PEOPLES BANKCORP INC
10KSB40, 2000-03-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: HYPERBARIC SYSTEMS, 10KSB, 2000-03-29
Next: CARESIDE INC, 10-K, 2000-03-29



<PAGE>
<PAGE>
          SECURITIES AND EXCHANGE COMMISSION
                Washington, D.C.  20549
                      ------------
(Mark One)            FORM 10-KSB
[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

[ ]    TRANSITIONAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
       THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from                to

             Commission File No.  0-25217

                PEOPLES BANKCORP, INC.
- --------------------------------------------------------------
(Name of small business issuer as specified in its charter)

     NEW YORK                                16-1560886
- ---------------------------------          -------------------
(State or other jurisdiction               (I.R.S. employer
of incorporation or organization)          identification no.)

825 STATE STREET, OGDENSBURG, NEW YORK               13669
- ----------------------------------------          ----------
(Address of principal executive offices)          (Zip Code)

ISSUER'S TELEPHONE NUMBER, INCLUDING AREA CODE:  (315) 393-4340

SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:
                    NOT APPLICABLE

SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
        COMMON STOCK, PAR VALUE, $.01 PER SHARE
        ---------------------------------------

Check whether the issuer: (1) filed all reports required by
Section 13 or 15(d) of the Exchange Act during the preceding 12
months (or such shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing
requirements  or the past 90 days.  Yes   X       No

Check if there is no disclosure of delinquent filers in response
to Item 405 of Regulation S-B contained in this form, and no
disclosure will 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-KSB or any
amendment to this Form 10-KSB.  [  X  ]

Registrant's revenues for the fiscal year ended December 31,
1999:  $1,953,000

As of March 1, 2000, the aggregate market value of the 134,390
shares of Common Stock of the registrant issued and outstanding
held by non-affiliates on such date was approximately $913,016
based on the closing sales price of $11.625 per share of the
registrant's Common Stock on March 1, 2000 as reported on the OTC
Electronic Bulletin Board.  For purposes of this calculation, it
is assumed that directors, the Company's Employee Stock Ownership
Plan, executive officers and beneficial owners of more than 10%
of the registrant's outstanding voting stock are affiliates.

Number of shares of Common Stock outstanding as of March 1, 2000:
134,390

Transitional Small Business Disclosure Format   Yes    No  X
                                                   ---    ---

         DOCUMENTS INCORPORATED BY REFERENCE

    1.  Portions of Proxy Statement for the 2000 Annual Meeting
of Stockholders.  (Part III)
<PAGE>
<PAGE>
                        PART I

ITEM 1.  DESCRIPTION OF BUSINESS
- --------------------------------

GENERAL

    THE COMPANY.  Peoples Bankcorp, Inc. (the "Company"), a New
York corporation, was organized at the direction of the Board of
Directors of Ogdensburg Federal Savings and Loan Association
("Ogdensburg Federal" or the "Association") in September 1998 to
acquire all of the capital stock to be issued by the Association
in its conversion from mutual to stock form (the "Conversion").
The Conversion was completed on December 28, 1998, with the
Company issuing 134,390 shares of its common stock, par value
$0.01 per share (the "Common Stock") to the public, and the
Association issuing all of its issued and outstanding common
stock to the Company.  Prior to the Conversion, the Company did
not engage in any material operations.  The Company does not have
any significant assets other than the outstanding capital stock
of the Association, cash and investment securities and a note
receivable from the ESOP. Because substantially all of the
Company's operations consist of the operations of the
Association, this Form 10-KSB is largely a discussion of the
Association's operations.  At December 31, 1999, the Company had
total assets of $26.9 million, deposits of $22.4 million, net
loans receivable of $20.8 million and stockholders' equity of
$2.8 million.

    Ogdensburg Federal Savings and Loan Association.  The
Association is a federal stock savings and loan association
operating through one office in Ogdensburg, New York.  Ogdensburg
Federal was founded in 1888 as a federally chartered institution
and a member of the Federal Home Loan Bank ("FHLB") System.  The
Association's principal business consists of attracting deposits
from the public and originating residential mortgage loans.  The
Association also offers various types of consumer loans and a
limited number of commercial real estate and commercial business
loans.  The Association's deposits are insured up to applicable
limits by the Federal Deposit Insurance Corporation ("FDIC")
under the SAIF.

    Both the Company's and Ogdensburg Federal's executive offices
are located at 825 State Street, Ogdensburg, New York 13669 and
its main telephone number is (315) 393-4340.

MARKET AREA

    The Association considers its primary market area to be the
City of Ogdensburg, and the surrounding townships of Lisbon,
Oswegatchie, Madrid, Morristown, Heuvelton, Hammond, Depeyster,
Macomb and Waddington and the village of Rennsselaer Falls, all
of which are located in St. Lawrence County, New York.  St.
Lawrence County is the largest county east of the Mississippi in
terms of total acreage.  Ogdensburg is the eastern-most United
States port on the Great Lakes and the northern most port in New
York and is adjacent to the Montreal-Ottawa-Toronto corridor.
Although Ogdensburg is fairly rural with only approximately
13,000 residents, it is within a two-hour drive of more than 15
million people.

    The largest employers in Ogdensburg and the surrounding
communities include the Ogdensburg Bridge and Port Authority,
local government offices, U.S. Customs Office, Acco, Ogdensburg
School District, Mitel Corporation, CompAS, two New York State
correctional facilities, and several local hospitals.  By
industry, the largest sectors of the Ogdensburg economy are
retail, services and manufacturing.  The average household income
of $28,000 in 1998 for Ogdensburg was significantly below that of
New York as a whole of $57,000 and the average for the United
States of $50,000.  The overall population of Ogdensburg has
declined by approximately 5% from 1990 to 1998 as compared to
marginal growth of 1% for New York State and a 7.5% growth rate
for the United States.
                              2
<PAGE>
<PAGE>
FINANCIAL MODERNIZATION LEGISLATION

    On November 12, 1999, President Clinton signed legislation
which could have a far-reaching impact on the financial services
industry.  The Gramm-Leach-Bliley ("G-L-B") Act authorizes
affiliations between banking, securities and insurance firms and
authorizes bank holding companies and national banks to engage in
a variety of new financial activities.  Among the new activities
that will be permitted to bank holding companies are securities
and insurance brokerage, securities underwriting, insurance
underwriting and merchant banking.  The Board of Governors of the
Federal Reserve System (the "Federal Reserve Board"), in
consultation with the Secretary of the Treasury, may approve
additional financial activities.  The G-L-B Act, however,
prohibits future acquisitions of existing unitary savings and
loan holding companies, like the Company, by firms which are
engaged in commercial activities and limits the permissible
activities of unitary holding companies formed after May 4, 1999.

    The G-L-B Act imposes new requirements on financial
institutions with respect to customer privacy.  The G-L-B Act
generally prohibits disclosure of customer information to
non-affiliated third parties unless the customer has been given
the opportunity to object and has not objected to such
disclosure. Financial institutions are further required to
disclose their privacy policies to customers annually.  Financial
institutions, however, will be required to comply with state law
if it is more protective of customer privacy than the G-L-B Act.
The G-L-B Act directs the federal banking agencies, the National
Credit Union Administration, the Secretary of the Treasury, the
Securities and Exchange Commission and the Federal Trade
Commission, after consultation with the National Association of
Insurance Commissioners, to promulgate implementing regulations
within six months of enactment.  The privacy provisions will
become effective six months thereafter.

    The G-L-B Act contains significant revisions to the FHLB
System.  The G-L-B Act imposes new capital requirements on the
FHLBs and authorizes them to issue two classes of stock with
differing dividend rates and redemption requirements.  The G-L-B
Act deletes the current requirement that the FHLBs annually
contribute $300 million to pay interest on certain government
obligations in favor of a 20% of net earnings formula.  The G-L-B
Act expands the permissible uses of FHLB advances by community
financial institutions (under $500 million in assets) to include
funding loans to small businesses, small farms and small
agri-businesses.  The G-L-B Act makes membership in the FHLB
voluntary for federal savings associations.

    The G-L-B Act contains a variety of other provisions
including a prohibition against ATM surcharges unless the
customer has first been provided notice of the imposition and
amount of the fee.  The G-L-B Act reduces the frequency of
Community Reinvestment Act examinations for smaller institutions
and imposes certain reporting requirements on depository
institutions that make payments to non-governmental entities in
connection with the Community Reinvestment Act.  The G-L-B Act
eliminates the SAIF special reserve and authorizes a federal
savings association that converts to a national or state bank
charter to continue to use the term "federal" in its name and to
retain any interstate branches.

    The Company is unable to predict the impact of the G-L-B Act
on its operations at this time.  Although the G-L-B Act reduces
the range of companies with which the Company may affiliate, it
may facilitate affiliations with companies in the financial
services industry.

LENDING ACTIVITIES

    Most of the Association's loans are mortgage loans which are
secured by one- to four-family residences.  The Association also
makes consumer, residential construction and commercial real
estate and commercial  business loans.  The Association believes
there is sufficient demand in its market area to continue its
policy of emphasizing lending in the one- to four- family real
estate loan area and continue originating various types of
consumer loans.

     At December 31, 1999, the Association's gross loans totaled
$20.9 million of which $12.8 million were mortgage loans secured
by one-to four-family residences.  The Association originates
both fixed rate mortgage and
                              3
<PAGE>
<PAGE>
ARM loans.  Generally, all of the consumer loans the Association
originates have fixed rates, with the exception of home equity
lines of credit.

     The following table sets forth information concerning the
types of loans held by the Association at the dates indicated.
Other than as disclosed below, there were no concentrations of
loans which exceeded 10% of total loans at December 31, 1999.

<TABLE>
<CAPTION>

                                                          AT DECEMBER 31,
                                                  -------------------------------
                                                      1999               1998
                                                  -------------     -------------
                                                  AMOUNT    %       AMOUNT    %
                                                  ------  -----     ------  -----
                                                     (DOLLARS IN THOUSANDS)
<S>                                               <C>     <C>       <C>     <C>
Real estate loans:
   One- to four-family residential . . . .        $12,778  61.04%  $12,541   62.74%
   Commercial. . . . . . . . . . . . . . .            489   2.33       755    3.78
   Construction. . . . . . . . . . . . . .             --     --        52    0.26

Other loans:
   Automobile. . . . . . . . . . . . . . .          4,760  22.73     4,006   20.04
   Home equity . . . . . . . . . . . . . .          1,015   4.85     1,073    5.37
   Passbook. . . . . . . . . . . . . . . .            162   0.78       203    1.02
   Commercial. . . . . . . . . . . . . . .            678   3.24       337    1.69
   Other consumer. . . . . . . . . . . . .          1,053   5.03     1,021    5.10
                                                  ------- ------   -------  ------
                                                   20,935 100.00%   19,988  100.00%
                                                          ======            ======

Less:
   Deferred fees . . . . . . . . . . . . .             (7)               4
   Allowance for loan losses . . . . . . .            176              169
                                                  -------          -------
      Total. . . . . . . . . . . . . . . .        $20,766          $19,815
                                                  =======          =======
</TABLE>

                              4
<PAGE>
<PAGE>
    The following table sets forth certain information regarding
the dollar amount of loans maturing in the Association's loan
portfolio based on their contractual terms to maturity and/or
repricing period.  Included within the "Due Within One Year"
column are approximately $7.0 million in one year adjustable
<TABLE>
<CAPTION>
                                                DUE AFTER
                             DUE WITHIN         1 THROUGH          DUE AFTER
                           ONE YEAR AFTER     5 YEARS AFTER      5 YEARS AFTER
                          DECEMBER 31, 1999  DECEMBER 31, 1999  DECEMBER 31, 1999 TOTAL
                          -----------------  -----------------  ----------------- -----
                                               (IN THOUSANDS)
<S>                          <C>               <C>                <C>             <C>
Real estate loans:
  One- to four-family. . . . $ 7,760            $  410             $4,608         $12,778
  Commercial . . . . . . . .     480                 9                 --             489
  Construction . . . . . . .      --                --                 --              --
Automobile and other . . . .      73             5,374                366           5,813
Home equity. . . . . . . . .   1,015                --                 --           1,015
Passbook . . . . . . . . . .     110                52                 --             162
Commercial . . . . . . . . .     678                --                 --             678
                             -------            ------             ------         -------
     Total . . . . . . . . . $10,116            $5,845             $4,974         $20,935
                             =======            ======             ======         =======
</TABLE>

    The next table shows at December 31, 1999, the dollar amount
of all the Association's loans due after one year from December
31, 1999 which have fixed interest rates and have floating or
adjustable interest rates.

