due for our staff who took the
care to strategize against any foreseen  difficulties in the passage to the year
2000. With the great care that was taken in averting these difficulties, we were
able to ease our customers' minds as well as our own.

I am honored to thank the team at Oneida Financial Corp. for their expertise and
commitment in making 1999 a flagship  year.  Since we have  exceeded  every goal
this past year, we are able to enter the year 2000 proudly, and will realize the
vision that is Oneida Financial Corp.

/s/Michael R. Kallet
- --------------------
Michael R. Kallet
<PAGE>

[GRAPHIC]
President and Chief Executive Officer from left to right:

Eric E. Stickels
Senior Vice President,
Chief Financial Officer,
Corporate Secretary & Trust Officer
Michael R. Kallet
President, Chief Executive
Officer & Trust Officer
Thomas H. Dixon
Senior Vice President,
Credit Administration
Your Link To A Brighter Future
Increased Delivery Options
<PAGE>
3

                         Your Link to a Brighter Future

          Oneida  Savings has long held a tradition  of  excellence  in customer
service. As we expand the delivery options available to our customers,  our goal
is to continue to  solidify  the  friendships  that make our  community  banking
experience  a success.  Our  expansion  of delivery  systems now keeps us on the
cutting edge within the rapidly evolving banking industry,  and we're able to do
so without distancing ourselves from our customers.

         Oneida Savings has successfully  maintained  rapport with our customers
throughout the historical implementation of Drive-Thru Banking, Automated Teller
Machines,  Debit Cards,  and Telephone  Banking.  We credit the success of these
services not merely on the efficiency of their usage, but primarily on the level
of customer  assistance  received.  At Oneida  Savings we strongly  believe that
these services are an addition to, not a replacement of personal attention.

         As we expand  our  delivery  systems to include  Internet  Banking,  we
continue  to  practice  our  customer-based  philosophies  and  in  the  process
personalize  what some  erroneously  conclude is an impersonal  enterprise.  The
option of banking  from the  comfortable  confines of one's home with  extremely
accessible and friendly  support,  is an  appropriate  addition for a bank whose
focus is on personal  service.  It is projected that the use of Internet Banking
services  will more than triple over the next five  years,  proving  that Oneida
Savings'  entrance  into  this  delivery  area is very  timely  and a  strategic
success. The users of our Internet Banking Service will find that the ability to
make  transactions  24 hours a day from the  privacy  of home or  office,  is an
indispensable  option  of  modern  day  banking.  The  option  of  paying  bills
electronically  is a necessity  to those  wishing to economize  their time,  and
vital for those with unconventional work schedules.  The ability to shop at many
of the  premier  Internet  retailer  sites  through  the  security of the bank's
Internet service is an added convenience and a significant source of savings for
our  customers.   In  the  customers'   conversion   from  paper  to  electronic
transactions,  Oneida Savings' proven expertise in providing personal assistance
will be its decided success, and will become a hallmark in helping our customers
gain confidence in this new and exciting banking service.

In  demonstrating  our continued  commitment to banking at the personal level we
offer  longer  service  hours  in our six  branches  than  any  other  financial
institution. This further reinforces the emphasis we place on maintaining a face
to face  relationship  with our  customers,  and providing  the most  convenient
banking  available.  Oneida Savings has always been, and continues to be forward
thinking in ensuring a strong foundation for our customers and ourselves.


[GRAPHIC-from left to right: Bob Stinson, Randy Kennedy, Tony Pulverenti,
George Sawner Business Banking Services]

         Business  Banking Services has been an area of much progress for Oneida
Savings and we continue to devote our efforts to its continued  growth.  We feel
that by  proactively  inviting  business  accounts  to join us, we are  creating

<PAGE>
opportunities  to  aggressively  cross-sell  our diverse  selection of financial
products.  Successes in Business Banking Services have allowed Oneida Savings to
increase its already  expansive  list of product  offerings,  which enlarges our
portfolio,  and leads to greater  shareholder value over the long term. Our loan
quality has also remained strong,  with  non-performing  loans and delinquencies
below peer groups, and previous Oneida Savings' year-end levels.

         Relationship banking allows Oneida Savings to

<PAGE>
                                                                               4

[GRAPHIC-from left to right: Bob Stinson, Randy Kennedy, Tony Pulverenti, George
Sawner]

know the customer and broaden our relationship with each area business we serve.
Our  customers  have  provided  us  with  many   opportunities   for  growth  by
recommending  us to their  friends and  business  associates,  thereby  becoming
valuable  advertisers  for the bank.  Oneida Savings prides itself on developing
mutually  beneficial  relationships  with area businesses,  and we have earned a
reputation as a leading commercial lender in the area.

         Oneida Savings retains an experienced  team of lenders who are are well
respected in the communities  they serve,  and known well as industry leaders in
their  field.  Because  we take great care in hiring  locally  for our  Business
Banking  Services team, our customers are very  comfortable in letting us handle
their  business's  needs. Our strength in Business Banking Services has been the
relationships  established  and maintained  throughout the years, as well as the
customer tailored service that allows us to grow so steadily. We have found that
visiting our  customers  at their place of business is effective in  solidifying
these important  friendships.  Our Business Banking  professionals also maintain
levels of authority  that allow them to respond  quickly and  efficiently to the
business community, which is a strong strategy for excellent customer service.

         Oneida Savings  believes that the economic  growth that is vital to all
of our futures  will be fueled by small  business  successes.  Being a community
bank requires that we do our part to help our  communities  develop and prosper,
which is a responsibility that we take very seriously.

         The visibility and success of Oneida Savings clearly  indicates that we
are fast  becoming  the bank of choice for  businesses  and  individuals  in the
markets we serve.  Oneida  Savings will continue to reward its  shareholders  by
providing wise  opportunities  for future growth,  and the confidence that comes
with the firmament of a solid past.
<PAGE>
5
                      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, 1999.  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,
                                                       -------------------------------------------------------
                                                         1999        1998        1997        1996        1995
<S>                                                   <C>         <C>         <C>         <C>         <C>
Selected Financial Condition Data:  (in thousands)
Total Assets                                          $280,212    $248,781    $210,637    $211,095    $205,531
Loans receivable, net                                  149,146     132,256     142,368     135,872     140,677
Mortgage-backed securities                              26,355      20,022      11,780       4,725         280
Investment securities                                   85,543      62,669      43,525      52,926      47,758
Deposits                                               189,120     194,205     182,961     185,508     181,385
Borrowed funds                                          50,200      10,000           -           -           -
Retained earnings                                       29,683      27,710      26,649      25,364      23,616
Paid in capital and common stock                        15,771      15,903           -           -           -
Stockholders' equity                                    39,951      44,134      27,120      25,538      23,951

<CAPTION>

                                                                            At December 31,
                                                       -------------------------------------------------------
                                                         1999        1998        1997        1996        1995
<S>                                                    <C>         <C>         <C>         <C>         <C>
Selected Operations Data:                                      (in thousands except per share data)
Total interest income                                 $18,582     $16,236     $15,863     $15,154      $14,584
Total interest expense                                  8,985       7,999       7,897       7,895        7,628
  Net interest income                                   9,597       8,237       7,966       7,259        6,956
      Provision for loan losses                           229           -         477        (103)          80
  Net interest income after provision for loan losses   9,368       8,237       7,489       7,362        6,876
Non-interest income                                     1,332         966         822         801          910
Non-interest expense                                    6,882       7,379       6,145       5,390        5,270
Income before income taxes                              3,818       1,824       2,166       2,773        2,516
Income taxes                                            1,311         762         881       1,025          898
  Net income                                           $2,507      $1,062      $1,285      $1,748       $1,618
         Net Income per share                           $0.73         N/A         N/A         N/A          N/A
         Cash dividends declared                        $0.15         N/A         N/A         N/A          N/A
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                                                                            At December 31,
                                                       -------------------------------------------------------
                                                         1999        1998        1997        1996        1995
<S>                                                    <C>         <C>         <C>         <C>         <C>
Selected Financial Ratios:
   Performance ratios:
Return on average assets                                  0.95%       0.49%       0.61%       0.84%       0.80%
Return on average equity                                  5.92%       3.54%       4.83%       7.10%       7.13%
Net interest margin                                       3.82%       4.01%       3.97%       3.66%       3.62%
Efficiency ratio                                         62.97%      80.18%      69.93%      66.87%      67.00%
Ratio of average interest-earning assets
  to average interest-bearing liablitites               122.87%     118.21%     117.89%     116.27%     114.83

   Asset quality ratios:
Nonperforming assets to total assets                      0.08%       0.52%       0.57%       0.92%       1.15%
Nonperforming loans to total assets                       0.05%       0.43%       0.42%       0.52%       0.67%
Allowance for loan losses to loans receivable, net        1.02%       1.17%       1.26%       1.14%       1.27%
Allowance for loan losses to nonperforming loans       1153.79%     145.84      200.75%      141.80%    130.02%

   Capital ratios:
Total capital to total assets                            14.26%      17.74%      12.88%      12.10%      11.65%
Average equity to average assets                         16.00%      13.82%      12.69%      11.88%      11.21%

Number of full service offices                               6           5           5           4           4

</TABLE>
<PAGE>
                                                                               6
                    Management's Discussion and Analysis of
                  Financial Condition and Result 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 considerations.  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  retention  or  resale  in the
secondary  market while  retaining  adjustable  rate mortgage  ("ARM") loans and
hybrid  ARM  loans;  (iii)  increasing  the level of higher  yielding  consumer,
commercial real estate and commercial  business loans;  (iv)  maintaining  asset
quality;  (v) improving return of 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
approximately 20 years. In addition,  the Bank intends to use the mutual holding
company structure to maintain the institution as an independent community bank.
<PAGE>
        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. In addition,  the Bank
continues to evaluate the benefits of expanding  its branch  network and service
delivery in contiguous market areas.  During 1999 the Bank opened its sixth full
service branch office in Canastota, New York.

         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,
1999 and the year ended December 31, 1998, the Bank originated $20.0 million and
$24.5  million,  respectively,  of  one-to-four  family  mortgage  loans.  As of
December 31, 1999,  approximately  $81.3 million or 53.9% of the loan  portfolio
consisted of  one-to-four  family  residential  mortgage  loans,  of which $63.1
million were ARM loans and $18.2 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  one-to-four  family loan originations have been fixed-rate loans. Of
the $20.0  million in  one-to-four  family  loans  originated  during the twelve
months ended December 31, 1999,  $15.0 million had fixed rates of interest.  The
Bank is expanding its residential lending market area through the use of outside
mortgage  originators  and expects to  significantly  increase loan  origination
volume.  The  Bank  continues  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
<PAGE>
7

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, 1999, the Bank's portfolio of
consumer,  commercial  real estate and  commercial  business loans totaled $26.0
million, $17.9 million and $15.7 million,  respectively. In the aggregate, these
loans totaled $59.7  million,  or 39.6% of the Bank's total loan  portfolio,  as
compared  with $42.1  million at December 31, 1998.  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 Freddie  Mac,  Fannie Mae and
Ginnie Mae 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, 1999, the Bank's ratio of nonperforming  loans to total
assets was 0.05%  compared  to 0.43% and 0.42% at  December  31,  1998 and 1997,
respectively.  At December  31, 1999,  the Bank's  ratio of  allowance  for loan
losses  to total  loans  was  1.02%  compared  to 1.17%  and 1.26% 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.  During 1999 the Bank has been more  aggressive  in
utilizing this strategy to enhance earnings.  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 grow the loan
portfolio by expanding the lending area well beyond the geographic  service area
of the  branch  network  or  accepting  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,  this strategy will
increase total assets resulting in reduced return on assets in favor of improved
return on equity and enhanced  shareholder value. At December 31, 1999, the Bank
had total  borrowings of $50.2 million at an average cost of 5.62%,  as compared
with $10.0  million in total  borrowings at December 31, 1998 at an average cost
of 5.14%.