<TABLE>
<CAPTION>

                                              PREDETERMINED         FLOATING OR
                                                  RATES          ADJUSTABLE RATES
                                              -------------      ----------------
                                                          (IN THOUSANDS)
<S>                                           <C>                    <C>
  Real Estate:
    One- to four-family residential. .         $ 4,709                $269
    Commercial . . . . . . . . . . . .              49                  --
    Construction . . . . . . . . . . .              --                  --
  Automobile and other . . . . . . . .           5,740                  --
  Home equity. . . . . . . . . . . . .              --                  --
  Passbook . . . . . . . . . . . . . .              52                  --
  Commercial . . . . . . . . . . . . .              --                  --
                                               -------                ----
       Total . . . . . . . . . . . . .         $10,550                $269
                                               =======                ====
</TABLE>

   ONE- TO FOUR-FAMILY RESIDENTIAL LOANS.  The Association's
primary lending activity consists of the origination of one- to
four-family residential mortgage loans secured by property
located in its primary market area.  The Association generally
originates one- to four-family residential mortgage loans in
amounts up to 80% of the lesser of the appraised value or
purchase price with a maximum loan amount of $200,000 and a
maximum term of 30 years.  The Association also offers a
first-time home buyer program pursuant to which loans may be
made in amounts up to 90% of the lesser of the appraised value
or purchase price with the same maximum loan amount and terms as
its other mortgage loans.
                              5
<PAGE>
<PAGE>
   The Association also offers ARM loans.  The interest rate on
ARM loans is based on an index plus a stated margin.  ARM loans
provide for periodic interest rate adjustments upward or
downward of up to 2% per year.  The interest rate may not
increase above a "ceiling rate" established at the time the loan
is originated and may not decrease below the original interest
rate.  Generally, ARM loans typically reprice every year and
provide for terms of up to 30 years with most loans having terms
of between 10 and 20 years.

   ARM loans decrease the risk associated with changes in
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, higher interest
rates may adversely affect the marketability of the underlying
collateral.  Upward adjustment of the contractual interest rate
is also limited by the maximum periodic and lifetime interest
rate adjustment permitted by the loan documents, and, therefore
is potentially limited in effectiveness during periods of
rapidly rising interest rates.  At December 31, 1999,
approximately 61% of the one- to four-family residential loans
the Association held had adjustable rates of interest.

   Mortgage loans originated and held by the Association
generally include due-on-sale clauses.  This gives the
Association the right to deem the loan immediately due and
payable in the event the borrower transfers ownership of the
property securing the mortgage loan without the Association's
consent.

    RESIDENTIAL CONSTRUCTION LOANS.  The Association makes a
limited number of residential construction loans on one- to
four-family residential properties to the individuals who will
be the owners and occupants upon completion of construction.
Borrowers are required to pay interest during the construction
period which may not last beyond 12 months.  Upon completion of
the construction, the loan converts to a fully amortizing
mortgage loan.  Loan proceeds are disbursed according to a draw
schedule and the Association inspects the progress of the
construction before additional funds are disbursed.
Construction loans are offered on either a fixed or adjustable
basis.

    Construction lending is generally considered to involve a
higher degree of credit risk than long term financing of
residential properties.  The Association's risk of loss on a
construction loan is dependent largely upon the accuracy of the
initial estimate of the property's value at completion of
construction and the estimated cost of construction.  If the
estimate of construction cost and the marketability of the
property upon completion of the project prove to be inaccurate,
the Association may be compelled to advance additional funds to
complete the construction.  Furthermore, if the final value of
the completed property is less than the estimated amount, the
value of the property might not be sufficient to assure the
repayment of the loan.

    COMMERCIAL REAL ESTATE LOANS.  The Association offers
limited commercial real estate loans secured by small apartment
buildings, office buildings, and other commercial properties.
Loan amounts do not exceed 75% of the appraised value of the
property.  At December 31, 1999, the Association had a
participation interest in a commercial real estate loan
originated by the Thrift Associations Service Corporation
("TASCO"), a service corporation owned by various thrift
institutions operating in New York State.  The Association's
interest in this loan amounted to $265,000 and was secured by an
office building.  This loan was performing in accordance with
its terms at December 31, 1999.

    Commercial real estate lending entails significant
additional risks compared to residential property lending.
These loans typically involve large loan balances to single
borrowers or groups of related borrowers.  The repayment of
these loans typically is dependent on the successful operation
of the real estate project securing the loan.  These risks can
be significantly affected by supply and demand conditions in the
market for office and retail space and may also be subject to
adverse conditions in the economy. To minimize these risks, the
Association generally limits this type of lending to its market
area and to borrowers who are otherwise well known to the
Association.

    COMMERCIAL BUSINESS LOANS.  The Association engages in a
limited amount of commercial business lending to benefit from
the higher fees and interest rates and the shorter term to
maturity.  The Association's commercial business loans consist
of equipment, lines of credit and other business purpose loans,
which generally are secured by either the

                              6
<PAGE>
<PAGE>
underlying properties or by the personal guarantees of the
borrower.  The Association's largest commercial business loan at
December 31, 1999 had a balance of $478,000 and was made to a
local auto dealer.

    Unlike residential mortgage loans, which generally are made
on the basis of the borrower's ability to make repayment from
his or her employment and other income and which are secured by
real property whose value tends to be more easily ascertainable,
commercial business loans typically are made on the basis of the
borrower's ability to make repayment from the cash flow of the
borrower's business.  As a result, the availability of funds for
the repayment of commercial business loans may be substantially
dependent on the success of the business itself and the general
economic environment.

    CONSUMER LOANS.  The Association offers various types of
consumer loans in order to provide a wider range of financial
services to its customers.  Consumer loans totaled $7.7 million,
or 36.6%, of its total loans at December 31, 1999.  The
Association's consumer loans consist of automobile, home equity
lines of credit, passbook, personal unsecured loans, boat loans,
home improvement loans and equipment loans.  Home equity lines
of credit have a maximum draw period of ten years with a maximum
term of 20 years.  Passbook and certificate of deposit secured
loans are offered up to the maximum of the deposit balance and
are due on demand.

    The Association offers loans for both new and used
automobiles with maximum terms of sixty-six months and maximum
loan amounts of $30,000.

    Consumer loans may entail greater risk than residential
mortgage loans, particularly in the case of consumer loans that
are unsecured or secured by assets that depreciate rapidly.
Repossessed collateral for a defaulted consumer loan may not be
sufficient for repayment of the outstanding loan, and the
remaining deficiency may not be collectible.

    LOAN APPROVAL AUTHORITY AND UNDERWRITING.  The Association's
President may approve all consumer loans up to $30,000.  All
other loans require the approval of its board of directors.

    Upon receipt of a completed loan application from a
prospective borrower, a credit report is ordered.  Income and
certain other information is verified.  If necessary, additional
financial information may be requested.  An appraisal or other
estimate of value of the real estate intended to be used as
security for the proposed loan is obtained.  Appraisals are
prepared by outside fee appraisers who are approved by the board
of directors.

    Either title insurance or a title opinion is generally
required on all real estate loans.  Borrowers also must obtain
fire and casualty insurance.  Flood insurance is also required
on loans secured by property which is located in a flood zone.

    LOAN COMMITMENTS.  Written commitments are given to
prospective borrowers on all approved real estate loans.
Generally, the commitment requires acceptance within 30 days of
the date of issuance.  At December 31, 1999, commitments to
cover originations of mortgage loans were $107,000.  The
Association's believes that virtually all of its commitments
will be funded.

    Loans to One Borrower.  The maximum amount of loans which
the Association may make to any one borrower may not exceed the
greater of $500,000, or 15%, of its unimpaired capital and
unimpaired surplus.  The Association may lend an additional 10%
of its unimpaired capital and unimpaired surplus if the loan is
fullysecured by readily marketable collateral.  The
Association's maximum loan-to-one borrower limit was $500,000 at
December 31, 1999. At December 31, 1999, the Association's
largest loan concentration outstanding had a balance of
$478,000.

<PAGE>
NONPERFORMING AND PROBLEM ASSETS

    LOAN DELINQUENCIES.  Generally when a mortgage loan becomes
15 days past due, a notice of nonpayment is sent to the
borrower.  If after 30 days payment is still delinquent, the
borrower will receive a formal delinquency notice.

                              7
<PAGE>
<PAGE>
The borrower will be contacted by telephone or visited
personally if the loan remains delinquent after 45 days.  If the
loan continues in a delinquent status for 120 days past due and
no repayment plan is in effect, the loan will be referred to an
attorney for collection, with foreclosure commenced no later
than 180 days.  The customer will be notified when foreclosure
is commenced.  At December 31, 1999, the Association's loans
past due between 30 and 89 days totaled $426,000.

     Loans are reviewed on a monthly basis and are generally
placed on a non-accrual status when the loan becomes more than
90 days delinquent or when, in the Association's opinion, the
collection of additional interest is doubtful. Interest accrued
and unpaid at the time a loan is placed on nonaccrual status is
charged against interest income.  Subsequent interest payments,
if any, are either applied to the outstanding principal balance
or recorded as interest income, depending on the assessment of
the ultimate collectibility of the loan.

    NONPERFORMING ASSETS.  The following table sets forth
information regarding nonaccrual loans.  As of the dates
indicated, the Association had no loans categorized as troubled
debt restructurings within the meaning of SFAS 114, no loans
which were 90 days or more past due and still accruing interest
and no real estate owned.
<TABLE>
<CAPTION>
                                                 AT DECEMBER 31,
                                               --------------------
                                                1999          1998
                                               ------        ------
                                                  (IN THOUSANDS)
<S>                                            <C>           <C>
Loans accounted for on a non-accrual basis (1):
  Real estate:
      One- to four-family residence. . . . . . $  --          $  --
      Commercial . . . . . . . . . . . . . .      --             --
      Construction . . . . . . . . . . . . .      --             --
   Automobile. . . . . . . . . . . . . . . .      --             24
   Home equity . . . . . . . . . . . . . . .      --             --
   Passbook. . . . . . . . . . . . . . . . .      --             --
   Commercial. . . . . . . . . . . . . . . .      --             --
   Other . . . . . . . . . . . . . . . . . .      --             --
                                               -----          -----
      Total. . . . . . . . . . . . . . . . .   $  --          $  24
                                               =====          =====

Accruing loans which are contractually past
  due 90 days or more:
   Real estate:
      One- to four-family residence. . . . . . $  --          $  --
      Commercial . . . . . . . . . . . . . .      --             --
      Construction . . . . . . . . . . . . .      --             --
   Automobile. . . . . . . . . . . . . . . .      --             --
   Home equity . . . . . . . . . . . . . . .      --             --
   Passbook. . . . . . . . . . . . . . . . .      --             --
   Commercial. . . . . . . . . . . . . . . .      --             --
   Other . . . . . . . . . . . . . . . . . .      --             --
                                               -----          -----
      Total. . . . . . . . . . . . . . . . .   $  --          $  --
                                               =====          =====
      Total nonperforming loans. . . . . . .   $  --          $  24
                                               =====          =====

Percentage of total loans. . . . . . . . . .      --%           .12%
                                               =====          =====
Other non-performing assets. . . . . . . . .   $  --  $          --
                                               =====          =====
Loans modified in troubled debt
  restructurings . . . . . . . . . . . . . .   $  --          $  --
                                               =====          =====
<FN>
_________
(1) Non-accrual status denotes loans on which, in the opinion of management,
    the collection of additional interest is unlikely.  Payments received on a
    nonaccrual loan are either applied to the outstanding principal balance or
    recorded as interest income, depending on management's assessment of the
    collectibility of the loan.
</FN>
</TABLE>
                              8
<PAGE>
<PAGE>
    At December 31, 1999, the Association did not have any
nonaccrual loans.

    During the year ended December 31, 1999, the Association
would have recorded additional interest income of approximately
$541 on nonaccrual loans if such loans had been current
throughout the period.  At December 31, 1999, the Association
did not have any loans which were not classified as nonaccrual,
90 days past due or restructured, but where known information
causes the Association to have serious concerns as to the
ability of these borrowers to comply with its current loan
terms.

    CLASSIFIED ASSETS.  OTS regulations provide for a
classification system for problem assets of savings associations
which covers all problem assets.  Under this classification
system, problem assets of savings associations such as the
Association's are classified as "substandard," "doubtful," or
"loss." An asset is considered substandard if it is inadequately
protected by the current net worth and paying capacity of the
borrower or of the collateral pledged, if any.  Substandard
assets include those characterized by the "distinct possibility"
that the savings association will sustain "some loss" if the
deficiencies are not corrected.  Assets classified as doubtful
have all of the weaknesses inherent in those classified
substandard, with the added characteristic that the weaknesses
present make "collection or liquidation in full, on the basis of
currently existing facts, conditions, and, values, "highly
questionable and improbable." Assets classified as loss are
those considered "uncollectible" and of such little value that
their continuance as assets without the establishment of a
specific loss reserve is not warranted.  Assets may be
designated "special mention" because of potential weakness
that do not currently warrant classification in one of the
aforementioned categories.

    When a savings association classifies problem assets as
either substandard or doubtful, it may establish general
allowances for loan losses in an amount deemed prudent by
management.  General allowances represent loss allowances which
have been established to recognize the inherent risk associated
with lending activities, but which, unlike specific allowances,
have not been allocated to particular problem assets.  When a
savings association classifies problem assets as loss, it is
required either to establish a specific allowance for losses
equal to 100% of that portion of the asset so classified or to
charge off such amount.  A savings association's determination
as to the classification of its assets and the amount of its
valuation allowances is subject to review by the OTS, which may
order the establishment of additional general or specific loss
allowances.  A portion of general loss allowances established to
cover possible losses related to assets classified as
substandard or doubtful may be included in determining a savings
association's regulatory capital.  Specific valuation allowances
for loan losses generally do not qualify as regulatory capital.

    At December 31, 1999, none of the Association's assets were
classified as a loss but it had $13,000 in loans classified as
substandard, no loans classified as special mention and no loans
classified as doubtful.

    FORECLOSED REAL ESTATE.  Real estate acquired in settlement
of loans is carried at the lower of the unpaid loan balance or
fair value less estimated costs to sell.  Write-downs from the
unpaid loan balance to fair value at the time of foreclosure are
charged to the allowance for loan losses.  Subsequent
write-downs to fair value, net of disposal costs, are charged to
other expenses.  At December 31, 1999, the Association had no
properties acquired through foreclosure.

    ALLOWANCE FOR LOAN LOSSES.  The Association's policy is to
provide for losses on unidentified loans in its loan portfolio.
A provision for loan losses is charged to operations based on
management's evaluation of the potential losses that may be
incurred in its loan portfolio.  The evaluation, including a
review of all loans on which full collectibility of interest and
principal may not be reasonably assured, considers: (i) the
Association's past loan loss experience, (ii) known and inherent
risks in its portfolio, (iii) adverse situations that may affect
the borrower's ability to repay, (iv) the estimated value of any
underlying collateral, and (v) current economic conditions.

    The Association monitors its allowance for loan losses and
make additions to the allowance as economic conditions dictate.
Although the Association maintains its allowance for loan losses
at a level that it considers adequate for the inherent risk of
loss in its loan portfolio, actual losses could exceed the
balance of the allowance for loan losses and additional
provisions for loan losses could be required.  In addition, the
Association's determination as to the

                              9
<PAGE>
<PAGE>
amount of its allowance for loan losses is subject to review by
the OTS, as part of its examination process. After a review of
the information available, the OTS might require
the establishment of an additional allowance.

    The following table sets forth an analysis of the
Association's allowance for loan losses for the periods
indicated.
<TABLE>
<CAPTION>

                                               YEAR ENDED DECEMBER 31,
                                               -----------------------
                                                1999            1998
                                               ------           ------
                                                  (IN THOUSANDS)
<S>                                            <C>              <C>
Balance at beginning of period . . . . . . .   $ 169            $ 164

Loans charged off:
   Real estate mortgage:
      One- to four-family residential. . . .      --               --
      Commercial . . . . . . . . . . . . . .      --               --
      Construction . . . . . . . . . . . . .      --               --
   Automobile. . . . . . . . . . . . . . . .      37                5
   Home equity . . . . . . . . . . . . . . .      --               --
   Passbook. . . . . . . . . . . . . . . . .      --               --
   Commercial. . . . . . . . . . . . . . . .      --               --
   Other . . . . . . . . . . . . . . . . . .      --               --
                                               -----            -----
Total charge-offs. . . . . . . . . . . . . .      37                5
                                               -----            -----

Recoveries:
   Real estate mortgage:
      One- to four-family residential. . . .      --               --
      Commercial . . . . . . . . . . . . . .      --               --
      Construction. . . . . . . . . . . . .       --               --
   Automobile. . . . . . . . . . . . . . . .       2               --
   Home equity . . . . . . . . . . . . . . .      --               --
   Passbook. . . . . . . . . . . . . . . . .      --               --
   Commercial. . . . . . . . . . . . . . . .      --               --
   Other . . . . . . . . . . . . . . . . . .       1                1
                                               -----            -----
Total recoveries . . . . . . . . . . . . . .       3                1
                                               -----            -----

Net loans charged off. . . . . . . . . . . .      34                4
                                               -----            -----
Provision for loan losses. . . . . . . . . .      41                4
                                               -----            -----
Balance at end of period . . . . . . . . . .   $ 176            $ 169
                                               =====            =====
Ratio of net charge-offs to average
   loans outstanding during the period . . . .  0.17%            0.02%
                                               =====            =====

                              10
<PAGE>
<PAGE>
     The following table illustrates the allocation of the
allowance for loan losses for each category of loan.  The
allocation of the allowance to each category is not necessarily
indicative of future loss in any particular category and does not
restrict the Association's use of the allowance to absorb losses
in other loan categories.

</TABLE>
<TABLE>
<CAPTION>
                                                          AT DECEMBER 31,
                                             ----------------------------------------------
                                                 1999                      1998
                                             --------------------   -----------------------
                                                     PERCENT OF                 PERCENT OF
                                                      LOANS IN                   LOANS IN
                                                     CATEGORY TO                CATEGORY TO
                                             AMOUNT  TOTAL LOANS    AMOUNT      TOTAL LOANS
                                             ------  -----------    ------      -----------
                                                         (DOLLARS IN THOUSANDS)
<S>                                          <C>        <C>         <C>            <C>
Real estate loans:
   One- to four-family residential . .       $ 24       61.04%      $ 24           62.74%
   Commercial. . . . . . . . . . . . .          9        2.33         13            3.78
   Construction. . . . . . . . . . . .         --          --          1            0.26
Automobile . . . . . . . . . . . . . .         89       22.73         86           20.04
Home equity. . . . . . . . . . . . . .          9        4.85         10            5.37
Passbook . . . . . . . . . . . . . . .         --        0.78         --            1.02
Commercial . . . . . . . . . . . . . .         18        3.24         12            1.69
Other. . . . . . . . . . . . . . . . .         27        5.03         23            5.10
                                             ----      ------       ----         -------
     Total allowance for loan losses .       $176      100.00%      $169         100.00%
                                             ====      ======       ====         ======
</TABLE>
INVESTMENT ACTIVITIES

    SECURITIES.  The Association is required under federal
regulations to maintain a minimum amount of liquid assets which
may be invested in specified short-term securities and certain
other investments.  See "Regulation of the Association --
Federal Home Loan Bank System."  The level of liquid assets
varies depending upon several factors, including: (i) the yields
on investment alternatives, (ii) the Association's judgment as
to the attractiveness of the yields then available in relation
to other opportunities, (iii) expectation of future yield
levels, and (iv) the Association's projections as to the
short-term demand for funds to be used in loan origination and
other activities.  At December 31, 1999, the Association's
investment portfolio policy allowed investments in instruments
such as: (i) U.S. Treasury obligations, (ii) U.S. federal agency
or federally sponsored agency obligations, (iii) local municipal
obligations, (iv) mortgage-backed securities, (v) bankers'
acceptances, (vi) time certificates, (vii) federal funds,
including FHLB overnight and term deposits (up to six months),
and (viii) investment grade corporate bonds, commercial paper
and mortgage derivative products.  See " -- Mortgage-Backed
Securities."   The board of directors may authorize additional
investments.

    The Association's securities at December 31, 1999 did not
contain securities of any issuer with an aggregate book value in
excess of 10% of its equity, excluding those issued by the
United States Government or its agencies.

     MORTGAGE-BACKED SECURITIES.  To supplement lending
activities, the Association has invested in residential
mortgage-backed securities.  Mortgage-backed securities can
serve as collateral for borrowings and, through repayments, as a
source of liquidity.  Mortgage-backed securities represent a
participation interest in a pool of one- to four-family or other
type of mortgages.  Principal and interest payments are passed
from the mortgage originators, through intermediaries (generally
quasi-governmental agencies) that pool and repackage the
participation interests in the form of securities, to investors
such as the Association.  The Association's mortgage-backed
securities portfolio consists of participations or pass-through
certificates issued by the Government National Mortgage
Association ("GNMA"). GNMA certificates are guaranteed as to
principal and interest by the full faith and credit of the
United States.  The Association's mortgage-backed securities
portfolio was classified as "held to maturity" at December 31,
1999.
                              11
<PAGE>
<PAGE>
     Expected maturities will differ from contractual maturities
due to scheduled repayments and because borrowers may have the
right to call or prepay obligations with or without prepayment
penalties.

     Mortgage-backed securities typically are issued with stated
principal amounts.  The securities are backed by pools of
mortgages that have loans with interest rates that are within a
set range and have varying maturities.  The underlying pool of
mortgages can be composed of either fixed-rate or adjustable
mortgage loans.  Mortgage-backed securities are generally
referred to as mortgage participation certificates or
pass-through certificates.  The interest rate risk
characteristics of the underlying pool of mortgages (i.e.,
fixed-rate or adjustable-rate) and the prepayment risk, are
passed on to the certificate holder.  The life of a
mortgage-backed pass-through security is equal to the life of
the underlying mortgages.

     The following table sets forth the carrying value of the
Association's investment securities and mortgage-backed
portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                   AT DECEMBER 31,
                                                            --------------------------
                                                  1999         1998
                                                            ---------        ---------
                                                    (IN THOUSANDS)
<S>                                              <C>          <C>
Securities available-for-sale:
   Mortgage-backed securities - GNMA . . . . . . $   --       $   --
Securities held to maturity :
   U.S. Government securities. . . . . . . . . .  2,125        2,000
   Mortgage-backed securities - GNMA . . . . . .  1,740           57
                                                 ------       ------
      Total investments. . . . . . . . . . . . . $3,865       $2,057
                                                 ======       ======
</TABLE>


                              12
<PAGE>
<PAGE>
    The following table sets forth the scheduled maturities,
carrying values, market values and average yields for the
Association's investment portfolio at December 31, 1999.