         Increasing  Fee Income.  The Bank has sought to increase  its income by
increasing  its sources of fee income.  In this  regard,  the Bank  continues to
expand and enhance the visibility of the Trust  Department.  Management  expects
that fees  generated by the Trust  Department  will increase as the assets under
management grow. At December 31, 1999, the Trust Department had $30.8 million in
assets under  management  compared  with $18.9  million at December 31, 1998. In
<PAGE>
addition,  the Bank  receives fee income from the servicing of loans sold in the
secondary  market.  At December 31, 1999,  loans serviced by the Bank for others
totaled $38.0  million.  Finally,  beginning in 2000,  the Bank intends to offer
Internet banking and e-commerce  capabilities to its customers,  and continue to
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, 1999 were  $280.2  million,  an
increase of $31.4  million or 12.6%,  from $248.8  million at December 31, 1998.
The  increase  in total  assets was  primarily  attributable  to an  increase in
investment  and  mortgage-backed  securities of $29.2 million and an increase of
$16.9  million in loans  receivable,  net. In addition,  cash and due from banks
increased $4.7 million as the Bank increased its liquidity  position in response
to potential  currency  demands at  year-end.  The  increase in  investment  and
mortgage-backed  securities  reflects  the Bank's  leveraging  strategy  and the
investment  of  the  proceeds  of  the  Company's   stock  offering  which  were
temporarily  invested in federal  funds at year-end  1998.  The asset growth was
partially  offset by a decrease  of $22.1  million in federal  funds sold as the
temporary  investment of proceeds from the stock offering  completed on December
30, 1998 were invested in other interest-earning  assets.  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 $14.6 million during
1999.  Real estate loans  increased  $2.2 million  during 1999 while  management
continues to
<PAGE>
                                                                               8

sell certain long-term 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, 1999  through  December 31, 1999 a total of $5.1
million in fixed-rate residential mortgage loans were sold. During 1999 the Bank
transferred a significant  portion of its residential and commercial real estate
loans to a special purpose real estate investment trust subsidiary.  At December
31,  1999,  approximately  $41.9  million  in  loans  were  held  in the  Bank's
subsidiary and are presented on a consolidated basis with the Company's assets.

         Liabilities.  Total liabilities  increased by $35.7 million or 17.4% to
$240.3  million at December  31, 1999 from $204.6  million at December 31, 1998.
The increase was the result of an increase in borrowings of $40.2  million.  The
increase in borrowings  was to support the arbitrage  investment  strategy.  The
increase in  borrowing  was  partially  offset by a decrease of $5.1  million in
deposits to $189.1  million at December 31, 1999 from $194.2 million at December
31, 1998. While  certificates of deposit  accounts  decreased by $5.8 million or
5.3%,  all other  deposit  accounts  increased by $733,000,  to $86.1 million at
December  31, 1999 from $85.3  million at December 31,  1998.  This  increase in
other deposit  accounts  results from the Bank's emphasis on attracting low cost
of funds deposit accounts during 1999. The Bank's newest branch, which opened in
November 1999,  contributed  $925,000 in new deposits by year-end.  The level of
deposits  reported at December 31, 1998 partially  reflects the receipt of stock
subscription proceeds.

         Stockholders'  Equity.  Total stockholders' equity at December 31, 1999
was $40.0 million, a decrease of $4.1 million from $44.1 million at December 31,
1998.  The  decrease  in  stockholders'  equity  is  primarily  the  result of a
reduction in accumulated  other  comprehensive  income,  an increase in treasury
stock,  an increase in unearned  shares of common  stock to be issued  under the
Company's  Employee  Stock  Ownership  Plan  ("ESOP"),  and the  payment of cash
dividends to stockholders. Accumulated other comprehensive income decreased $3.5
million at December 31, 1999 resulting from a valuation adjustment in the market
value of mortgage-backed and investment securities due to higher market interest
rates which increased the net unrealized  loss on the Bank's  available for sale
securities.  The Company's stock repurchase  program acquired a total of 167,100
shares of common stock recorded at cost and held as treasury stock in the amount
of $1.8  million  during the  second  half of 1999.  In  addition,  the  Company
purchased  shares of common  stock in the open market to complete the funding of
the Employee Stock Ownership Plan ("ESOP")  thereby  increasing  unearned shares
under  the  Plan by  $766,000  net of the  1999  allocation  of  shares  to Plan
participants.  Stockholders were paid the first semi-annual dividend during 1999
equal  to  $.15  per  share  of  common  stock   resulting  in  a  reduction  in
stockholders' equity of $534,000. After-tax net income of $2.5 million partially
offset the decreases in stockholders' equity.

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>
9

Average  Balance  Sheet.  The  following  table sets forth  certain  information
relating to the Bank for the years ending  December 31, 1999, 1998 and 1997. 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>
<CAPTION>
                                                               For the Years Ending December 31,
                                                         1999                                 1998
                                          ---------------------------------    -----------------------------------
                                          Average                    Yield/    Average                      Yield/
                                          Balance      Interest       Rate     Balance      Interest         Rate
         (dollars in thousands)
<S>                                       <C>           <C>           <C>       <C>          <C>            <C>
Interest-earning assets:
  Loans receivable                       $136,765      $11,358        8.30%    $138,953     $12,063         8.68%
  Investment and MBS securities           104,294        6,757        6.48%      56,646       3,736         6.60%
  Federal funds                             6,565          323        4.92%       7,274         347         4.77%
  Equity securities                         3,709          144        3.88%       2,550          90         3.53%
- -----------------------------------------------------------------------------------------------------------------
Total Interest-earning assets             251,333       18,582        7.39%     205,423      16,236         7.90%
- -----------------------------------------------------------------------------------------------------------------

Interest-bearing liabilities:

         Money market deposits           $ 14,985      $   491        3.28%    $ 12,519      $  407         3.25%
  Savings accounts                         45,824        1,094        2.39%      44,481       1,295         2.91%
  Interest-bearing checking                 7,890          143        1.81%       6,091         121         1.99%
  Time deposits                           103,018        5,488        5.33%     109,419       6,110         5.58%
  Borrowings                               32,841        1,769        5.39%       1,264          66         5.22%
- -----------------------------------------------------------------------------------------------------------------
Total Interest-bearing liabilities        204,558        8,985        4.39%     173,774       7,999         4.60%
- -----------------------------------------------------------------------------------------------------------------

    Net interest income                                $ 9,597                              $ 8,237
                                                       -------                              -------
    Net interest spread                                               3.00%                                 3.30%
    Net earning assets                   $ 46,775                              $ 31,649
    Net interest margin                                   3.82%                                4.01%
                                                          ====                                 ====
    Ratio of interest-earning assets
      to interest-bearing liabilities                    122.87%                             118.21%
                                                         ------                              ------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                     December 31,
                                          ---------------------------------
                                                         1997
                                          ---------------------------------
                                          Average                   Yield/
                                          Balance      Interest      Rate

<S>                                       <C>          <C>            <C>
Interest-earning assets:
  Loans receivable                       $138,549     $11,973         8.64%
  Investment and MBS securities            56,153       3,638         6.48%
  Federal funds                             4,526         241         5.32%
  Equity securities                         1,205          11         0.91%
                                         --------      ------         ----
Total Interest-earning assets             200,433      15,863         7.91%
                                         --------      ------         ----

Interest-bearing liabilities:

         Money market deposits           $ 10,905     $   349         3.20%
  Savings accounts                         44,148       1,302         2.95%
  Interest-bearing checking                 5,632         111         1.97%
  Time deposits                           109,326       6,135         5.61%
  Borrowings                                    0           0         0.00%
                                         --------      ------         ----
Total Interest-bearing liabilities        170,011       7,897         4.64%
                                         --------      ------         ----

    Net interest income                                $7,966
    Net interest spread                                               3.27%
                                                                      ====
    Net earning assets                   $ 30,422
                                         ========
    Net interest margin                                  3.97%
                                                         ====
    Ratio of interest-earning assets
      to interest-bearing liabilities                   117.89%
                                                        ------

</TABLE>
<PAGE>
                                                                              10
<TABLE>
<CAPTION>

                                                                                       Years Ended December 31,
                                                               ---------------------------------------------------------------------
                                                                           1999 vs. 1998                        1998 vs. 1997
                                                               Increase / (Decrease)     Total      Increase / (Decrease)    Total
                                                                       Due to          Increase/           Due to          Increase/
                                                                Volume       Rate     (Decrease)    Volume       Rate     (Decrease)
                                                                            (dollars in thousands)
<S>                                                             <C>         <C>         <C>          <C>         <C>         <C>
Interest-earning Assets:
         Loans receivable                                     $  (182)     $ (523)     $ (705)       $ 35        $ 55        $ 90
         Investment and mortgage-backed securities              3,087         (66)      3,021          33          65          98
         Federal funds                                            (35)         11         (24)        131         (25)        106
         Equity securities                                         45           9          54          47          32          79
                                                              -------      ------      ------        ----        ----        ----
Total interest-earning assets                                 $ 2,915      $ (569)     $2,346        $246        $127        $373
                                                              -------      ------      ------        ----        ----        ----

Interest-bearing liabilities:
         Money market deposits                                $    81      $    3      $   84        $ 52        $  6        $ 58
         Savings accounts                                          32        (233)       (201)         10         (17)         (7)
         Interest-bearing checking                                 33         (11)         22           9           1          10
         Time deposits                                           (341)       (281)       (622)          5         (30)        (25)
         Borrowings                                             1,701           2        1,703         66           -          66
                                                              -------      ------      ------        ----        ----        ----
                  Total interest-bearing liabilities          $ 1,506      $ (520)      $  986       $142        $(40)       $102
                                                              -------      ------      ------        ----        ----        ----

         Net change in interest income                                                 $ 1,360                               $271
                                                                                       -------                               ----

</TABLE>
<PAGE>
11

Comparison  of  Operating  Results  for the Years  Ended  December  31, 1999 and
December 31, 1998

         General.  Net income for the year-ended  December 31, 1999 increased by
$1.4 million or 136.1%,  to $2.5 million for the year 1999 from $1.1 million for
the year ended  December 31, 1998. The increase was due primarily to an increase
in  interest  income,  an  increase  in  non-interest  income and a decrease  in
non-interest  expense.  The  increase  in income and  decrease  in  non-interest
expense were partially offset by an increase in interest expense, an increase in
the  provision for loan losses and an increase in the provision for income taxes
made through December 31, 1999 as compared with the same period in 1998.