<TABLE>
<CAPTION>

                                   ONE YEAR        ONE TO         FIVE TO         MORE THAN              TOTAL
                                    OR LESS      FIVE YEARS       TEN YEARS        TEN YEARS      INVESTMENT PORTFOLIO
                               --------------- ---------------  --------------  --------------  -----------------------
                                      WEIGHTED        WEIGHTED        WEIGHTED        WEIGHTED                 WEIGHTED
                               BOOK   AVERAGE  BOOK   AVERAGE   BOOK   AVERAGE  BOOK   AVERAGE  BOOK   MARKET  AVERAGE
                               VALUE   YIELD   VALUE   YIELD    VALUE  YIELD    VALUE   YIELD   VALUE   VALUE    YIELD
                               -----  -------  -----  --------  ----- --------  ----- --------  -----  ------  --------
                                                                  (DOLLARS IN THOUSANDS)
<S>                            <C>     <C>      <C>    <C>       <C>    <C>      <C>   <C>       <C>     <C>
Securities held-to-maturity:
   U.S. Government and
      agency securities. . . . .$  375 5.50%     $1,250 6.25%    $ 500  7.04%    $   --      %   $2,125  $2,100   6.26%
   Mortgage-backed
      securities - GNMA. . . . .    --   --          --  --         --   --       1,740  7.21     1,740   1,729   7.21
                                ------           ------          -----           ------          ------  ------
      Total. . . . . . . . . . .$  375           $1,250          $ 500           $2,740          $3,865  $3,829
                                ======           ======          =====           ======          ======  ======
</TABLE>

                             13
<PAGE>
<PAGE>
SOURCES OF FUNDS

     Deposits are the Association's major external source of
fundsfor lending and other investment purposes.  Funds are also
derived from the receipt of payments on loans and prepayment of
loans and, to a much lesser extent, maturities of investment
securities and mortgage-backed securities, borrowings and
operations.  Scheduled loan principal repayments are a
relatively stable source of funds, while deposit inflows and
outflows and loan prepayments are significantly influenced by
general interest rates and market conditions.

     DEPOSITS.  Consumer and commercial deposits are attracted
principally from within the Association's primary market area
through the offering of a selection of deposit instruments
including regular savings accounts, money market accounts, and
term certificate accounts.  Deposit account terms vary according
to the minimum balance required, the time period the funds must
remain on deposit, and the interest rate.  The interest rates
paid by the Association on deposits are set weekly at the
direction of the Association's senior management.  Interest
rates are determined based on the Association's liquidity
requirements, interest rates paid by its competitors, and its
growth goals and applicable regulatory restrictions and
requirements.

     At December 31, 1999, time certificates in amounts of
$100,000 or more constituted $2.3 million, or 10.2%, of the
deposit portfolio.  The majority of these certificates represent
deposits from long-standing customers.

     At December 31, 1999, the Association's deposits were
represented by the various types of savings programs described
below.
<TABLE>
<CAPTION>

INTEREST           MINIMUM                                 MINIMUM  BALANCES IN    PERCENTAGE OF
RATE(1)              TERM    CATEGORY                       AMOUNT  THOUSANDS      TOTAL DEPOSITS
- -------            -------   --------                      -------  -----------    --------------
<S>                <C>       <C>                           <C>       <C>             <C>
    --   %           --      Demand accounts               $    100  $   732          3.27%
3.00 - 4.00          --      Savings and club accounts          100    3,025         13.48
1.00 - 2.50          --      NOW and money market accounts   100 to
                                                              2,500    1,724          7.69
                             TIME CERTIFICATES
                             -----------------

4.00 - 4.99        6 months  Fixed-term, fixed-rate           1,000    1,855          8.27
4.75 - 5.99      12 months - Fixed-term, fixed-rate           1,000   15,108         67.29
                 60 months                                           -------        ------
                                                                     $22,444        100.00%
                                                                     =======        ======
</TABLE>
   The following table sets forth the Association's time
certificates classified by interest rate at the dates indicated.

<TABLE>
<CAPTION>
                                               AT DECEMBER 31,
                                            ---------------------
                                            1999             1998
                                            ----             ----
                                               (In thousands)
    <S>                                     <C>             <C>
    4.00 - 4.99% . . . . . . . . . . . . .  $ 1,855         $ 1,949
    5.00 - 5.99% . . . . . . . . . . . . .   15,108          14,504
    6.00 - 6.99% . . . . . . . . . . . . .       --              --
                                            -------         -------
                                            $16,963         $16,453
                                            =======         =======
</TABLE>
                             14
<PAGE>
<PAGE>
     The following table sets forth the amount and maturities of
the Association's time certificates at December 31, 1999.
Approximately 89% of such time certificates has interest rates
from 5.00% to 5.99%.

<TABLE>
<CAPTION>
                     AMOUNT DUE
 ----------------------------------------------------
 LESS THAN                             AFTER
  ONE YEAR    1-2 YEARS   2-3 YEARS   3 YEARS  TOTAL
 ---------    ---------   ---------   -------  ------
                     (In thousands)
  <S>         <C>         <C>         <C>      <C>
  $13,634     $2,991      $  314      $   24   $16,963
  =======     ======      ======      ======   =======
</TABLE>
    The following table indicates the amount of the
Association's time certificates of $100,000 or more by original
maturity as of December 31, 1999.
<TABLE>
<CAPTION>

                                                CERTIFICATES
  ORIGINAL MATURITY                              OF DEPOSIT
  -----------------                             -------------
                                                (IN THOUSANDS)

  <S>                                             <C>
  Three months or less . . . . . . . . . . . . .  $  102
  Over three through six months                      183
  Over six through 12 months . . . . . . . . . .   1,268
  Over 12 months . . . . . . . . . . . . . . . .     768
                                                  ------
      Total. . . . . . .                          $2,321
                                                  ======
</TABLE>
     BORROWINGS.  Advances (borrowings) may be obtained from the
FHLB of New York to supplement the Association's supply of
lendable funds.  Advances from the FHLB of New York are
typically secured by a pledge of the Association's stock in the
FHLB of New York, a portion of its first mortgage loans and
other assets.  Each FHLB credit program has its own interest
rate, which may be fixed or adjustable, and range of maturities.
At December 31, 1999, the Association had $1.5 million in short
term borrowings with the FHLB of New York.

                             15
<PAGE>
<PAGE>
     The following table sets forth certain information
regarding the Company's short-term borrowings at the dates and
for the periods indicated:
<TABLE>
<CAPTION>

                                               YEAR ENDED DECEMBER 31,
                                               -----------------------
                                                1999            1998
                                               ------           ------
                                                (DOLLARS IN THOUSANDS)
<S>                                            <C>              <C>
Amounts outstanding at period end:
  FHLB advances. . . . . . . . . . . . . . . .  $1,500          $    --
  Other short-term borrowings. . . . . . . . .      --               --

Weighted average rate paid at period end:
  FHLB advances. . . . . . . . . . . . . . . .    6.01%              --%
  Other short-term borrowings. . . . . . . . .      --               --

Maximum amount of borrowings outstanding
  at any month end:
  FHLB advances. . . . . . . . . . . . . . . .  $2,000          $    --
  Other short-term borrowings. . . . . . . . .      --               --

Approximate average amounts outstanding
  during period:
  FHLB advances. . . . . . . . . . . . . . . .  $  650          $    --
  Other short-term borrowings. . . . . . . . .      --               --

Approximate weighted average rate paid
  during period (1):
  FHLB advances. . . . . . . . . . . . . . . .    5.34%              --%
  Other short-term borrowings. . . . . . . . .      --               --
<FN>
__________
(1) The approximate weighted average rate paid during the period was computed
    by dividing the average amounts outstanding into the related interest
    expense for the period.
</FN>
</TABLE>

COMPETITION

    The Association competes for deposits with other insured
financial institutions such as commercial banks, thrift
institutions, credit unions, finance companies, and multi-state
regional banks in its market area.   The Association also
competes for funds with insurance products sold by local agents
and investment products such as mutual funds and other
securities sold by local and regional brokers.  Loan competition
varies depending upon market conditions.  The Association's
competition comes from commercial banks, thrift institutions,
credit unions and mortgage bankers, many of whom have greater
resources than it has.

PERSONNEL

    At December 31, 1999, the Association had seven full-time
and no part-time employees.  None of the Association's employees
are represented by a collective bargaining group.  The
Association believes that its relationship with its employees is
good.

REGULATION OF THE COMPANY

    GENERAL.  The Company is a savings and loan holding company
within the meaning of the Home Owners' Loan Act, as amended
("HOLA").  As such the Company is registered with the OTS and is
subject to OTS regulations, examinations, supervision and
reporting requirements.  As a subsidiary of a savings and loan
holding company, the Association is subject to certain
restrictions in its dealings with the Company and affiliates
thereof.  The Company is

                             16
<PAGE>
<PAGE>
required to file certain reports with, and otherwise comply with
the rules and regulations of the SEC under the federal
securities
laws.

    ACTIVITIES RESTRICTIONS.  The Board of Directors of the
Company presently operates the Company as a unitary savings and
loan holding company.  There are generally no restrictions on
the activities of unitary savings and loan holding companies
which were formed before May 4, 1999 (like the Company),
provided that their thrift subsidiary satisfies the Qualified
Thrift Lender ("QTL") Test.  See "Regulation of the Association
- -- Qualified Thrift Lender Test."  However, if the Director of
OTS determines that there is reasonable cause to believe that
the continuation by a savings and loan holding company of an
activity constitutes a serious risk to the financial safety,
soundness, or stability of its subsidiary savings association,
the Director of OTS may impose such restrictions as deemed
necessary to address such risk including limiting: (i) payment
of dividends by the savings institution, (ii) transactions
between the savings institution and its affiliates; and (iii)
any activities of the savings institution that might create a
serious risk that the liabilities of the holding company and its
affiliates may be imposed on the savings institution.
Notwithstanding the above rules as to permissible business
activities of unitary savings and loan holding companies,
if the savings institution subsidiary of such a holding company
fails to meet the QTL Test, then such unitary holding company
shall also presently become subject to the activities
restrictions applicable to multiple holding companies and unless
the savings association requalifies as a QTL within one year
thereafter, register as, and become subject to, the restrictions
applicable to a bank holding company.  See "Regulation of the
Association -- Qualified Thrift Lender Test."

    If the Company were to acquire control of another savings
association, other than through merger or other business
combination with the Association, the Company would thereupon
become a multiple savings and loan holding company.  Except
where such acquisition is pursuant to the authority to approve
emergency thrift acquisitions and where each subsidiary savings
institution meets the QTL Test, the activities of the Company
and any of its subsidiaries (other than the Association or other
subsidiary savings institutions) would thereafter be subject to
further restrictions.  Among other things, no multiple savings
and loan holding company or subsidiary thereof which is not a
savings institution may commence or continue for a limited
period of time after becoming a multiple savings and loan
holding company or subsidiary thereof, any business activity,
upon prior notice to, and no objection by the OTS, other than
(i) furnishing or performing management services for a
subsidiary savings institution, (ii) conducting an insurance
agency or escrow business, (iii) holding, managing, or
liquidating assets owned by or acquired from a subsidiary
savings institution, (iv) holding or managing properties used or
occupied by a subsidiary savings institution, (v) acting as
trustee under deeds of trust, (vi) those activities previously
directly authorized by regulation as of March 5, 1987 to be
engaged in by multiple holding companies or (vii) those
activities authorized by the Federal Reserve Board as
permissible for bank holding companies, unless the Director of
OTS by regulation prohibits or limits such activities for
savings and loan holding companies.  Those activities described
in (vii) above must also be approved by the Director of OTS
prior to being engaged in by a multiple holding company.

    TRANSACTIONS WITH AFFILIATES.  Transactions between savings
institutions and any affiliate are governed by Sections 23A and
23B of the Federal Reserve Act.  An affiliate of a savings
institution is any company or entity which controls, is
controlled by or is under common control with the savings
institution  or any subsidiary that would be deemed a financial
subsidiary of a national bank.  In a holding company context,
the parent holding company of a savings institution (such as the
Company) and any companies which are controlled by such parent
holding company are affiliates of the savings institution.
Generally, Sections 23A and 23B (i) limit the extent to which
the savings institution or its subsidiaries may engage in
"covered transactions" with any one affiliate to an amount equal
to 10% of such institution's capital stock and surplus, and
contain an aggregate limit on all such transactions with all
affiliates to an amount equal to 20% of such capital stock and
surplus, and (ii) require that all such transactions be on terms
substantially the same, or at least as favorable, to the
institution or subsidiary as those provided to a non-affiliate.
The term "covered transaction" includes the making of loans,
purchase of assets, issuance of a guarantee and similar other
types of transactions.  In addition to the restrictions imposed
by Sections 23A and 23B, no savings institution may (i) loan or
otherwise extend credit to an affiliate, except for any
affiliate which engages only in activities which are permissible
for bank holding companies, or (ii) purchase or invest in any
stocks, bonds, debentures, notes or similar obligations of any
affiliate, except for affiliates which are subsidiaries of the
savings institution.  Savings associations

                             17 
<PAGE>
<PAGE>
are also subject to the anti-tying provisions of Section 106(b)
of the Bank Holding Company Act of 1956 ("BHCA") which prohibits
a depository institution from extending credit to or offering
any other services, or fixing or varying the consideration for
such extension of credit or service, on the condition that the
customer obtain some additional service from the institution or
certain of its affiliates or not obtain services of a competitor
of the institution, subject to certain exceptions.

    Savings institutions are also subject to the restrictions
contained in Section 22(h) of the Federal Reserve Act on loans
to executive officers, directors and principal stockholders.
Under Section 22(h), loans to an executive officer and to a
greater than 10% stockholder of a savings institution, and
certain affiliated entities of either, may not exceed, together
with all other outstanding loans to such person and affiliated
entities the institution's loan to one borrower limit (generally
equal to 15% of the institution's unimpaired capital and surplus
and an additional 10% of such capital and surplus for loans
fully secured by certain readily marketable collateral) and all
loans to such persons may not exceed the institution's
unimpaired capital and unimpaired surplus unless the institution
has less than $100 million in deposits in which case the
aggregate limit may be increased to no more than two times
unimpaired capital and surplus.   Section 22(h) also prohibits
loans, above amounts prescribed by the appropriate federal
banking agency, to directors, executive officers and greater
than 10% stockholders of a savings institution, and their
respective affiliates, unless such loan is approved in advance
by a majority of the board of directors of the institution with
any "interested" director not participating in the voting.  The
Federal Reserve Board has prescribed the loan amount (which
includes all other outstanding loans to such person), as to
which such prior board of director approval is required, as
being the greater of $25,000 or 5% of capital and surplus (up to
$500,000).  Further, the Federal Reserve Board pursuant to
Section 22(h) requires that loans to directors, executive
officers and principal stockholders be made on terms
substantially  the same as offered in comparable transactions to
other persons unless the loan is made pursuant to a benefit or
compensation plan that is widely available to other employees
and does not give preference to insiders.  Section 22(h) also
generally prohibits a depository institution from paying the
overdrafts of any of its executive officers or directors.

    Savings institutions are also subject to the requirements
and restrictions of Section 22(g) of the Federal Reserve Act and
Regulation on loans to executive officers and the restrictions
of 12 U.S.C. Section 1972 on certain tying arrangements and
extensions of credit by correspondent banks. Section 22(g) of
the Federal Reserve Act requires that loans to executive
officers of depository institutions not be made on terms more
favorable than those afforded to other borrowers, requires
approval for such extensions of credit by the board of directors
of the institution, and imposes reporting requirements for and
additional restrictions on the type, amount and terms of credits
to such officers.  Section 1972 prohibits (i) a depository
institution from extending credit to or offering any other
services, or fixing or varying the consideration for such
extension of credit or service, on the condition that the
customer obtain some additional service from the institution or
certain of its affiliates or not obtain services of a competitor
of the institution, subject to certain exceptions, and (ii)
extensions of credit to executive officers, directors, and
greater than 10% stockholders of a depository institution by any
other institution which has a correspondent banking relationship
with the institution, unless such extension of credit is on
substantially the same terms as those prevailing at the time for
comparable transactions with other persons and does not involve
more than the normal risk of repayment or present other
unfavorable features.

<PAGE>
    RESTRICTIONS ON ACQUISITIONS.  The HOLA generally prohibits
savings and loan holding companies from acquiring, without prior
approval of the Director of OTS, (i) control of any other
savings institution or savings and loan holding company or
substantially all the assets thereof, or (ii) more than 5% of
the voting shares of a savings institution or holding company
thereof which is not a subsidiary.  Under certain circumstances,
a registered savings and loan holding company is permitted to
acquire, with the approval of the Director of OTS, up to 15% of
the voting shares of an under-capitalized savings institution
pursuant to a "qualified stock issuance" without that savings
institution being deemed controlled by the holding company.  In
order for the shares acquired to constitute a "qualified stock
issuance," the shares must consist of previously unissued stock
or treasury shares, the shares must be acquired for cash, the
savings and loan holding company's other subsidiaries must have
tangible capital of at least 6-1/2% of total assets, there must
not be more than one common director or officer between the
savings and loan holding company and the issuing savings
institution and transactions between the savings institution and
the savings and loan holding company and any of its affiliates
must conform to Sections 23A and 23B of the Federal Reserve Act.
Except with the prior approval of the

                             18
<PAGE>
<PAGE>
Director of OTS, no director or officer of a savings and loan
holding company or person owning or controlling by proxy or
otherwise more than 25% of such company's stock, may also
acquire control of any savings institution, other than a
subsidiary savings institution, or of any other savings and loan
holding company.

    The Director of OTS may only approve acquisitions resulting
in the formation of a multiple savings and loan holding company
which controls savings institutions in more than one state if:
(i) the multiple savings and loan holding company involved
controls a savings institution which operated a home or branch
office in the state of the institution to be acquired as of
March 5, 1987; (ii) the acquiror is authorized to acquire
control of the savings institution pursuant to the emergency
acquisition provisions of the Federal Deposit Insurance Act; or
(iii) the statutes of the state in which the institution to be
acquired is located specifically permit institutions to be
acquired by state-chartered institutions or savings and loan
holding companies located in the state where the acquiring
entity is located (or by a holding company that controls such
state-chartered savings institutions).

    The OTS regulations permit federal associations to branch in
any state or states of the United States and its territories.
Except in supervisory cases or when interstate branching is
otherwise permitted by state law or other statutory provision, a
federal association may not establish an out-of-state branch
unless (i) the federal association qualifies as a "domestic
building and loan association" under Section 7701(a)(19) of the
Code and the total assets attributable to all branches of the
association in the state would qualify such branches taken as a
whole for treatment as a domestic building and loan association
and (ii) such branch would not result in (a) formation of a
prohibited multi-state multiple savings and loan holding company
or (b) a violation of certain statutory restrictions on
branching by savings association subsidiaries of banking holding
companies.  Federal associations generally may not establish new
branches unless the association meets or exceeds minimum
regulatory capital requirements.  The OTS will also consider the
association's record of compliance with the Community
Reinvestment Act of 1977 in connection with any branch
application.

    Under the BHCA, bank holding companies are specifically
authorized to acquire control of any savings association.
Pursuant to rules promulgated by the Federal Reserve Board,
owning, controlling or operating a savings institution is a
permissible activity for bank holding companies, if the savings
institution engages only in deposit-taking activities and
lending and other activities that are permissible for bank
holding companies.  A bank holding company that controls a
savings institution may merge or consolidate the assets and
liabilities of the savings institution with, or transfer assets
and liabilities to, any subsidiary bank which is a member of the
Association with the approval of the appropriate federal banking
agency and the Federal Reserve Board. The resulting bank will be
required to continue to pay assessments to the SAIF at the rates
prescribed for SAIF members on the deposits attributable to the
merged savings institution plus an annual growth increment.  In
addition, the transaction must comply with the restrictions on
interstate acquisitions of commercial banks under the BHCA.

REGULATION OF THE ASSOCIATION

    GENERAL.  As a federally chartered savings institution,
Ogdensburg Federal is subject to extensive regulation by the
OTS.  The lending activities and other investments of Ogdensburg
Federal must comply with various state and federal regulatory
requirements.  The OTS periodically examines the Association for
compliance with various regulatory requirements.  The FDIC also
has the authority to conduct special examinations of the
Association because its deposits are insured by SAIF.  The
Association must file reports with these agencies describing its
activities and financial condition.  The Association is also
subject to certain reserve requirements promulgated by the
Federal Reserve Board.  This supervision and regulation is
intended primarily for the protection of depositors.  Certain of
these regulatory requirements are referred to below or appear
elsewhere herein.

    REGULATORY CAPITAL REQUIREMENTS.  Under OTS capital
standards, savings associations must maintain "tangible" capital
equal to 1.5% of adjusted total assets, "core" capital equal to
3.0% of adjusted total assets and a combination of core and
"supplementary" capital equal to 8.0% of "risk-weighted" assets.
In addition, the OTS has recently adopted regulations which
impose certain restrictions on savings associations that have a
total risk-based capital ratio that is less than 8.0%, a ratio
of Tier 1 capital to risk-weighted assets of less than 4.0% or a
ratio of Tier 1 capital to adjusted total

                             19
<PAGE>
<PAGE>
assets of less than 4.0% (or 3.0% if the institution is rated
Composite 1 under the OTS examination rating system).  See " --
Prompt Corrective Regulatory Action."  For purposes of this
regulation, Tier 1 capital has the same definition as core
capital which is defined as common shareholders' equity
(including retained earnings), noncumulative perpetual
preferred stock and related surplus, minority interests in the
equity accounts of fully consolidated subsidiaries, certain
nonwithdrawable accounts and pledged deposits and "qualifying
supervisory goodwill."  Core capital is generally reduced by the
amount of the savings association's intangible assets for which
no market exists.  Limited exceptions to the deduction of
intangible assets are provided for purchased mortgage servicing
rights and qualifying supervisory goodwill.  Tangible capital is
given the same definition as core capital but does not include
an exception for qualifying supervisory goodwill and is reduced
by the amount of all the savings association's intangible assets
with only a limited exception for purchased mortgage servicing
rights and purchased credit card relationships.  Both core and
tangible capital are further reduced by an amount equal to the
savings association's debt and equity investments in
subsidiaries engaged in activities not permissible to national
banks other than subsidiaries engaged in activities undertaken
solely as an agent for customers or in mortgage banking
activities and subsidiary depository institutions or their
holding companies.  At December 31, 1999, Ogdensburg Federal had
no such investments.

    Adjusted total assets are a savings association's total
assets as determined under generally accepted accounting
principles, adjusted for certain goodwill amounts and increased
by a pro rated portion of the assets of subsidiaries in which
the savings association holds a minority interest and which are
not engaged in activities for which the capital rules require
deduction of its debt and equity investments.  Adjusted total
assets are reduced by the amount of assets that have been
deducted from capital, the portion of the savings association's
investments in subsidiaries that must be netted against capital
under the capital rules and, for purposes of the core capital
requirement, qualifying supervisory goodwill.

    In determining compliance with the risk-based capital
requirement, a savings association is allowed to use both core
capital and supplementary capital provided the amount of
supplementary capital used does not exceed the savings
association's core capital.  Supplementary capital is defined to
include certain preferred stock issues, nonwithdrawable accounts
and pledged deposits that do not qualify as core capital,
certain approved subordinated debt, certain other capital
instruments, a portion of the savings association's general loss
allowances and up to 45% of unrealized gains on equity
securities.  Total core and supplementary capital are reduced by
the amount of capital instruments held by other depository
institutions pursuant to reciprocal arrangements and  by  the
savings association's high loan-to-value ratio land loans and
non-residential construction loans and equity investments other
than those deducted from core and tangible capital.  At December
31, 1999, the Association had no high ratio land or
nonresidential construction loans and had no equity investments
for which OTS regulations require deduction from total capital.