         Interest Income. Interest income increased by $2.3 million or 14.4%, to
$18.6  million for the year ended  December 31, 1999 from $16.2  million for the
year ended December 31, 1998.  The increase in interest  income was derived from
increases  in  investment  activities.   Income  on  mortgage-backed  and  other
investment  securities increased by $3.0 million and income on equity securities
increased by $54,000  between the two periods.  These  increases  were partially
offset by a decrease of $705,000 in income  derived from loans  receivable and a
decrease of $24,000 in income from federal funds sold.

         The increase in interest  income from  investment  and  mortgage-backed
securities  was a result of an increase of $47.6 million in the average  balance
of investments and mortgage-backed securities offset in part by a decrease of 12
basis points in the average yield on investments and mortgage-backed securities.
The increase in the average balance of investment and mortgage-backed securities
was the result of management's use of wholesale arbitrage  transactions employed
to improve  return on equity and the  investment  of proceeds  received from the
stock offering.  Wholesale  borrowing  arrangements are entered into through the
Federal Home Loan Bank of New York with the proceeds used to purchase investment
and mortgage-backed securities. Borrowings increased on average $31.6 million in
1999 as compared with 1998.  The net returns  expected on  individual  wholesale
arbitrage  transactions is much less than typical in retail banking  operations,
therefore  net  interest  margins  are  negatively  impacted in favor of overall
improved  profitability.  The net  interest  margin of the Company  decreased 19
basis points from 4.01%  during 1998 to 3.82%  during 1999.  The decrease in the
average  yield on  investment  and  mortgage-backed  securities is the result of
lower market interest rates available  during the first half of 1999 as compared
with 1998,  the period at which much of the  Company's  investing  activity  was
accomplished.

         The increase in income from equity  securities  was  attributable  to a
$1.2  million  increase  in the  average  balance of equity  investments  and an
increase in the average  yield of 35 basis  points.  The increase in the average
balance of equity  investments was due to the continuing  purchase of FHLB stock
as a condition of FHLB membership and coincident with the borrowing relationship
between the Company and FHLB. At December 31, 1999 the Bank held $2.5 million in
FHLB stock as compared with $1.2 million at December 31, 1998.  The  improvement
in the  average  yield  on  equity  securities  is  also  due to the  additional
investment in FHLB stock, which returned  dividends  throughout 1999 at rates at
or exceeding 6.68%.
<PAGE>
         The  decrease  in  income on loans  resulted  from a  decrease  of $2.2
million in the  average  balance of loans to $136.8  million in 1999 from $139.0
million in 1998,  and a 38 basis point decrease in the average yield on loans to
8.30% from 8.68%.  Management's  strategy is to  emphasize  the  origination  of
consumer and  commercial  business  loans for retention in the Bank's  portfolio
while  maintaining  a  consistent  level of  residential  real estate loans with
excess production of longer-term  fixed-rate  residential real estate loans sold
in the secondary  market on servicing  retained  basis.  As of December 31, 1999
residential real estate loans totaled $81.3 million,  a decrease of $1.1 million
from December 31, 1998.  During the same period a total of $5.1 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 $14.6 million during the
period to $41.7  million at December 31, 1999 from $27.1 million at December 31,
1998.  However,  much of the portfolio growth was experienced in the second half
of 1999,  therefore  the average  balance and interest  income  derived from the
significant  overall  growth  in loans is not  reflected  in the 1999  financial
results.  At December  31, 1999 total loans  receivable  were $150.7  million as
compared  with $133.8  million at December 31, 1998,  an increase of 12.6%.  The
reduction  in yield on loans is a result  of the  lower  market  interest  rates
available during much of 1999 as compared with 1998.

         Interest  income  on  federal  funds  sold  decreased  as a result of a
decrease in the  average  balance of federal  funds of $709,000 to $6.6  million
during 1999 as  compared  with $7.3  million  during  1998.  This  decrease  was
partially  offset by an increase of 15 basis points in the average  yield earned
on federal
<PAGE>
                                                                              12

funds sold as a result of the Federal  Reserve's  increases  in short term rates
during 1999.

         Interest Expense.  Interest expense was $9.0 million for the year ended
December  31,  1999;  an increase of $1.0 million or 12.3% from $8.0 million for
the year ended December 31, 1998. The increase in interest expense was primarily
due to an increase in borrowing expense which was $1.8 million for 1999 compared
with $66,000 for 1998. This increase in interest expense was partially offset by
a decrease of $717,000 in interest paid on deposit  accounts during 1999 to $7.2
million from $7.9 million in 1998.

         The  increase  in  borrowing  expense  was due to the  increase  in the
average balance of borrowings outstanding in the 1999 period to $32.8 million as
compared  with $1.3  million  during the same 1998  period.  In  addition to the
increase in average  balance,  the average rate paid on borrowed funds increased
17 basis  points.  The increase in the volume of  borrowings  was to support the
wholesale arbitrage  investment  activities of the Company.  The increase in the
average rate paid on borrowed funds was due to  management's  desire to lengthen
the  maturity of the borrowed  funds to take  advantage  of the  relatively  low
interest rates available at the time and to better match the maturities or other
repricing characteristics of the selected investment securities purchased.

         The decrease in the average rate paid on deposits was  primarily due to
a decrease  of 40 basis  points in the  average  rate paid on  deposits to 4.20%
during  1999,  from 4.60%  during  1998.  This  reduction  in the cost of retail
deposits is primarily a result of  management's  desire to attract lower cost of
funds core deposits  rather than time deposits.  Core deposits,  including money
market  accounts,   savings  account  and  interest-bearing  checking  accounts,
increased on average  $5.6 million to $68.7  million at an average cost of 2.52%
during 1999 from $63.1  million at an average cost of 2.89% during 1998.  During
the same period time  deposits  decreased  on average  $6.4  million from $109.4
million  during 1998 at an average cost of 5.58% to $103.0 million at an average
cost of 5.33% during 1999.

         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.  The evaluation  considers  volume
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.  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.
<PAGE>
         During the year ended  December 31, 1999  provisions for loan losses of
$229,000 were made compared with no provisions  made during 1998.  The additions
made to the allowance for loan losses were deemed  prudent due to an increase in
total loans of $16.9  million at December 31, 1999 as compared with December 31,
1998 and the increase in origination  activity of commercial  real estate loans,
commercial  business  loans and consumer  loans during 1999 versus 1998.  During
1999 a total of $42.6 million of these higher risk loan types were originated as
compared with $29.1 million  during 1998, an increase of 46.4%.  At December 31,
1999 commercial real estate loans,  commercial business loans and consumer loans
totaled  $59.7  million as compared  with $42.1 million at December 31, 1998, an
increase of 41.8%.  Nonperforming assets decreased substantially between the two
periods to $227,000 at December 31, 1999 from $1.3 million at December 31, 1998.
However,  both periods  experienced a similar level of net  charge-off  activity
with $249,000 in 1999 and $250,000 of net  charge-offs  during 1998. The balance
of the  allowance  for loan losses  remained at $1.5  million at both period end
dates.

         Non-interest  Income.  Non-interest  income  increased  by  $366,000 or
37.9%,  to $1.3 million for the year ended  December 31, 1999 from  $966,000 for
the year ended  December 31, 1998.  The increase was  primarily the result of an
increase in securities  gains  received,  which totaled  $463,000 during 1999 as
compared with $208,000  during 1998,  an increase of $255,000.  Deposit  account
service fees also contributed to the improvement in non-interest  income,  which
increased  by $77,000 to  $496,000  in income  through  December  31,  1999 from
$419,000 through December 31, 1998. In addition,  income derived from the Bank's
trust department  operation increased to $71,000 during 1999 from $14,000 during
1998.  The  Company  experienced  a  decrease  in income on the sale of loans of
$33,000 from 1998 to 1999, due to the reduction in fixed-rate  residential  real
estate loan sales  activity.  During 1999 a total of $5.1  million in loans were
sold  as  compared  with  $16.5  million  during  1998.  All  other  sources  of
non-interest  income  increased  slightly in 1999 to $284,000  from  $274,000 in
1998, an increase of $10,000 or 3.7%.
<PAGE>
13

         Non-interest  Expense.  Non-interest expense decreased by $497,000,  or
6.7%, to $6.9 million for the year ended December 31, 1999 from $7.4 million for
the year ended  December 31, 1998. The decrease was primarily due to a reduction
in charitable  contribution expense of $820,000, a decrease of $64,000 in travel
and meeting expenses,  and a decrease of $57,000 in expenses relating to problem
loans.  These  decreases  in expenses  were  partially  offset by  increases  in
salaries  and employee  benefits of $277,000 and an increase of $167,000  during
1999  in all  other  sources  of  non-interest  expense  including  the  cost to
establish a real estate investment trust ("REIT") subsidiary corporation.

         Salaries and employee  benefits  increased to $4.0 million for the year
ended  December  31, 1999 from $3.7  million  for the same  period in 1998.  The
increase  was  primarily  the result of the  additional  staffing  necessary  to
support  the  expansion  of the branch  network,  trust  services  and  mortgage
operations.  Costs  incurred in the creation of a REIT  subsidiary  corporation,
known as Oneida Preferred Funding Corp., was approximately  $86,000 during 1999.
The REIT was established to invest primarily in the real estate loans originated
by the Bank and to allow the Bank to compete more aggressively in the pricing of
real estate loans. Contribution expense for the year ended December 31, 1999 was
$5,000 compared with $825,000 for the same period in 1998. The increased expense
level  in 1998  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 funding the foundation on a pre-tax basis
during  1998.  Travel and  meeting  expenses  were  $112,000  for the year ended
December  31, 1999 as compared  with  $176,000  for the year ended  December 31,
1998.  Travel and meeting  expenses  were at increased  levels  during 1998 as a
result of the  installation,  training and conversion of the Bank's new in-house
data processing system. Expenses relating to problem loans and other real estate
were $43,000  during 1999 as compared with $92,000 during 1998. The reduction is
attributed to the improved asset quality of the Company between the two periods.

         Provision for Income Taxes. Income tax expense was $1.3 million for the
year ended  December 31, 1999,  an increase of $550,000 from the 1998 income tax
provisions  of  $761,000.  The  increase in income tax  provision  is due to the
improvement in pretax net income of the Company, which was $3.8 million for year
ended  December 31, 1999 compared with $1.8 million for the year ended  December
31, 1998. The effective tax rate decreased to 34.3% for 1999 from 41.8% for 1998
as the Company has employed various  strategies to reduce the tax burden in this
and future periods.

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 non-interest  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  non-interest  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
provisions for income taxes made through  December 31, 1998 as compared with the
same period in 1997.
<PAGE>
         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 all  interest-earning  asset types.  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
<PAGE>
                                                                              14

on investments  and  mortgage-backed  securities.  The increase in average yield
resulted from an increase in mortgage-backed  securities,  particularly  Freddie
Mac and Fannie Mae  balloon  investments,  Ginnie Mae 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.

         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  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
<PAGE>
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 did not result 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.

         Non-interest  Income.  Non-interest  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  non-interest
income  sources  decreased in 1998 to $579,000 from $622,000 in 1997, a decrease
of $43,000 or 6.9%.

Non-interest Expense.  Non-interest expense 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.
<PAGE>
15

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 impacted 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 funding 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.