    The risk-based capital requirement is measured against risk-
weighted assets which equal the sum of each asset and the
credit-equivalent amount of each off-balance sheet item after
being multiplied by an assigned risk weight.  Under the OTS
risk-weighting system, one- to four-family first mortgages not
more than 90 days past due with loan-to-value ratios under 80.0%
are assigned a risk weight of 50.0%.  Consumer and residential
construction loans are assigned a risk weight of 100%.
Mortgage-backed securities issued, or fully guaranteed as to
principal and interest, by FNMA and the FHLMC are assigned a
20.0% risk weight.  Cash and U.S. Government securities backed
by the full faith and credit of the U.S. Government are given a
0.0% risk weight.  As of December 31, 1999, the Association's
risk-weighted assets were approximately $15 million.
                             20
<PAGE>
<PAGE>
    The table below presents the Association's capital position
relative to its various regulatory capital requirements at
December 31, 1999.
<TABLE>
<CAPTION>

                                                   PERCENT OF
                                         AMOUNT    ASSETS (1)
                                         ------    ----------
                                         (DOLLARS IN THOUSANDS)
    <S>                                  <C>         <C>
    Tangible capital . . . . . . . . . . $2,391      9.0%
    Tangible capital requirement . . . .    397      1.5
                                         ------     ----
      Excess . . . . . . . . . . . . . . $1,994      7.5%
                                         ======     ====

    Core capital . . . . . . . . . . . . $2,391      9.0%
    Core capital requirement . . . . . .  1,058      4.0
                                         ------     ----
      Excess . . . . . . . . . . . . . . $1,333      5.0%
                                         ======     ====
    Total capital (i.e., core and
      supplementary capital) . . . . . . $2,567     17.0%
    Risk-based capital requirement . . .  1,206      8.0
                                         ------     ----
      Excess . . . . . . . . . . . . . . $1,361      9.0%
                                         ======     ====
<FN>
(1) Based upon adjusted total assets for purposes of the
    tangible, core and Tier 1 capital requirements, and
    risk-weighted assets for purposes of the risk- based
    capital requirements.
</FN>
</TABLE>

    OTS regulations require savings institutions with more than
a "normal" level of interest rate risk to maintain additional
total capital.  A savings institution's interest rate risk is
measured in terms of the sensitivity of its "net portfolio
value" to changes in interest rates.  Net portfolio value is
defined, generally, as the present value of expected cash
inflows from existing assets and off-balance sheet contracts
less the present value of expected cash outflows from existing
liabilities.  A savings institution will be considered to have a
"normal" level of interest rate risk exposure if the decline in
its net portfolio value after an immediate 200 basis point
increase or decrease in market interest rates (whichever results
in the greater decline) is less than two percent of the current
estimated economic value of its assets.  A savings institution
with a greater than normal interest rate risk is required to
deduct from total capital, for purposes of calculating its
risk-based capital requirement, an amount (the "interest rate
risk component") equal to one-half the difference between the
institution's measured interest rate risk and the normal level
of interest rate risk, multiplied by the economic value of its
total assets.

    The OTS calculates the sensitivity of a savings
institution's net portfolio value based on data submitted by the
institution in a schedule to its quarterly Thrift Financial
Report and using the interest rate risk measurement model
adopted by the OTS.  The amount of the interest rate risk
component, if any, to be deducted from a savings institution's
total capital is based on the institution's Thrift Financial
Report filed two quarters earlier.  Savings institutions with
less than $300 million in assets and a risk-based capital ratio
above 12% are generally exempt from filing the interest rate
risk schedule with their Thrift Financial Reports.  However, the
OTS will require any exempt savings institution that it
determines may have a high level of interest rate risk exposure
to file such schedule on a quarterly basis.  The OTS has not yet
implemented these requirements.  The Association has determined
that, on the basis of current financial data, it will not be
deemed to have more than normal level of interest rate
risk under the new rule and does not expect that it will be
required to increase its total capital as a result of the rule
upon its implementation.

    In addition to requiring generally applicable capital
standards for savings institutions, the OTS is authorized to
establish the minimum level of capital for a savings institution
at such amount or at such ratio of capital-to-assets as the OTS
determines to be necessary or appropriate for such institution
in light of the particular circumstances of the institution.
The OTS may treat the failure of any savings institution to
maintain capital at or above such level as an unsafe or unsound
practice and may issue a directive requiring any savings
institution which fails to maintain capital

                             21
<PAGE>
<PAGE>
at or above the minimum level required by the OTS to submit and
adhere to a plan for increasing capital.  Such an order may be
enforced in the same manner as an order issued by the FDIC.

    PROMPT CORRECTIVE REGULATORY ACTION.  Under the Federal
Deposit Insurance Corporation Improvement Act of 1991
("FDICIA"), the federal banking regulators are required to take
prompt corrective action if an insured depository institution
fails to satisfy certain minimum capital requirements.  All
institutions, regardless of their capital levels, are restricted
from making any capital distribution or paying any management
fees if the institution would thereafter fail to satisfy the
minimum levels for any of its capital requirements.  An
institution that fails to meet the minimum level for any
relevant capital measure (an "undercapitalized institution") may
be: (i) subject to increased monitoring by the appropriate
federal banking regulator; (ii) required to submit an acceptable
capital restoration plan within 45 days; (iii) subject to asset
growth limits; and (iv) required to obtain prior regulatory
approval for acquisitions, branching and new lines of
businesses.  The capital restoration plan must include
a guarantee by the institution's holding company that the
institution will comply with the plan until it has been
adequately capitalized on average for four consecutive quarters,
under which the holding company would be liable up to the lesser
of 5% of the institution's total assets or the amount necessary
to bring the institution into capital compliance as of the date
it failed to comply with its capital restoration plan.  A
"significantly undercapitalized" institution, as well as any
undercapitalized institution that did not submit an acceptable
capital restoration plan, may be subject to regulatory demands
for recapitalization, broader application of restrictions on
transactions with affiliates, limitations on interest rates paid
on deposits, asset growth and other activities, possible
replacement of directors and officers, and restrictions on
capital distributions by any bank holding company controlling
the institution.  Any company controlling the institution could
also be required to divest the institution or the institution
could be required to divest subsidiaries.  The senior executive
officers of a significantly undercapitalized institution may not
receive bonuses or increases in compensation without prior
approval and the institution is prohibited from making payments
of principal or interest on its subordinated debt.  In their
discretion, the federal banking regulators may also impose the
foregoing sanctions on an undercapitalized institution if the
regulators determine that such actions are necessary to carry
out the purposes of the prompt corrective action provisions.  If
an institution's ratio of tangible capital to total assets falls
below a "critical capital level," the institution will be
subject to conservatorship or receivership within 90 days unless
periodic determinations are made that forbearance from such
action would better protect the deposit insurance fund.  Unless
appropriate findings and certifications are made by the
appropriate federal bank regulatory agencies, a critically
undercapitalized institution must be placed in receivership if
it remains critically undercapitalized on average during the
calendar quarter beginning 270 days after the date it became
critically undercapitalized.   If a savings institution is
in compliance with an approved capital plan on the date of
enactment of FDICIA, however, it will not be required to submit
a capital restoration plan if it is undercapitalized or become
subject to the statutory prompt corrective action provisions
applicable to significantly and critically undercapitalized
institutions prior to July 1, 1994.

    The federal banking regulators, including the OTS, generally
measure a depository institution's capital adequacy on the basis
of the institution's total risk-based capital ratio (the ratio
of its total capital to risk-weighted assets), Tier 1 risk-based
capital ratio (the ratio of its core capital to risk-weighted
assets) and leverage ratio (the ratio of its core capital to
adjusted total assets).

<PAGE>
    The following table shows the capital ratio requirements for
each prompt corrective action category:
<TABLE>
<CAPTION>
                                                      ADEQUATELY                        SIGNIFICANTLY
                             WELL CAPITALIZED        CAPITALIZED    UNDERCAPITALIZED   UNDERCAPITALIZED
                             ----------------        -----------    ----------------   ----------------
<S>                          <C>                     <C>             <C>                <C>
Total risk-based capital     10.0% or more            8.0% or more   Less than 8.0%      Less than 6.0%
Tier 1 risk-based
    capital ratio              6.0% or more           4.0% or more   Less than 4.0%      Less than 3.0%
Leverage ratio                 5.0% or more           4.0% or more*  Less than 4.0%      Less than 3.0%
<FN>
________
*  3.0% if institution has a composite 1 CAMELS rating.
</FN>
</TABLE>

                             22
<PAGE>
<PAGE>
     A "critically undercapitalized" savings institution  is
defined as a savings institution that has a ratio of "tangible
equity" to total assets of less than 2.0%.  Tangible equity is
defined as core capital plus cumulative perpetual preferred
stock (and related surplus) less all intangibles other than
qualifying supervisory goodwill and certain purchased mortgage
servicing rights.  The OTS may reclassify a well capitalized
savings institution as adequately capitalized and may require an
adequately capitalized or undercapitalized institution to comply
with the supervisory actions applicable to institutions in the
next lower capital category (but may not reclassify a
significantly undercapitalized institution as critically
under-capitalized) if the OTS determines, after notice and an
opportunity for a hearing, that the savings institution is in an
unsafe or unsound condition or that the institution has received
and not corrected a less-than-satisfactory rating for any CAMELS
rating category.  The Association is classified as "well
capitalized" under these regulations.

     QUALIFIED THRIFT LENDER TEST.  A savings institution that
does not meet the QTL Test must either convert to a bank charter
or comply with the following restrictions on its operations: (i)
the institution may not engage in any new activity or make any
new investment, directly or indirectly, unless such activity or
investment is permissible for a national bank; (ii) the
branching powers of the institution shall be restricted to those
of a national bank; and (iii) payment of dividends by the
institution shall be subject to the rules regarding payment of
dividends by a national bank.  Upon the expiration of three
years from the date the institution ceases to be a QTL, it must
cease any activity, and not retain any investment unless it is
permissible for a national bank and a savings association.

     To qualify as a QTL, a savings institution must maintain at
least 65% of its "portfolio" assets in Qualified Thrift
Investments.  Portfolio assets are defined as total assets less
intangibles, property used by a savings institution in its
business and liquidity investments in an amount not exceeding
20% of assets. Qualified Thrift Investments consist of: (i)
loans, equity positions, or securities related to domestic,
residential real estate or manufactured housing, and
educational, small business and credit card loans; (ii) shares
of stock issued by an FHLB.  Subject to a 20% of portfolio
assets limit, however, savings institutions are able to treat
the following as Qualified Thrift Investments: (i) 50% of the
dollar amount of residential mortgage loans subject to sale
under certain conditions but do not include any intangible
assets; (ii) investments, both debt and equity, in the capital
stock or obligations of and any other security issued by a
service corporation or operating subsidiary, provided that such
subsidiary derives at least 80% of its annual gross revenues
from activities directly related to purchasing, refinancing,
constructing, improving or repairing domestic residential
housing or manufactured housing; (iii)  200% of their
investments in loans to finance "starter homes" and loans for
construction, development or improvement of housing and
community service facilities or for financing small businesses
in "credit-needy" areas; (iv) loans for the purchase,
construction, development or improvement of community service
facilities, (v) loans for personal, family, household or
educational purposes, provided that the dollar amount treated as
Qualified Thrift Investments may not exceed 10% of the savings
association's portfolio assets; and (vi) shares of stock issued
by FNMA or FHLMC.

     A savings institution must maintain its status as a QTL on
a monthly basis in nine out of every 12 months.  A savings
institution that fails to maintain QTL status will be permitted
to requalify once, and if it fails the QTL Test a second time,
it will become immediately subject to all penalties as if all
time limits on such penalties had expired.  Failure to qualify
as a QTL results in a number of sanctions, including the
imposition of certain operating restrictions imposed on national
banks and a restriction on obtaining additional advances from
the FHLB System.  Upon failure to qualify as a QTL for two
years, a savings association must convert to a commercial bank.
At December 31, 1999, approximately 88% of the Association's
assets were invested in Qualified Thrift Investments.

     DIVIDEND LIMITATIONS.  Under OTS regulations, the
Association is not permitted to pay dividends on its capital
stock if its regulatory capital would thereby be reduced below
the amount then required for the liquidation account established
for the benefit of certain depositors of the Association at the
time of its conversion to stock form.  In addition, savings
institution subsidiaries of savings and loan holding companies
are required to give the OTS 30 days' prior notice of any
proposed declaration of dividends to the holding company.

                             23
<PAGE>
<PAGE>
     OTS regulations require that savings institutions submit
notice to the OTS prior to making a capital distribution if (a)
they would not be well-capitalized after the distribution, (b)
the distribution would result in the retirement of any of the
institution's common or preferred stock or debt counted as its
regulatory capital, or (c) the institution is a subsidiary of a
holding company.  A savings institution must make application to
the OTS to pay a capital distribution if (x) the institution
would not be adequately capitalized following the distribution,
(y) the institution's total distributions for the calendar year
exceeds the institution's net income for the calendar year to
date plus its net income (less distributions) for the preceding
two years, or (z) the distribution would otherwise violate
applicable law or regulation or an agreement with or condition
imposed by the OTS.  If neither the savings institution nor the
proposed capital distribution meet any of the foregoing
criteria, then no notice or application is required to be filed
with the OTS before making a capital distribution.  The OTS may
disapprove or deny a capital distribution if in the view of the
OTS, the capital distribution would constitute an unsafe or
unsound practice.

     Under the OTS' prompt corrective action regulations, the
Association is also prohibited from making any capital
distributions if after making the distribution, the Association
would have: (i) a total risk-based capital ratio of less than
8.0%; (ii) a Tier 1 risk-based capital ratio of less than 4.0%;
or (iii) a leverage ratio of less than 4.0%.  The OTS, after
consultation with the FDIC, however, may permit an otherwise
prohibited stock repurchase if made in connection with the
issuance of additional shares in an equivalent amount and the
repurchase will reduce the institution's financial obligations
or otherwise improve the institution's financial condition.

     DEPOSIT INSURANCE.  The Association is required to pay
assessments based on a percentage of its insured deposits to the
FDIC for insurance of its deposits by the FDIC through the SAIF.
Under the Federal Deposit Insurance Act, the FDIC is required to
set semi-annual assessments for SAIF-insured institutions at a
level necessary to maintain the designated reserve ratio of the
SAIF at 1.25% of estimated insured deposits or at a higher
percentage of estimated insured deposits that the FDIC
determines to be justified for that year by circumstances
indicating a significant risk of substantial future losses to
the SAIF.

     Under the FDIC's risk-based deposit insurance assessment
system, the assessment rate for an insured depository
institution depends on the assessment risk classification
assigned to the institution by the FDIC, which is determined by
the institution's capital level and supervisory evaluations.
Based on the data reported to regulators for the date closest to
the last day of the seventh month preceding the semi-annual
assessment period, institutions are assigned to one of three
capital groups -- well capitalized, adequately capitalized or
undercapitalized -- using the same percentage criteria as under
the prompt corrective action regulations.  See " -- Prompt
Corrective Regulatory Action."  Within each capital group,
institutions are assigned to one of three subgroups on the basis
of supervisory evaluations by the institution's primary
supervisory authority and such other information as the FDIC
determines to be relevant to the institution's financial
condition and the risk posed to the deposit insurance fund.

     The FDIC has adopted a new assessment schedule for SAIF
deposit insurance pursuant to which the assessment rate for
well-capitalized institutions with the highest supervisory
ratings has been reduced to zero and institutions in the lowest
risk assessment classification will be assessed at the rate of
0.27% of insured deposits.  In addition, FDIC-insured
institutions are required to pay assessments to the FDIC to help
fund interest payments on certain bonds issued by the Financing
Corporation ("FICO"), an agency of the federal government
established to finance takeovers of insolvent thrifts.
Effective January 1, 2000, both BIF and SAIF members will be
assessed at the same rate for FICO payments.  This rate, which
is reset quarterly, will be 2.120 basis points for the first
quarter of 2000. Prior to such date, BIF-insured institutions
were assessed at one-fifth the rate of SAIF-insured institutions
for purposes of the FICO assessment.

     The FDIC has adopted a regulation which provides that any
insured depository institution with a ratio of Tier 1 capital to
total assets of less than 2% will be deemed to be operating in
an unsafe or unsound condition, which would constitute grounds
for the initiation of termination of deposit insurance
proceedings.  The FDIC, however, will not initiate termination
of insurance proceedings if the depository institution has
entered into and is in compliance with a written agreement with
its primary regulator, and the FDIC is a party to the agreement,
to increase its Tier 1 capital to such level as the FDIC deems
appropriate.  Tier 1 capital is defined as the sum of common
stockholders' equity,

                             24
<PAGE>
<PAGE>
noncumulative perpetual preferred stock (including any related
surplus) and minority interests in consolidated subsidiaries,
minus all intangible assets other than certain purchased
servicing rights and purchased credit card receivables and
qualifying supervisory goodwill eligible for inclusion in core
capital under OTS regulations and minus identified losses and
investments in certain securities subsidiaries.  Insured
depository institutions with Tier 1 capital equal to or greater
than 2% of total assets may also be deemed to be operating in an
unsafe or unsound condition notwithstanding such capital level.
The regulation further provides that in considering applications
that must be submitted to it by savings institutions, the FDIC
will take into account whether the savings association is
meeting the Tier 1 capital requirement for state non-member
banks of 4% of total assets.

     LIQUIDITY REQUIREMENTS.  The Association is required to
maintain average daily balances of liquid assets (cash, certain
time deposits, bankers' acceptances, highly rated corporate debt
and commercial paper, securities of certain mutual funds, and
specified United States government, state or federal agency
obligations) equal to the monthly average of not less than a
specified percentage (currently 4%) of its net withdrawable
savings deposits plus short-term borrowings.  Monetary penalties
may be imposed for failure to meet liquidity requirements.  The
average daily and short-term liquidity ratios of the Association
for the month of December 1999, were 22.68% and 14.98%,
respectively.

     FEDERAL HOME LOAN BANK SYSTEM.  The Association is a member
of the FHLB, which consists of 12 Federal Home Loan Banks
subject to supervision and regulation by the Federal Housing
Finance Board ("FHFB").  The Federal Home Loan Banks provide a
central credit facility primarily for member institutions.  As a
member of the FHLB of New York, the Association is required to
acquire and hold shares of capital stock in the FHLB of New York
in an amount at least equal to 1% of the aggregate unpaid
principal of its home mortgage loans, home purchase contracts,
and similar obligations at the beginning of each year, or 1/20
of its advances from the FHLB of New York, whichever is greater.
The Association was in compliance with this requirement with an
investment in the FHLB of New York stock at December 31, 1999,
of $139,000.  The FHLB of New York is funded primarily from
proceeds derived from the sale of consolidated obligations of
the FHLB System.  It makes advances to members in accordance
with policies and procedures established by the FHFB and the
Board of Directors of the FHLB of New York.  As of December 31,
1999, the Association had $1.5 million in short term borrowings
from the FHLB of New York.  See "Sources of Funds --
Borrowings."

     FEDERAL RESERVE SYSTEM.  Pursuant to regulations of the
Federal Reserve Board, a thrift institution must maintain
average daily reserves equal to 3% on the first $44.3 million of
transaction accounts, plus 10% on the remainder.  This
percentage is subject to adjustment by the Federal Reserve
Board.  Because required reserves must be maintained in the form
of vault cash or in a non-interest bearing account at a Federal
Reserve Bank, the effect of the reserve requirement is to reduce
the amount of the institution's interest-earning assets.  As of
December 31, 1999, the Association met its reserve requirements.

TAXATION

     The Company will file a consolidated federal income tax
return on a December 31 fiscal year basis.  Consolidated returns
have the effect of eliminating intercompany distributions,
including dividends, from the computation of consolidated
taxable income for the taxable year in which the distributions
occur.

     The Association is subject to the provisions of the
Internal Revenue Code of 1986, as amended (the "Code"), in the
same general manner as other corporations.  However, prior to
August 1996, savings institutions such as the Association, which
met certain definitional tests and certain other conditions
prescribed by the Code could benefit from certain favorable
provisions regarding their deductions from taxable income for
annual additions to their bad debt reserve.  The amount of the
bad debt deduction that a qualifying savings institution could
claim for tax purposes with respect to additions to its reserve
for bad debts for "qualifying real property loans" could be
based upon the Association's actual loss experience (the
"experience method") or as a percentage of the Association's
taxable income (the "percentage of taxable income method").
Historically, the Association used the method that would
allow the Association to take the largest deduction.

                             25
<PAGE>
<PAGE>
     In August 1996, the Code was revised to equalize the
taxation of savings institutions and banks.  Savings
institutions, such as the Association, no longer have a choice
between the percentage of taxable income method and the
experience method in determining additions to bad debt reserves.
Thrifts with $500 million of assets or less may still use the
experience method, which is generally available to small banks
currently.  Larger thrifts may only take a tax deduction when a
loan is actually charged off.  Any reserve amounts added after
1987 will be taxed over a six year period beginning in 1996;
however, bad debt reserves set aside through 1987 are generally
not taxed.  A savings institution may delay recapturing into
income its post-1987 bad debt reserves for an additional two
years if it meets a residential-lending test.  This law is not
expected to have a material impact on the Association.

     Earnings appropriated to the Association's bad debt reserve
and claimed as a tax deduction including the Association's
supplemental reserves for losses will not be available for the
payment of cash dividends or for distribution (including
distributions made on dissolution or liquidation), unless the
Association includes the amount in income, along with the amount
deemed necessary to pay the resulting federal income tax.  If
such amount is used for any purpose other than bad debt losses,
including a dividend distribution or a distribution in
liquidation, it will be subject to federal income tax at the
then current rate.  Retained earnings at December 31, 1999
included approximately $426,000 for which no deferred Federal
income tax liability has been recognized.  This amount
represents such allocation of income to tax bad debt deduction
for income tax purposes.

     The Code imposes a tax ("AMT") on alternative minimum
taxable income ("AMTI") at a rate of 20%. AMTI is increased by
certain preference items, including the excess of the tax bad
debt reserve deduction using the percentage of taxable income
method over the deduction that would have been allowable under
the experience method.  Only 90% of AMTI can be offset by net
operating loss carryovers of which the Association currently has
none.  AMTI is also adjusted by determining the tax treatment of
certain items in a manner that negates the deferral of income
resulting from the regular tax treatment of those items.  Thus,
the Association's AMTI is increased by an amount equal to 75% of
the amount by which the Association's adjusted current earnings
exceeds the Association's AMTI (determined without regard to
this adjustment and prior to reduction for net operating
losses).  In addition, for taxable years beginning after
December 31, 1986 and before January 1, 1996, an environmental
tax of 0.12% of the excess of AMTI (with certain modifications)
over $2 million is imposed on corporations, including the
Association, whether or not an AMT is paid.  Under pending
legislation, the AMT rate would be reduced to zero for
taxable years beginning after December 31, 1994, but this rate
reduction would be suspended for taxable years beginning in 1995
and 1996 and the suspended amounts would be refunded as tax
credits in subsequent years.

     The Company may exclude from its income 100% of dividends
received from the Association as a member of the same affiliated
group of corporations.  A 70% dividends received deduction
generally applies with respect to dividends received from
corporations that are not members of such affiliated group,
except that an 80% dividends received deduction applies if the
Company owns more than 20% of the stock of a corporation paying
a dividend.  The above exclusion amounts, with the exception of
the affiliated group figure, were reduced in years in which the
Association vailed itself of the percentage of taxable income
bad debt deduction method.

     The Association's federal income tax returns have not been
audited by the IRS.

STATE TAXATION

     The Company reports income on a combined basis to New York
State.  The Company is subject to the New York State franchise
tax on banking corporations.  The New York State tax on banking
corporations is imposed in an annual amount of the greater (i)
9% of the Company's "Entire Net Income" allocable to New York
State during the taxable year, or (ii) the applicable
alternative minimum tax.  The applicable alternative minimum tax
is generally the greater of (i) a percentage (0.01%, 0.004% or
0.002%, depending upon the nature and mix of the Company's
assets and on the ratio of its net worth to the value of its
assets) of the value of the Company's assets allocable to New
York State with certain modifications, (ii) 3% of the Company's
"Alternative Entire Net Income" allocable to New York State or
(iii) $250.00.

                             26
<PAGE>
<PAGE>
     For purposes of the New York State tax on banking
corporations, "Entire Net Income" is similar to federal taxable
income, subject to certain modifications (including the fact
that net operating losses cannot be carried back or carried
forward), and "Alternative Entire Net Income" is similar to
"Entire Net Income," subject to certain further modifications.

EXECUTIVE OFFICERS

     At December 31, 1999, the executive officers of the Company
were as follows:
<TABLE>
<CAPTION>
NAME                AGE    POSITION
- ----                ---    --------
<S>                 <C>   <C>
Robert E. Wilson    62    President and Chief Executive Officer
Todd R. Mashaw      36    Vice President, Secretary/ Treasurer
</TABLE>
     ROBERT E. WILSON has served as President and Chief
Executive Officer of the Association since 1963 and as President
and Chief Executive Officer of the Company since its formation.
He is a former member of the Ogdensburg City School Board having
served 15 years with two terms as President and two terms as
Vice President. He was a member of Kiwanis International for 15
years and served on their Board of Directors. For 25 years he
participated in the Kiwanis youth activity programs.