         Provisions  for Income  Taxes.  Income tax expense was $762,000 for the
year ended  December 31, 1998, a reduction of $119,000  from the 1997  provision
for income taxes of $881,000 the effective tax rate  increased to 41.8% for 1998
from 40.7% for 1997.

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
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,  located in central New York State,  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 14 years ago the United
States Supreme Court ruled in favor of the Oneidas in a lawsuit which Management
<PAGE>
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,  the Oneidas and the U.S.  Justice  Department  filed motions to
amend the long  outstanding  claim  against  the State of New York.  The  motion
attempts to include in the claim,  various named and 20,000  unnamed  additional
defendants,  who own real  property  in parts of Madison  and  Oneida  counties,
thereby  including the additional  defendants in the original suit.  Neither the
Bank nor the  Company is a named  defendant  in the  motion.  The United  States
District Court heard  arguments on the matter in late March 1999 and appointed a
"settlement  master"  to help the  parties  negotiate  an  agreement  in lieu of
further litigation.

         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  longer-term  fixed rate  one-to-four  family  residential
mortgage  loans into the secondary  market  without  recourse and on a servicing
retained  basis;  and (iii)  managing the Company's  investment  activities in a
prudent  manner  in  the  context  of  overall  balance  sheet   asset/liability
management.  Investing in  shorter-term  securities  will
<PAGE>
                                                                              16

generally  bear lower yields as compared to longer-term  investments,  but which
better  position  the Bank for  increases  in market  interest  rates and 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, 1999
totaled  $64.5  million,  or 29.4% of total  interest-bearing  liabilities.  The
wholesale  arbitrage  strategy  of  investing  allows  the  Company to invest in
longer-term assets by hedging the additional interest rate risk with liabilities
of similar maturity or repricing characteristics.  Borrowed funds that mature in
one year or less, at December 31, 1999 totaled $14.2  million,  or 6.5% of total
interest-bearing liabilities. Management believes that this balanced approach to
investing  will  reduce the  exposure  to interest  rate  fluctuations  and will
enhance long-term profitability.

         The Company uses a computer  simulation  model to assist in  monitoring
interest rate risk. As of December  31,1999 a 200 basis point increase in market
interest  rates was estimated to have a negative  impact of 1.9% on net interest
income  during  1999  while a 200 basis  point  decline  in rates  would  have a
positive  impact of 2.2% on net interest  income  during 1999.  This analysis is
based on  numerous  assumptions  including  nature and timing of  interest  rate
levels,  prepayment  on loans and  securities,  deposit  rate  changes,  pricing
decisions on loans and deposits, and other assumptions, and should not be relied
upon as being indicative of expected operating results.

         Impact of the Year 2000. The Company  implemented and tested all system
enhancements and  remediations  related to the year 2000 for compliance prior to
December 31, 1999. As a result, the Company's systems successfully  transitioned
to the year 2000.  Additionally,  the Company  experienced  no  significant  Y2K
related  deposit  declines  in  December  1999,  however,  as a  result  of  the
uninvested  cash on hand for Y2K  contingencies,  interest income was negatively
impacted in the fourth quarter by approximately $25,000. Total costs incurred to
address the year 2000 issue or  otherwise  upgrade and test the Bank's  computer
capabilities are estimated at $100,000 during 1999 and $225,000 during 1998. The
company has experienced no customer problems related to the Y2K issue to date.

         Liquidity.  The  Bank's  primary  sources of funds are  deposits;  FHLB
borrowings;  proceeds  from the  principal  and  interest  payments on loans and
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,  1999,  cash and  interest-bearing
deposits  totaled $8.8 million,  or 3.1% of total  assets.  If the Bank requires
funds  beyond its ability to  generate  them  internally,  it has the ability to
borrow  funds from the FHLB.  The Bank may borrow  from the FHLB under a blanket
agreement,  which  assigns all  investments  in FHLB stock as well as qualifying
<PAGE>
first mortgage loans equal to 150% of the  outstanding  balance as collateral to
secure the amounts  borrowed.  At December 31, 1999, the Bank had  approximately
$22.0 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,  1999,  the Bank had $20.0  million in
borrowings outstanding with the FHLB in repurchase agreements.

         The Bank must also  maintain  adequate  levels of  liquidity to satisfy
loan commitments.  At December 31, 1999, the Bank had outstanding commitments to
originate  loans  of  $12.0  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,  1999,  totaled  $64.5  million.  Based upon the Bank's
experience and 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
<PAGE>
17

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 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%          14.20%
Tier I Capital to Risk-Weighted
Assets                                            4%          23.15%
Total Capital to Risk-Weighted
Assets                                            8%          24.30%

         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. In June 1999,
the FASB issued SFAS No. 137, "Accounting for Derivative Instruments and Hedging
Activities - Deferral of the Effective  Date of FASB  Statement No. 133",  which
amends  SFAS No.  133 so that it is  effective  for all fiscal  quarters  of all
fiscal years  beginning  after June 15, 2000.  Accordingly,  the Statement would
apply to the Company  beginning on January 1, 2001.  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 June 1999,  the FASB issued SFAS No. 136,  "Transfers of Assets to a
Not-for-Profit   Organization   or   Charitable   Trust  that  Raises  or  Holds
Contributions for Others", which establishes standards for transactions in which
an  entity   ("Donor")  makes  a  contribution  by  transferring   assets  to  a
not-for-profit  organization or charitable trust  ("Recipient") that accepts the
assets  from the Donor and agrees to use those  assets on behalf of, or transfer
those  assets,  the return on  investment  of those  assets,  or both to another
entity ("Beneficiary") that is specified by the donor. SFAS No. 136 is effective
for the first quarter  beginning after December 15, 1999 and  accordingly  would
apply to the Company for the quarter ended March 31, 2000.  The Company does not
engage in transfers of this nature. Accordingly, SFAS No. 136 is not expected to
have a material impact on the Company's financial statements.
<PAGE>





                                      1999

                       Consolidated Financial Statements










<PAGE>
19


                       Report of Independent Accountants



The Board of Directors
Oneida Financial Corp.
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 Corp. and its subsidiary at December
31, 1999 and 1998, and the results of their  operations and their cash flows for
each of the three years in the period ended  December 31,  1999,  in  conformity
with  accounting  principles  generally  accepted  in the United  States.  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
auditing standards generally accepted in the United States 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

January 21, 2000
<PAGE>
                                                                              20
<TABLE>
<CAPTION>

Consolidated Statements of Condition
December 31, 1999 and 1998
Assets                                                                        1999             1998
                                                                         -----------       -----------
<S>                                                                      <C>               <C>
Cash and due from banks                                                  $ 8,814,777       $ 4,056,047
Federal funds sold                                                                 -        22,100,000
                                                                         -----------       -----------
       Total cash and cash equivalents                                     8,814,777        26,156,047

Investment securities, at fair value                                      85,542,549        62,668,656
Mortgage-backed securities, at fair value                                 26,354,588        20,022,420
Mortgage loans held for sale                                                 340,713         1,862,923
Loans receivable                                                         150,327,854       131,935,891
Allowance for credit losses                                               (1,522,890)       (1,542,542)
                                                                         -----------       -----------
       Net loans receivable                                              148,804,964       130,393,349
Premises and equipment,  net                                               5,301,128         4,853,534
Accrued interest receivable                                                1,766,643         1,600,342
Refundable income taxes                                                            -           134,946
Other real estate 93,925                                                     224,193
Other assets                                                               3,193,041           864,725
                                                                         -----------       -----------

       Total Assets                                                      $280,212,328      $248,781,135
                                                                         ============      ============

Liabilities and Stockholders' Equity
Due to depositors                                                       $188,270,946      $193,398,105
Mortgagors' escrow funds                                                     849,548           806,777
Borrowings                                                                50,200,000        10,000,000
Other liabilities 673,897                                                    442,287
Income taxes payable                                                         267,171                 -
                                                                        ------------      ------------
       Total liabilities                                                $240,261,562      $204,647,169
                                                                        ------------      ------------
Stockholders' equity:
   Common stock, $.10 par value, 8,000,000 shares authorized;
      3,580,200 shares issued and outstanding                                358,020           358,020
   Additional paid-in capital                                             15,412,746        15,545,422
   Retained earnings                                                      29,682,707        27,709,840
   Accumulated other comprehensive (loss) income                          (2,584,406)          922,006
   Treasury stock (at cost, 167,100 shares)                               (1,751,137)                -
   Common shares issued under employee stock plans - unearned             (1,167,164)         (401,322)
                           Total stockholders' equity                     39,950,766        44,133,966
                                                                         -----------       -----------

       Total Liabilities and Stockholders' Equity                        $280,212,328      $248,781,135
                                                                         ============      ============
</TABLE>

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
<PAGE>
21
<TABLE>
<CAPTION>

Consolidated Statements of Income
Years Ended December 31, 1999, 1998 and 1997

                                                         1999           1998            1997
                                                      ----------     ----------     ----------
<S>                                                  <C>            <C>            <C>
Interest and dividend income:
Interest and fees on loans                           $11,358,010     $12,063,146   $11,973,668
Interest and dividends on investment securities:
     U. S. Government and agency obligations           2,760,142      2,246,841      2,323,169
     Corporate obligations                             1,948,268        667,594      1,087,658
     Mortgage-backed securities                        1,842,299        654,794         13,436
     Other                                               349,793        255,833        224,687
     Interest on federal funds sold
        and interest-bearing deposits                    323,104        347,470        240,597
                                                     -----------     -----------   -----------

             Total interest and dividend income       18,581,616     16,235,678     15,863,215
                                                     -----------     -----------   -----------

Interest expense:
     Savings deposits                                  1,094,229      1,295,386      1,240,791
     Money market and Super NOW                          634,267        527,857        460,486
     Time deposits                                     5,487,527      6,109,874      6,196,440
     Short-term borrowings                               384,548         51,353              -
     Long-term borrowings                              1,384,447         14,452              -
                                                     -----------     -----------   -----------

             Total interest expense                    8,985,018      7,998,922      7,897,717
                                                     -----------     -----------   -----------

Net interest income                                    9,596,598      8,236,756      7,965,498
Provision for credit losses                              229,102              -        476,886
                                                     -----------     -----------   -----------

             Net interest income after
               provision for credit losses             9,367,496      8,236,756      7,488,612
Other income                                           1,332,247        965,934        821,530
Other expenses                                         6,882,086      7,378,945      6,144,510
                                                     -----------     -----------   -----------

             Income before income taxes                3,817,657      1,823,745      2,165,632

Provision for income taxes                             1,311,000        761,417         881,000
                                                     -----------     -----------    -----------

             Net Income                               $2,506,657     $1,062,328      $1,284,632
                                                      ==========     ==========      ==========

Earnings per share - basic                            $     0.73     $        -      $        -
                                                      ----------     ----------      ----------
</TABLE>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
<PAGE>
                                                                              22
<TABLE>
<CAPTION>
Consolidated Statements of Comprehensive Income
Years Ended December 31, 1999, 1998 and 1997
                                                                1999              1998            1997
                                                           -----------      ----------        ---------
<S>                                                         <C>             <C>             <C>
Net income                                                  $2,506,657      $1,062,328      $1,284,632
Unrealized (losses) gains on securities:
Unrealized holding (losses) gains arising during period     (5,380,993)        917,537          531,867
         Less: Reclassification adjustment for
             gains included in net income                     (463,027)       (207,642)         (81,750)


                                                            (5,844,020)        709,895          450,117
Net income tax effect                                        2,337,608        (259,364)        (153,040)

Other comprehensive (loss) income, net of tax               (3,506,412)        450,531          297,077
Comprehensive (loss) income                                 $ (999,755)     $1,512,859      $ 1,581,709
                                                            ==========      =========       ===========
</TABLE>

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
<PAGE>
                                                                              23
<TABLE>
<CAPTION>
Consolidated Statements of Changes in Stockholders' Equity
Years Ended December 31, 1999, 1998 and 1997


                                                                   Common Stock            Additional
                                                              ------------------------       Paid-In          Retained
                                                              Shares            Amount       Capital          Earnings
                                                              ------            ------       -------          --------
<S>                                                          <C>               <C>         <C>              <C>
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 acquired                                                 -               -               -                -
Shares issued under ESOP plan                                        -               -           1,822                -
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
Adjustment of net proceeds
from sale of common stock                                            -               -        (123,000)               -
Net income                                                           -               -               -        2,506,657
ESOP shares acquired                                                 -               -               -                -
Shares issued under ESOP plan                                        -               -                        (9,676) -
Common stock cash dividends: $.15 per share -                        -               -        (533,790)               -
Treasury stock purchased                                             -               -               -                -
Other comprehensive income (loss), net of tax:
Unrealized losses on securities
                  net of reclassification adjustment -               -               -               -       (3,506,412)

                                                             ---------        --------     -----------     ------------
Balance at December 31, 1999                                 3,580,200        $358,020     $15,412,746     $ 29,682,707
                                                             =========        ========     ===========     ============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                                                              Common Stock
                                                               Accumulated                     Issued Under
                                                                  Other                          Employee
                                                               Comprehensive      Treasury      Stock Plans -
                                                                  Income          Stock           Unearned         Total
                                                                  ------          -----           --------         -----
<S>                                                             <C>               <C>              <C>          <C>
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 acquired                                                   -                -         (549,500)        (549,500)
Shares issued under ESOP plan                                          -                -          148,178          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                -         (401,322)      44,133,966
Adjustment of net proceeds
from sale of common stock                                              -                -                -         (123,000)
Net income                                                             -                -                -        2,506,657
ESOP shares acquired                                                   -                -         (912,340)        (912,340)
Shares issued under ESOP plan                                          -                -          146,498          136,822
Common stock cash dividends: $.15 per share -                          -                -         (533,790)
Treasury stock purchased                                               -       (1,751,137)               -       (1,751,137)
Other comprehensive income (loss), net of tax:
Unrealized losses on securities
                  net of reclassification adjustment -                 -                -       (3,506,412)

                                                             -----------      -----------      -----------     ------------
Balance at December 31, 1999                                 $(2,584,406)     $(1,751,137)     $(1,167,164)    $ 39,950,766
                                                             ===========      ===========      ===========     ============

</TABLE>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
<PAGE>
                                                                              24
<TABLE>
<CAPTION>
Consolidated Statements of Cash Flows
Years Ended December 31, 1999, 1998 and 1997
                                                                              1999                    1998               1997
                                                                         -----------               -----------       ----------
<S>                                                                       <C>                       <C>              <C>
Operating activities:
  Net income                                                              $ 2,506,657               $1,062,328       $1,284,632
  Adjustments to reconcile net income to
    net cash provided by operating activities:
        Depreciation                                                         654,307                   531,517          416,649
        Amortization of premiums and
           (accretion of discounts) on securities, net                        (9,712)                   83,929          150,991
              Provision for credit and other real estate losses                                      229,102 -          704,144
              Provision for deferred income taxes                            (33,891)                 (204,493)
              Gain on sales and calls of securities, net                    (463,027)                  (81,750)
              ESOP shares earned                                             136,822                   150,000                -
              Contribution of common stock to Charitable Foundation                -                                  701,620 -
              Loss on sale of other real estate owned                         72,189                    86,523           47,513
              Gain on sale of loans                                          (17,709)                 (152,883)         (32,522)
              Income taxes refundable (payable)                              402,117                    10,000          (70,507)
              Accrued interest receivable                                   (166,301)                  (32,713)          86,640
              Other assets                                                    43,183                   215,141           (4,399)
              Other liabilities231,610                                       (54,260)                  330,978
              Origination of loans held for sale                          (3,583,913)              (18,194,662)      (3,976,263)
                                                                        -----------               -----------       ----------
              Proceeds from sale of loans                                  5,123,832                16,676,139        3,987,657
                                                                        -----------               -----------       ----------

Net cash provided by operating activities                                  5,125,266                   678,530        2,639,270
Investing  activities:
  Purchase of investment securities                                      (76,040,841)              (49,117,396)     (11,315,373)
  Proceeds of maturities, sales or calls
     from investment securities 42,994,548                                30,819,734                21,048,740
  Purchase of mortgage-backed securities                                  (9,221,899)              (13,347,640)      (7,960,459)
  Principal collected on and proceeds from
     sales of mortgage-backed securities                                   7,690,850                 5,134,139          998,195
  Net decrease (increase) in loans                                       (19,108,082)               11,020,798       (7,265,279)
  Purchase of bank premises and equipment                                 (1,101,901)               (1,573,518)      (2,100,884)
  Proceeds from sale of other real estate                                    525,444                   759,475          589,494
                                                                        -----------               -----------       ----------

      Net cash used in investing activities                              (54,261,881)              (16,304,408)      (6,005,566)
                                                                         -----------               -----------       ----------
</TABLE>
The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
<PAGE>
25
<TABLE>
<CAPTION>
Consolidated Statements
of Cash Flows (cont.)
Years Ended December 31, 1999, 1998 and 1997
                                                                            1999              1998            1997
                                                                         ----------      -----------       -----------
<S>                                                                     <C>              <C>              <C>
Financing activities:
         Net increase (decrease) in demand deposits,
           savings, money market, Super NOW and
            mortgagors' escrow accounts                                 $   733,220     $ 13,007,104      $(2,320,962)
         Net decrease in time deposits                                   (5,817,608)      (1,939,734)         (49,374)
         Proceeds from borrowings                                        54,200,000       10,000,000                -
         Repayment of borrowings                                        (14,000,000)               -                -
         Cash dividends                                                    (533,790)               -                -
         Purchase of treasury stock                                      (1,751,137)               -                -
         Net proceeds from sale of common stock                                   -       15,200,000                -
         Adjust net proceeds from sale of common stock                     (123,000)               -                -
         Common stock acquired by ESOP                                     (912,340)        (549,500)               -
                                                                         ----------      -----------       -----------

                Net cash provided by (used in) financing activities      31,795,345       35,717,870       (2,370,336)
                                                                         ----------      -----------       -----------

                Increase (decrease) in cash and cash equivalents        (17,341,270)      20,091,992       (5,736,632)

Cash and cash equivalents at beginning of year                           26,156,047        6,064,055       11,800,687
                                                                         ----------      -----------       -----------

               Cash and Cash Equivalents at End of Year                   8,814,777       26,156,047        6,064,055
                                                                         ----------      -----------       -----------
Supplemental disclosures of cash flow information:
         Cash paid during the year for:
         Interest on deposits and obligations                           $ 8,507,157      $ 7,972,081       $ 7,900,471
         Income taxes                                                     1,258,350          993,674         1,198,025
         Non-cash investing activities:
            Unrealized gain (loss) on investment and mortgage-
              backed securities designated as available for sale         (5,844,020)         709,895          450,117
          Transfer of loans to other real estate                            467,365          762,191          313,576

</TABLE>

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
<PAGE>
                                                                              26
Notes to Consolidated
Financial Statements

1. Reorganization and Stock Offering

Oneida  Financial  Corp. (the  "Company") is a Delaware  corporation,  which was
organized in December  1998 by Oneida  Savings  Bank (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 Bank 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 the
period 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 totaled $868,950,  of which $123,000 was incurred during 1999, and
were  deducted  from  proceeds   resulting  in  net  proceeds  of  approximately
$15,077,000.  Subsequent to the offering,  the Bank's  Employee Stock  Ownership
Plan (ESOP) 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 was 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.


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,  Canastota and Camden and owns
one banking related subsidiary, Oneida Preferred Funding Corporation (OPFC). 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. The
Bank owns all of the outstanding  common stock and 83% of the preferred stock of
OPFC.  The  remaining  17% of  OPFC's  preferred  stock is  owned  by  officers,
employees and employees'  family members of the Bank. OPFC primarily  engages in
investing activities of residential and commercial real estate mortgages.
<PAGE>
27
Notes to Consolidated Financial Statements

2.       Summary of Significant Accounting Policies (cont.)

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 accounting principles
generally  accepted in the United States  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.

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 estimated 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.
<PAGE>
                                                                              28
Notes to Consolidated Financial Statements

2. Summary of Significant Accounting Policies (cont.)

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.

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 property 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.

Trust Department Assets

Assets held in fiduciary or agency  capacities for customers are not included in
the accompanying consolidated statements of condition,  since such items are not
assets of the Company.  Fees associated with providing trust management services
are  recorded on a cash basis of income  recognition  and are  included in Other
Income.
<PAGE>
29

Notes to Consolidated Financial Statements

2. Summary of Significant Accounting Policies (cont.)

Earnings Per Share

Basic  earnings per share  represents  income  available to common  stockholders
divided by the weighted average number of common shares  outstanding  during the
period.  Earnings per common share have been computed  based on the following at
December 31, 1999:

     Net income applicable to common shares            $  2,506,657
                                                       ============
     Average number of common shares outstanding          3,413,506
                                                       ============
     Earning per share                                        $0.73
                                                       ============


Earnings  per  share  is not  presented  for 1998 and  1997  since  the  Company
completed  its offering on December 30, 1998 and,  accordingly,  such data would
not be  meaningful.  The Company has no common stock  equivalents  that would be
dilutive to earnings per share.

Treasury Stock

In June 1999, the Company's  Board of Directors  authorized the repurchase of up
to 5% of Company common stock initially offered (see Note 1). Accordingly, based
on market conditions,  the Company buys its shares on the open market.  Treasury
stock purchases are recorded at cost. During 1999, the Company purchased 167,100
shares of treasury stock at an average cost of $10.48 per share.

Reclassification

Certain 1998 amounts have been  reclassified  to conform with the 1999 financial
statement presentation.


3. Investment Securities and Mortgage-Backed Securities

Investment securities and mortgage-backed securities consist of the following at
December 31:
<PAGE>
<TABLE>
<CAPTION>
                                                                                   1999
                                                     ----------------------------------------------------------
                                                     Amortized             Gross Unrealized
                                                        Cost             Gains          Losses      Fair Value
                                                   ------------        --------      ----------    ------------
<S>                                                  <C>                 <C>          <C>            <C>
Investment Securities
  Available for sale portfolio:
  -----------------------------
    Debt securities:
      U. S. Agencies                               $ 54,802,956        $ 16,200      $1,826,290    $ 52,992,866
      Corporate                                      11,420,017               -         697,151      10,722,866
      State and municipals                            3,624,401           1,794         156,801       3,469,394
      Public utilities                                  200,000               -           8,741         191,259
                                                   ------------        --------      ----------    ------------
                                                     70,047,374          17,994       2,688,983      67,376,385
    Equity investments:
       Mutual funds and other stocks                 16,182,464         675,112       1,238,912      15,618,664
       Federal Home Loan Bank stock                   2,547,500               -               -       2,547,500
                                                   ------------        --------      ----------    ------------
                                                   $ 88,777,338        $693,106      $3,927,895    $ 85,542,549
                                                   ============        ========      ==========    ============
Mortgage-Backed Securities
   Available for sale portfolio:
   -----------------------------
   Federal National Mortgage Association           $ 14,823,919        $  2,976      $  532,245      14,294,650
   Federal Home Loan Mortgagee Corp.                  5,518,589           1,859         262,021       5,258,427
   Government National Mortgage Assoc.                7,022,876               -         282,227       6,740,649
   Collateral Mortgage Obligations                       61,755               -             893          60,862
                                                   ------------        --------      ----------    ------------
                                                   $ 27,427,139        $  4,835      $1,077,386     $26,354,588
                                                   ============        ========      ==========    ============
</TABLE>
<PAGE>
                                                                              30
Notes to Consolidated Financial Statements

3. Investment Securities and Mortgage-Backed Securities (cont.)
<TABLE>
<CAPTION>
                                                                          1998
                                            ----------------------------------------------------------
                                              Amortized             Gross Unrealized
                                                Cost            Gains          Losses      Fair Value
                                             -----------     -----------      --------   ------------
<S>                                          <C>              <C>             <C>         <C>
Investment Securities
  Available for sale portfolio:
  -----------------------------
    Debt securities:
      U. S. Agencies                         $37,346,182     $    48,823      $ 24,225     $ 37,370,780
      Corporate                                1,000,476           8,904             -        1,009,380
      State and municipals                    15,579,538         438,565         2,403       16,015,700
      Public utilities                         3,918,540         139,879         4,112        4,054,307
                                                 300,000           3,152             -          303,152
                                             -----------     -----------      --------      -----------
                                              58,144,736         639,323        30,740       58,753,319
    Equity 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      $  30,74     $ 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 Mortgagee 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>

The amortized cost and approximate fair value of  available-for-sale  securities
(other than equity securities) at December 31, 1999 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>

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

Due after one year through five years      $30,625,383      $29,706,027
Due after five years through ten years      32,227,035       30,981,168
Due after ten years                          7,194,956        6,689,190
                                           -----------      -----------
                  Total                     70,047,374       67,376,385
Mortgage-backed securities                  27,427,139       26,354,588
                                           -----------      -----------
                  Total                    $97,474,513      $93,730,973
                                           ===========      ===========


Gross  gains of  $618,052,  $207,642  and  $83,156  for  1999,  1998  and  1997,
respectively  and gross  losses of  $155,025  and  $1,406 for 1999 and 1997 were
realized on sales and calls of securities  and the tax  provision  applicable to
these net realized  gains and losses  amounted to $185,211,  $83,057 and $32,700
for 1999, 1998 and 1997, respectively.

Investment  securities with a carrying value of $34,831,267 at December 31, 1999
were pledged to collateralize borrowing arrangements and other commitments.
<PAGE>
31

Notes to Consolidated Financial Statements

4. Loans Receivable

The components of loans receivable at December 31 are as follows:

                                                  1999                 1998
                                              ------------         ------------
Residential                                   $ 90,662,574         $ 89,867,849
Consumer loans                                  26,020,295           15,552,517
Commercial real estate                          17,918,013           14,966,946
Commercial loans                                15,726,972           11,548,579
                                              ------------         ------------
                                               150,327,854          131,935,891
Allowance for credit losses                     (1,522,890)          (1,542,542)
                                              ------------         ------------
         Net loans                            $148,804,964         $130,393,349
                                              ============         ============


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 were  $37,989,000,  $37,429,837  and  $26,288,271  at
December 31, 1999, 1998 and 1997, respectively.

Custodial  escrow  balances  maintained  in connection  with the foregoing  loan
servicing, and included in demand deposits were approximately $303,200, $265,600
and $176,600 at December 31, 1999, 1998 and 1997, 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,  1999  and 1998  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>

                                         1999             1998            1997
                                      ---------       ---------       ---------
<S>                                  <C>             <C>              <C>
Balance at beginning of year         $1,542,542      $1,792,715       $1,545,649
Loans charged off                      (337,684)       (347,707)       (299,356)
Recoveries                               88,930          97,534          69,536
Provision for credit losses             229,102               -         476,886
                                     ----------      ----------       ----------
Balance at end of year               $1,522,890      $1,542,542       $1,792,715
                                     ==========      ==========       ==========
</TABLE>
<PAGE>
As of  December  31,  1999 and 1998,  the Bank had no  impaired  loans for which
specific valuation allow- ances were recorded.

Loans having carrying values of $467,365 and $762,191 were  transferred to other
real estate in 1999 and 1998, respectively.
<PAGE>
                                                                              32
Notes to Consolidated Financial Statements

5. Premises and Equipment

Premises and equipment consist of the following at December 31:
<TABLE>
<CAPTION>

                                                    1999                 1998
                                                ----------            ---------
<S>                                             <C>                  <C>
Land and buildings                              $6,556,194           $5,836,561
Equipment and fixtures                           3,679,600            3,364,691
Construction in progress                            84,253               19,576
                                                ----------            ---------
                                                10,320,047            9,220,828
Accumulated depreciation                        (5,018,919)          (4,367,294)
                                                ----------            ---------
         Net book value                         $5,301,128           $4,853,534
                                                ==========           ==========
</TABLE>

Depreciation expense was $654,307, $531,517 and $416,649 in 1999, 1998 and 1997,
respectively.
6. Due to Depositors

Amounts due to depositors at December 31 are as follows:
<TABLE>
<CAPTION>
                                                        1999              1998
                                                   -----------       -----------
<S>                                                <C>              <C>
Non-interest bearing demand                       $ 19,559,888      $ 20,563,532
Savings                                             42,799,081        42,262,425
Money market and Super NOW                          22,857,071        21,699,634
Time deposit                                       103,054,906       108,872,514
                                                  ------------      ------------
         Total due to depositors                  $188,270,946      $193,398,105
                                                  ============      ============
</TABLE>
<PAGE>
At December 31, 1999 and 1998, time deposits with balances in excess of $100,000
totaled $20,608,068 and $21,136,600, respectively.

The contractual maturity of time deposits as of December 31, are as follows:
<TABLE>
<CAPTION>
                                     1999                           1998
                          ------------------------       ---------------------------
<S>                       <C>                 <C>        <C>                    <C>
Maturity Amount
One year or less          $ 64,543,279        62.6       $  63,300,585          58.1
One to two years            19,684,607        19.1          23,168,268          21.3
Two to three years           8,154,603         7.9           9,246,268           8.7
Three to four years          4,710,579         4.6           5,690,782           5.2
Four to five years           5,896,232         5.7           6,861,779           6.3
Over five years                 65,606         0.1             604,832           0.4
                          -------------       -----       -------------         -----
                          $ 103,054,906       100.0       $ 108,872,514         100.0
                          =============       =====       =============         =====

</TABLE>
<PAGE>
33

Notes to Consolidated Financial Statements

7. Borrowings

Outstanding borrowings as of December 31 are as follows:
<TABLE>
<CAPTION>
                                                              1999            1998
                                                          -----------    -----------
<S>                                                       <C>            <C>
Short-term borrowings:
     Federal Home Loan Bank outstanding line of credit   $    200,000    $        -
   Federal Home Loan Bank advances                         14,000,000      5,000,000
Long-term borrowings:
 Federal Home Loan Bank advances                           36,000,000      5,000,000
                                                          -----------    -----------
                                                          $50,200,000    $10,000,000
                                                          ===========    ===========

</TABLE>

Borrowings at December 31, 1999 have maturity dates as follows:

                                             Weighted
                                            Average Rate

                   January 3, 2000             5.60%         $   200,000
                   February 3, 2000            5.58%           5,000,000
                   June 14, 2000               5.98%           5,000,000
                   October 2, 2000             6.09%           4,000,000
                   April 29, 2002              5.48%           5,000,000
                   November 14, 2003           6.40%           6,000,000
                   January 20, 2004            6.30%           5,000,000
                   January 20, 2006            4.85%           5,000,000
                   December 10, 2008           5.00%           5,000,000
                   April 8, 2009               5.65%           5,000,000
                   April 9, 2009               4.94%           5,000,000
                                               5.62%         $50,200,000
                                                             ===========

The Bank has available a  $21,970,500  line of credit with the Federal Home Loan
Bank of which  $200,000 is  outstanding at December 31, 1999. The line of credit
is secured by mortgage loans contained within the Bank's loan portfolio.

At December 31, 1999, borrowings are secured by pledged securities,  which had a
carrying  value of  $34,532,255  and  residential  mortgages  in the  amount  of
$45,741,605 pledged under a blanket collateral agreement.

<PAGE>
                                                                              34
Notes to Consolidated Financial Statements

8. Income Taxes

The  components  of  deferred  income  taxes  included  in other  assets  in the
statements of condition are approximately as follows:
<TABLE>
<CAPTION>
                                                     1999               1998
                                                  -----------        ----------
                                                        Asset (Liability)
<S>                                                <C>               <C>
Allowance for loan losses                         $   609,000        $  507,000
Depreciation                                          291,000           269,000
Investment securities                               1,723,000          (615,000)
Pension benefits                                     (193,000)         (203,000)
Charitable contribution carryforward                  202,000           286,000
                                                  -----------        ----------
Other                                             $   (89,000)       $  (74,000)
                                                  ===========        ==========
</TABLE>

         Total deferred income tax asset (liability),  net 2,543,000 170,000 The
provision  for income  taxes for the years ended  December  31,  consists of the
following:
<TABLE>
<CAPTION>

                          1999             1998         1997
                     -----------      -----------      -----------
<S>                   <C>               <C>             <C>
Current:
         Federal     $ 1,151,300      $   709,804      $   869,413
         State           193,591          248,120          216,080
Deferred:
         Federal           9,200         (135,855)        (158,413)
         State           (43,091)         (60,652)         (46,080)
                     -----------      -----------      -----------
                     $ 1,311,000      $   761,417      $   881,000
                     ===========      ===========      ===========

</TABLE>

A reconciliation  of the federal statutory rate to the effective income tax rate
for the years ended December 31, is as follows:
<TABLE>
<CAPTION>
                                                    1999        1998        1997
                                                    ----        ----        ----
<S>                                                 <C>         <C>         <C>
Federal statutory income tax rate                   34 %        34 %        34 %
State tax, net of federal benefit                    3 %         6 %         6 %
Tax exempt investment income                        (7)%        (3)%        (3)%
Other                                                1 %         4 %         3 %
                                                    ----        ----        ----
         Effective tax rate                         31 %        41 %        40 %
                                                    ===         ===         ===
</TABLE>
<PAGE>
35

Notes to Consolidated Financial Statements

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.

Effective  October  1,  1999  the  plan  formula  was  changed  to a  retirement
accumulation  plan (cash balance plan). For each plan year beginning  October 1,
1999 for which  participants earn an additional year of credited service,  their
retirement accounts shall be credited with interest equal to the annual yield on
thirty year constant  treasury  maturities as determined at the beginning of the
plan year and with a percentage of compensation each year based on service. This
decreased  the projected  benefit  obligation by  approximately  $645,000.  This
decrease in the projected benefit obligation will be recognized as a credit over
the next 10 years.

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 as of December 31:
<TABLE>
<CAPTION>

                                                                          1999           1998
                                                                    -----------      -----------
<S>                                                                 <C>              <C>
Change in benefit obligation:
Benefit obligation at beginning of year                             $ 3,715,869      $ 2,986,124
         Service cost                                                   163,736          124,508
         Interest cost                                                  231,972          214,675
         Actuarial (gain)/loss                                         (232,850)         576,244
         Benefit payments                                              (167,567)        (185,682)
         Plan amendments                                               (645,506)               -
                                                                    -----------      -----------
                  Benefit obligation at end of year                 $ 3,065,654      $ 3,715,869
                                                                    ===========      ===========

Change in plan assets:
      Fair value of plan assets at beginning of year                $ 4,170,335      $ 3,943,463
         Actual return on plan assets                                   713,246          412,554
         Benefit payments                                              (167,567)        (185,682)
                                                                    -----------      -----------
                  Fair value of plan assets at end of year            4,716,014        4,170,335
                                                                    ===========      ===========

Funded status                                                       $ 1,650,360      $   454,466
Unrecognized transition asset                                                 -          (20,283)
Unrecognized (gain)/loss                                               (527,499)          88,780
Unrecognized past service liability                                    (639,180)         (10,462)
                                                                    -----------      -----------
         Prepaid benefit expense                                    $   483,681      $   512,501
                                                                    ===========      ===========
</TABLE>
<PAGE>
         The weighted  average  assumptions  used in  determining  the actuarial
present value of the projected benefit obligation are as follows:

                                         1999             1998
Discount rate                            8.00%            6.50%
Expected return on plan assets           8.00%            8.00%
Rate of compensation increase            5.50%            4.50%
<PAGE>
                                                                              36
Notes to Consolidated Financial Statements

9. Benefit Plans (cont.)

The net  periodic  pension  cost for the years ended  December  31 includes  the
following components:
<TABLE>
<CAPTION>
                                                      1999           1998         1997
                                                   --------      --------      --------
<S>                                                 <C>           <C>           <C>
Service cost benefits earned during the period      163,736       124,508       127,246
Interest cost on projected benefit obligation       231,972       214,675       200,960
Expected return on plan assets                     (329,817)     (309,573)     (261,541)
Net amortization and deferral                       (37,071)      (29,465)      (29,465)
                                                   --------      --------      --------
         Net periodic pension cost                   28,820           145        37,200
                                                   ========      ========      ========
</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 pre-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 $74,185,
$66,288 and $56,167 at December 31, 1999, 1998 and 1997, respectively.

In connection with the reorganization  (Note 1), the Bank established The Oneida
Savings Bank 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  were  funded by a loan from the  Company
payable in ten equal installments over 10 years bearing a variable interest rate
of prime at the beginning of the year,  which was 7.75% for 1999.  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.  Cash dividends,  received on unallocated shares, are used to
pay debt service.  For the purpose of computing earnings per share,  unallocated
ESOP shares, are not considered  outstanding.  Compensation expense approximated
$137,000 and $150,000  for the years ended 1999 and 1998,  respectively.  Of the
133,180 shares  acquired on behalf of the ESOP,  13,483 and 13,348 were released
as of December 31, 1999 and 1998, respectively.  The estimated fair value of the
remaining  106,349 shares held in suspense at December 31, 1999 is approximately
$1,183,100.
<PAGE>
37

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>
                                                     1999           1998           1997
                                                 ----------     ----------     ----------
<S>                                              <C>            <C>            <C>
Other income:
         Net investment security gains           $  463,027     $  207,642     $   81,750
         Service charges on deposit accounts        496,168        419,398        438,122
         Other                                      373,052        338,894        301,658
                                                 ----------     ----------     ----------
                                                 $1,332,247     $  965,934     $  821,530
                                                 ==========     ==========     ==========
Other expenses:
Salaries and employee benefits                    3,962,137      3,684,556      3,093,679
         Building occupancy and equipment         1,406,487      1,419,757      1,171,020
         FDIC and N.Y.S. assessment 29,232           24,889         28,010
         Advertising                                166,989        194,341        153,792
         Postage and telephone                      182,176        165,040        123,132
         Printing and supplies                      138,658        104,306         71,676
         Trustees compensation                      126,800        122,950         90,700
         Professional fees                          181,205        191,327        140,438
         Travel and meetings                        112,453        176,433        119,219
         Insurance                                   58,301         67,795         63,661
         Dues and subscriptions                      57,791         61,841         57,495
         Service fees                               122,492        100,397         76,480
         ORE expenses                                43,219         91,640        374,426
         Contributions                                4,720        825,469        439,629
         Sales tax                                   44,547         49,262         33,320
         Other                                      244,879         98,942        107,833
                                                 ----------     ----------     ----------
                 Total other expenses            $6,882,086     $7,378,945     $6,144,510
                                                 ==========     ==========     ==========
</TABLE>

11. Disclosures about Fair Value of Financial Instruments

In cases where quoted market prices are not available,  fair values of financial
instruments,  whether or not  recognized in the balance  sheet,  for which it is
practicable to estimate that value 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.  Certain financial  instruments and all
nonfinancial instruments are excluded from disclosure requirements. Accordingly,
the aggregate fair value amounts presented do not represent the underlying value
of the Company.
<PAGE>
                                                                              38
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  instrument 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.

         Loans Receivable
         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.  11.  Disclosures  about Fair Value of
         Financial Instruments (cont.)
<PAGE>
39

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)
                                                      1999                       1998
                                           --------------------------   ------------------------
                                            Carrying     Estimated      Carrying       Estimated
                                            Amount       Fair Value     Amount        Fair Value
                                           ---------     ---------      ---------      ---------
<S>                                        <C>            <C>           <C>            <C>
Financial assets:
     Cash and cash equivalents             $   8,815      $   8,815     $  26,156      $  26,156
     Investment securities                    85,543         85,543        62,669         62,669
     Mortgage-backed securities 26,355        26,355         20,022        20,022
     Mortgage loans held for sale                341            341         1,863          1,863
     Loans receivable                        150,328        151,794       131,936        135,024
     Allowance for credit losses              (1,523)             -        (1,543)             -
                                           ---------      ---------     ---------      ---------
         Net loans                           148,805        151,794       130,393        135,024
                                           =========      =========     =========      =========

     Accrued interest receivable               1,767          1,767         1,600          1,600
         Total financial assets              271,626        274,615       242,703        247,334

Financial liabilities:
     Due to depositors                     $ 188,271      $ 189,482     $ 193,398      $ 194,964
     Borrowings                               50,200         48,890        10,000          9,991
                                           ---------      ---------     ---------      ---------
         Total financial liabilities       $ 238,471      $ 238,372     $ 203,998      $ 204,955
                                           =========      =========     =========      =========
</TABLE>

12. Commitments

The  Bank  is  a  party   to   credit   related   financial   instruments   with
off-balance-sheet  risk in the normal  course of business to meet the  financing
needs of its  customers.  These  financial  instruments  include  commitments to
extend  credit and  letters  of credit.  Such  commitments  involve,  to varying
degrees,  elements  of credit  risk in excess of the  amount  recognized  in the
consolidated statement of condition.

The Bank's exposure to credit loss is represented by the  contractual  amount of
these  commitments.  The  Bank  follows  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.
<PAGE>
At  December  31,  1999 and  1998,  the  following  financial  instruments  were
outstanding whose contract amount represent credit risk:


                                                     Contract Amount
                                                  1999                1998
Financial instruments whose contract
    amounts represent credit risk:
      Commitments to extend credit            $ 3,572,335        $ 2,415,912
      Letters of credit                         8,407,759          7,855,649

<PAGE>
                                                                              40

Notes to Consolidated Financial Statements

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. The commitments for equity lines of credit may expire
without  being  drawn  upon.  Therefore,  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 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, 1999 was  $573,000,  which was
represented by cash on hand.


13. Dividends and Restrictions

The Company's  ability to pay dividends to its shareholders is largely dependent
on the Bank's ability to pay dividends to the Company.  In addition to state law
requirements and the capital  requirements  discussed  below, the  circumstances
under  which  the  Bank may pay  dividends  are  limited  by  federal  statutes,
regulations,  and policies. Retained earnings of the Bank are subject to certain
restrictions  under New York State Banking  regulations.  The amount of retained
earnings legally  available for dividends under these  regulations  approximated
$4,319,827 as of December 31, 1999.

In  addition,  the  Federal  Reserve  Board and the  Federal  Deposit  Insurance
Corporation  are authorized to determine  under certain  circumstances  that the
payment of  dividends  would be an unsafe or unsound  practice  and to  prohibit
payment of such  dividends.  The  payment  of  dividends  that  deplete a bank's
capital base could be deemed to constitute  such an unsafe or unsound  practice.
The  Federal  Reserve  Board has  indicated  that  banking  organizations  could
generally pay dividends only out of current operating earnings.
<PAGE>
41

Notes to Consolidated Financial Statements

14. 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.  Prompt  corrective  action  provisions are not
applicable to bank holding companies.

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, 1999 and 1998, that
the Bank meets all capital adequacy requirements to which it is subject.

As of March 31,  1999,  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 as set forth in the following  tables.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, 1999:
Total Capital
(to Risk Weighted Assets)  38,786,127       24.30%   12,769,743        8%       15,962,179       10%
         Tier I Capital
(to Risk Weighted Assets)  36,959,437       23.15%   6,384,871         4%       9,577,307        6%
         Tier I Capital
(to Average Assets)        36,959,437       14.20%   10,413,760        4%       13,017,200       5%

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       26.67%   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%
</TABLE>
<PAGE>
                                                                              42
Notes to Consolidated Financial Statements

15. Parent Company Statements
<TABLE>
<CAPTION>
                            Condensed Balance Sheets

                                                         December 31,
                                                     1999           1998
                                                  -----------    ----------
Assets:
    Cash                                          $   321,051    $         -
    Investments, fair value                         4,869,726              -
    Investments in and advances to subsidiary      35,635,649     43,798,205
    Other assets                                      258,504        436,761
                                                  -----------    -----------
                  Total assets                    $41,084,930    $44,234,966
                                                  ===========    ===========

Liabilities:
    Due to related parties                        $ 1,134,164    $   101,000
    Shareholders' equity                           39,950,766     44,133,966
                                                  -----------    -----------
    Total liabilities and shareholders' equity    $41,084,930    $44,234,966
                                                  ===========    ===========

<CAPTION>
                         Condensed Statements of Income

                                                                    Years Ended December 31,
                                                                       1999            1998
                                                                   -----------     -----------
<S>                                                                <C>             <C>
Revenue:
         Interest on investments and deposits                      $   446,517     $         -
                                                                   -----------     -----------
         Total revenue                                                 446,517               -
                                                                   -----------     -----------

Expenses:
Compensations and benefits                                              30,000               -
         Contribution expense                                                -         801,620
         Other expenses                                                 81,543               -
         Loss on sale of securities 4,476                                    -
                  Total expenses                                       116,019         801,620
                  Income (loss) before tax benefit and equity
                     in undistributed net income of subsidiary         330,498        (801,620)

Income tax                                                             126,000         288,583

                  Income (loss) before equity in undistributed
                      net income of subsidiary                         204,498        (513,037)

         Equity in undistributed net income:
         Subsidiary bank                                             2,302,159       1,575,365
                                                                   -----------     -----------

                  Net income                                       $ 2,506,657     $ 1,062,328
                                                                   ===========     ===========
</TABLE>
<PAGE>
43

15. Parent Company Statements (cont.)
<TABLE>
<CAPTION>

                                  Condensed Statements of Cash Flow


                                                                    Years Ended December 31,
                                                                    ------------------------
                                                                      1999              1998
                                                                   -----------      -----------
<S>                                                                <C>              <C>
Operating activities:
    Net income                                                     $ 2,506,657      $ 1,062,328
    Adjustments to reconcile net income to
       net cash provided by operating activities:
         Loss on sales of investments                                    4,476                -
         Amortization/accretion, net                                     2,932                -
         Contributions to Charitable Foundation                              -          801,620
         ESOP shares earned                                            136,822                -
         Income taxes refundable                                             -         (288,583)
         Other assets/liabilities, net                               7,155,481                -
         Equity in undistributed net income of subsidiary bank      (2,302,159)      (1,575,365)
                                                                   -----------      -----------

         Net cash provided by operating activities                   7,504,209                -
                                                                   -----------      -----------
Investing activities:

    Purchase of investments                                         (5,525,276)               -
    Proceeds from sales of investment securities                       500,885                -
                                                                   -----------      -----------

          Net cash used in operating activities                     (5,024,391)               -
                                                                   -----------      -----------

Financing activities:
    Purchase of treasury stock                                      (1,751,137)               -
    Dividends paid/received                                            566,210                -
    Common stock acquired by ESOP                                     (912,340)               -
    Adjust net proceeds                                                (61,500)               -
                                                                   -----------      -----------

    Net cash used in financing activities                           (2,158,767)               -
                                                                   -----------      -----------

    Net increase in cash and cash equivalents                      $   321,051      $         -
                                                                   ===========      ===========

Cash and cash equivalents at beginning of year                               -                -

    Cash and cash equivalents at end of year                       $   321,051      $         -
                                                                   ===========      ===========
</TABLE>
<PAGE>
                                                                              44

Board of Directors

Nicholas J. Christakos
Chairman, Investor and Consultant

Michael R. Kallet
President, Chief Executive
Officer & Trust Officer

Patricia D. Caprio
Director of Development Programs,
Colgate University

Edward J. Clarke
President, Kennedy & Clarke, Inc.

Jim Devine
Former President, Kiley Law Firm, PC

Patricia D. Caprio
Director of Development Programs,
Colgate University

Edward J. Clarke
President, Kennedy & Clarke, Inc.

Jim Devine
Former President, Kiley Law Firm, PC

Michael W. Milmoe
Retired President, Canastota Publishing Co., Inc.

Dr. Richard B. Myers
President, Orthodontic Associates of CNY, PC

Frank O. White, Jr.
Assistant Director of Athletics, Colgate University
<PAGE>
45

                        Officers of Oneida Savings Bank

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

Lending Operations
- --------------------------------------------------------------------------------
Business Banking Services
         James L. Lacy, Vice President, Senior Business Banking Officer
         William J. Baldwin, Vice President, Business Banking Officer
         Anthony E. Pulverenti, Vice President, Regional Lender
         George A. Sawner, Vice President, Regional Lender
         Robert L. Stinson, Vice President, Regional Lender
         Thomas W. Lewin, Assistant Vice President, Business Banking Officer
Mortgage Banking Services
         Frederick S. Lounsbury, Vice President, Mortgage Administrator
         Mark A. Cavanagh, Vice President, Mortgage Banking Officer
         Cynthia F. Whipple, Vice President, Mortgage Banking Officer
Consumer Banking Services
         Robert W. Fox, Vice President, Consumer Banking Officer
         Bernard G. Mathews II, Assistant Vice President, Branch Administration
         Kathleen J. Donegan, Consumer Banking Officer
Collections Administration
         Randall R. Kennedy, Vice President, Collections
         Scott R. Bobo, Collections Department Manager

Banking Operations
- --------------------------------------------------------------------------------
Bank Operations
         Jonathan Maisey, Vice President, Operations
         Wendy J. Chandler, Branch Operations Officer
Branch Administration
         Deborah S. Strauss, Assistant Vice President & Branch Manager - Camden
         Susan T. Urben, Assistant Vice President & Branch Manager - Hamilton
         Cheri L. Osborne, Branch Manager - Cazenovia
         Diane M. Petrie, Branch Manager - Canastota
         Sally W. West, Branch Manager - Convenience Center & Compliance Officer
         Vicky L. Brigham, Branch Officer - Hamilton

Trust and Investment Services
- --------------------------------------------------------------------------------
         Charles R. Stevens, CTFA, Vice President, Trust & Investment Services

Administrative
- --------------------------------------------------------------------------------
         Deresa F. Rich, CPA, Comptroller
         Joanne W. Mobriant, Assistant Vice President & Human Resources Director
         Gail R. Crumb, Auditor
         Patricia A. Zupan, Administrative Assistant & Marketing Officer
<PAGE>
                       Officers of Oneida Financial Corp.

         Michael R. Kallet, President & Chief Executive Officer
         Eric E. Stickels, Senior Vice President, Chief Financial Officer &
              Corporate Secretary
         Thomas H. Dixon, Senior Vice President
<PAGE>
                                                                              46

Corporate Information
Oneida Financial Corp.

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

Special Counsel
Luse Lehman Gorman Pomerenk & Schick, PC
5335 Wisconsin Avenue, NW
Suite 400
Washington, DC 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

Investor Relations
Michael R. Kallet, President & CEO
Eric E. Stickels, Sr. Vice President & CFO
P.O. Box 240
Oneida, New York 13421
(315)363-2000

Date & Place of Annual Meeting
April 25, 2000, 4:00 P.M. (Eastern Time)
The Greater Oneida Civic Center
159 Main Street
Oneida, New York 13421

Annual Report on Form 10-k
A copy of the Company's annual 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.

Stockholders
The number of common stockholders of record as of December 31, 1999 was 882


Stock Price Information

Oneida  Financial  Corp.'s common stock is traded on the Nasdaq market under the
symbol "ONFC". Newspaper stock tables generally list the Company as "Oneida Fn".
<PAGE>
<TABLE>
<CAPTION>
                                             Cash Dividends                                                     Cash Dividends
   1998*               High          Low     Paid per Share               1999          High        Low         Paid per Share
- ---------------------------------------------------------------------------------------------------------
<S>                   <C>           <C>            <C>                 <C>              <C>        <C>
1st  Quarter           N/A           N/A             N/A              1st   Quarter     11 1/4      9                 $0.00
2nd  Quarter           N/A           N/A             N/A              2nd   Quarter     10 1/8      5 7/8             $0.00
3rd  Quarter           N/A           N/A             N/A              3rd   Quarter     10 5/8      9 7/8             $0.15
4th  Quarter          11 1/2          10           $0.00              4th   Quarter     11 1/4     10 1/8             $0.00

</TABLE>
* The Company's stock began trading on December 30, 1998

Office Information
Oneida Savings BankMain Office
182 Main Street
Oneida, New York 13421
(315) 363-2000

Cazenovia Branch
42 Albany Street
Cazenovia, New York 13035
(315) 655-3402

Hamilton Branch
35 Broad Street
Hamilton, New York
(315) 824-2800

Convenience Center
585 Main Street
Oneida, New York 13421
(315) 363-3335

Camden Branch
41 Harden Boulevard
Camden, New York 13316
(315) 245-4200

Canastota Branch
104 South Peterboro Street
Canastota, New York 13032
(315) 697-7450





                                   EXHIBIT 21

                         SUBSIDIARIES OF THE REGISTRANT


<PAGE>
<TABLE>
<CAPTION>


                                   EXHIBIT 21

                         SUBSIDIARIES OF THE REGISTRANT



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

<S>                                         <C>                                                <C>
         Oneida Financial Corp                 The Oneida Savings Bank                         New York
        The Oneida Savings Bank             Oneida Preferred Funding Corp.                     Delaware

</TABLE>




<TABLE> <S> <C>

<ARTICLE>                                            9
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
CONSOLIDATED  BALANCE  SHEET  AS OF  DECEMBER  31,  1999  AMD  THE  CONSOLIDATED
STATEMENT  OF INCOME FOR YEAR ENDED  DECEMBER  31, 1999 AND IS  QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                  1,000

<S>                             <C>
<PERIOD-TYPE>                    YEAR
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-END>                                   DEC-31-1999
<CASH>                                                8,579
<INT-BEARING-DEPOSITS>                                  236
<FED-FUNDS-SOLD>                                          0
<TRADING-ASSETS>                                          0
<INVESTMENTS-HELD-FOR-SALE>                         111,897
<INVESTMENTS-CARRYING>                                    0
<INVESTMENTS-MARKET>                                      0
<LOANS>                                             150,669
<ALLOWANCE>                                          (1,523)
<TOTAL-ASSETS>                                      280,212
<DEPOSITS>                                          189,120
<SHORT-TERM>                                         14,200
<LIABILITIES-OTHER>                                     941
<LONG-TERM>                                          36,000
                                     0
                                               0
<COMMON>                                                358
<OTHER-SE>                                           39,593
<TOTAL-LIABILITIES-AND-EQUITY>                      280,212
<INTEREST-LOAN>                                      11,358
<INTEREST-INVEST>                                     6,901
<INTEREST-OTHER>                                        323
<INTEREST-TOTAL>                                     18,582
<INTEREST-DEPOSIT>                                    7,216
<INTEREST-EXPENSE>                                    8,985
<INTEREST-INCOME-NET>                                 9,597
<LOAN-LOSSES>                                           229
<SECURITIES-GAINS>                                      463
<EXPENSE-OTHER>                                       6,882
<INCOME-PRETAX>                                       3,818
<INCOME-PRE-EXTRAORDINARY>                            2,507
<EXTRAORDINARY>                                           0
<CHANGES>                                                 0
<NET-INCOME>                                          2,507
<EPS-BASIC>                                            0.73
<EPS-DILUTED>                                          0.73
<YIELD-ACTUAL>                                         3.82
<LOANS-NON>                                             132
<LOANS-PAST>                                              0
<LOANS-TROUBLED>                                          0
<LOANS-PROBLEM>                                         912
<ALLOWANCE-OPEN>                                      1,543
<CHARGE-OFFS>                                           338
<RECOVERIES>                                             89
<ALLOWANCE-CLOSE>                                     1,523
<ALLOWANCE-DOMESTIC>                                  1,357
<ALLOWANCE-FOREIGN>                                       0
<ALLOWANCE-UNALLOCATED>                                 166


</TABLE>


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