     Todd R. Mashaw has served as Vice President of the
Association since 1989 and Vice President, Secretary/Treasurer
of the Company since its formation.  He has been a member of the
Board of Assessment and Review for the City of Ogdensburg since
1995 and has been a member of S.U.N.Y. Canton College Business
Administration Advisory Committee since 1991.  He has also
coached Kiwanis Baseball.

ITEM 2.  DESCRIPTION OF PROPERTY
- --------------------------------
    The following table sets forth certain information regarding
the Association's main office which is its only location.
<TABLE>
<CAPTION>
                                            BOOK VALUE AT                   DEPOSITS AT
                         YEAR     OWNED OR   DECEMBER 31,   APPROXIMATE     DECEMBER 31,
                        OPENED     LEASED      1999 (1)     SQUARE FOOTAGE     1999
                        ------    --------  -------------   --------------  -----------
                                          (DOLLARS IN THOUSANDS)
<S>                     <C>       <C>       <C>             <C>             <C>
MAIN OFFICE:             1987      Owned     $407            2,800           $22,444
825 State Street
Ogdensburg, NY 13669
<FN>
_____________
(1)  Cost less accumulated depreciation and amortization.
</FN>
</TABLE>
ITEM 3. LEGAL PROCEEDINGS.

    The Association is, from time to time, a party to legal
proceedings arising in the ordinary course of its business,
including legal proceedings to enforce the rights against
borrowers.  The Association is not currently a party to any
legal proceedings which are expected to have a material
adverse effect on its financial statements.

                             27
<PAGE>
<PAGE>
ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ------------------------------------------------------------

    There were no matters submitted to a vote of the security
holders during the fourth quarter of fiscal year 1999.


                        PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
         STOCKHOLDERS' MATTERS
- --------------------------------------------------------------

    The Common Stock is listed  in the over-the-counter through
the OTC "Electronic Bulletin Board" under the symbol "PBKO"
There are currently 134,390 shares of the Common Stock
outstanding.  The number of registered holders of Common Stock
on December 31, 1999 was 134.  Trading in the Common Stock
commenced on December 28, 1998.  The high and low bid prices for
the Common Stock for each quarter for the period from issuance
through December 31, 1999 are set forth below.  These quotations
reflect inter-dealer prices, without retail mark-up, mark-down
or commission and may not represent actual transactions. No
dividends have been declared or paid on the Common Stock.
<TABLE>
<CAPTION>
         QUARTER                       HIGH       LOW
         -------                       ----       ---
         <S>                           <C>        <C>
         December 31, 1998             10.00      10.00
         March 31, 1999                11.00       8.00
         June 30, 1999                 11.375     10.125
         September 30, 1999            11.625     10.125
         December 31, 1999             11.625     10.75
</TABLE>
    The income of the Company consists of interest on investment
and related securities and dividends which may periodically be
declared and paid by the Board of Directors of the Association
on the common shares of the Association held by the Company.

    In addition to certain federal income tax considerations,
OTS regulations impose limitations on the payment of dividends
and other capital distributions by savings associations.  Under
OTS regulations applicable to converted savings associations,
the Association is not permitted to pay a cash dividend on its
common shares if the Association's regulatory capital would, as
a result of the payment of such dividend, be reduced below the
amount required for the liquidation account established in
connection with the Conversion or applicable regulatory capital
requirements prescribed by the OTS.

    OTS regulations require that savings institutions submit
notice to the OTS prior to making a capital distribution if (a)
they would not be well-capitalized after the distribution, (b)
the distribution would result in the retirement of any of the
institution's common or preferred stock or debt counted as its
regulatory capital, or (c) the institution is a subsidiary of a
holding company.  A savings institution must make application to
the OTS to pay a capital distribution if (x) the institution
would not be adequately capitalized following the distribution,
(y) the institution's total distributions for the calendar year
exceeds the institution's net income for the calendar year to
date plus its net income (less distributions) for the preceding
two years, or (z) the distribution would otherwise violate
applicable law or regulation or an agreement with or condition
imposed by the OTS.  If neither the savings institution nor the
proposed capital distribution meet any of the foregoing
criteria, then no notice or application is required to be filed
with the OTS before making a capital distribution.  The OTS may
disapprove or deny a capital distribution if in the view of the
OTS, the capital distribution would constitute an unsafe or
unsound practice.

    The Association currently meets all of its regulatory
requirements and, unless the OTS determines that the Association
is an institution requiring more than normal supervision, the
Association may pay dividends in accordance with the foregoing
provisions of the OTS regulations.

                             28
<PAGE>
<PAGE>
ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF
         OPERATION
- --------------------------------------------------------

    The Company's results of operations depend primarily on net
interest income, which is determined by (i) the difference
between rates of interest it earns on its interest-earning
assets and the rates it pays on interest-bearing liabilities
(interest rate spread), and (ii) the relative amounts of
interest-earning assets and interest-bearing liabilities.  The
Company's results of operations are also affected by
non-interest expense, including primarily compensation and
employee benefits, federal deposit insurance premiums and office
occupancy costs.  The Company's results of operations also are
affected significantly by general and economic and competitive
conditions, particularly changes in market interest rates,
government policies and actions of regulatory authorities, all
of which are beyond its control.

    The Company believes there is sufficient demand in its
market area to continue its policy of emphasizing lending in the
one- to four-family real estate loan area.  In addition, the
Company hopes to experience continued growth in its consumer
loan portfolio; however, there is no assurance that it will be
able to do so.  See "Item 1.  Description of Business -- Lending
Activities."

MARKET/INTEREST RATE RISK DISCLOSURE

    QUALITATIVE DISCLOSURE.   The Company's assets and
liabilities may be analyzed by examining the extent to which its
assets and liabilities are interest-rate sensitive and by
monitoring the expected effects of interest rate changes on its
net portfolio value.

    An asset or liability is interest rate sensitive within a
specific time period if it will mature or reprice within that
time period.  If the Company's assets mature or reprice more
quickly or to a greater extent than its liabilities, its net
portfolio value and net interest income would tend to increase
during periods of rising interest rates but decrease during
periods of falling interest rates.  Conversely, if the Company's
assets mature or reprice more slowly or to a lesser extent than
its liabilities, its net portfolio value and net interest income
would tend to decrease during periods of rising interest rates
but increase during periods of falling interest rates.  The
Company's policy has been to mitigate the interest rate risk
inherent in the historical savings institution business of
originating long-term loans funded by short-term deposits by
pursuing certain strategies designed to decrease the
vulnerability of its earnings to material and prolonged changes
in interest rates.

    The Company's primary method of managing interest rate is to
emphasize the origination of ARM loans.  The Company's ARM loans
provide that the interest rate will adjust every year.  The
terms of these loans generally limit the amount of any rate
change to a maximum of 2% and also provide that the rate may not
increase above a "ceiling" rate established at the time the loan
is made, nor below a floor rate which is the initial rate on the
loan.  At December 31, 1999, approximately 56% of its mortgage
loan portfolio had adjustable rates.  The Company also purchases
investment securities with relatively short maturities, normally
three years or less.  At December 31, 1999, approximately 84% of
its investment portfolio had a maturity of five years or less.
The Company also seeks to cushion itself against interest rate
fluctuations by preserving a loyal depositor base whose accounts
are less likely to switch to institutions that may be offering
higher rates.  The Company monitors its deposit rates on a
weekly basis to ensure that it remains competitive.

                             29
<PAGE>
<PAGE>
    QUANTITATIVE DISCLOSURE.  In recent years, the Company has
measured its interest rate sensitivity by computing the "gap"
between the assets and liabilities which were expected to mature
or reprice within certain time periods, based on assumptions
regarding loan prepayment and the rates at which deposits will
be withdrawn by depositors over time formerly provided by the
OTS.  However, the OTS now measures an institution's interest
rate risk by computing the amount by which the net present value
of cash flow from assets, liabilities and off balance sheet
items (the institution's net portfolio value or "NPV") would
change in the event of a range of assumed changes in market
interest rates.  These computations estimate the effect on an
institution's NPV from instantaneous and permanent 1% to 3% (100
to 300 basis points) increases and decreases in market interest
rates.  The following table presents the interest rate
sensitivity of the Company's NPV at December 31, 1999, as
calculated by the OTS, which is based upon quarterly information
that it voluntarily provided to the OTS.
<TABLE>
<CAPTION>

                                                          NPV AS % OF
   CHANGE            NET PORTFOLIO VALUE            PORTFOLIO VALUE OF ASSETS
   CHANGE    -----------------------------     --------------------------------
  IN RATES   $ AMOUNT  $ CHANGE   % CHANGE     NPV RATIO     BASIS POINT CHANGE
  --------   --------  --------   --------     ---------     ------------------
                   (DOLLARS IN THOUSANDS)
  <S>        <C>       <C>        <C>          <C>           <C>

   + 300 bp   1,521    (879)      (37)%        6.04%         (305) bp
   + 200 bp   1,845    (556)      (23)         7.20          (189) bp
   + 100 bp   2,142    (258)      (11)         8.23           (86) bp
       0 bp   2,400                            9.09
   - 100 bp   2,571     170         7          9.63            54  bp
   - 200 bp   2,741     341        14         10.16           107  bp
   - 300 bp   2,922     521        22         10.70           161  bp
</TABLE>

     The board of directors has established a policy setting
forth maximum NPV variances as a result of such instantaneous
and permanent changes in interest rates.  At December 31, 1999,
the Company's interest rate sensitivity was within the policy
established by the board.

     While the Company cannot predict future interest rates or
their effects on its NPV or net interest income, it does not
expect current interest rates to have a material adverse effect
on its NPV or net interest income in the near future.
Computations of prospective effects of hypothetical interest
rate changes are based on numerous assumptions, including
relative levels of market interest rates, prepayments and
deposit runoff and should not be relied upon as indicative of
actual results.  Certain shortcomings are inherent in such
computations.  Although certain assets and liabilities may have
similar maturity or periods of repricing, they may react at
different times and in different degrees to changes in the
market interest rates.  The interest rates on certain types
of assets and liabilities may fluctuate in advance of changes in
market interest rates, while rates on other types of assets and
liabilities may lag behind changes in market interest rates.
Certain assets, such as ARM loans, generally have features which
restrict changes in interest rates on a short-term basis and
over the life of the loan.  In the event of a change in interest
rates, prepayments and early withdrawal levels could deviate
significantly from those assumed in making calculations set
forth above.  Additionally, an increased credit risk may result
as the ability of many borrowers to service their debt may
decrease in the event of an interest rate increase.

     The board of directors reviews the Company's asset and
liability policies.  The board of directors meets regularly to
review interest rate risk and trends, as well as liquidity and
capital ratios and requirements.  Management administers the
policies and determinations of the board of directors with
respect to its asset and liability goals and strategies.  The
Company expects that its asset and liability policies and
strategies will continue as described so long as competitive and
regulatory conditions in the financial institution industry and
market interest rates continue as they have in recent years.

                             30
<PAGE>
<PAGE>
AVERAGE BALANCES, INTEREST AND AVERAGE YIELDS

    The following table sets forth certain information relating
to the Company's average balance sheet and reflects the average
yield on assets and average cost of liabilities for the
periods indicated and the average yields earned and rates paid
for the periods indicated.  Such yields and costs are derived by
dividing income or expense by the average balance of assets or
liabilities, respectively, for the periods presented.

<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31,
                                           ---------------------------------------------------------
                                                       1999                          1998
                                           ----------------------------   --------------------------
                                                                AVERAGE                      AVERAGE
                                           AVERAGE               YIELD/   AVERAGE             YIELD/
                                            BALANCE   INTEREST    COST    BALANCE   INTEREST   COST
                                           ---------------------------------------------------------
                                                               (DOLLARS IN THOUSANDS)
<S>                                         <C>        <C>        <C>      <C>       <C>      <C>
Interest-earning assets:
   Loans (1) . . . . . . . . . . . . . . .  $20,290    $1,636     8.06%    $18,994   $1,537   8.09%
   Securities (2). . . . . . . . . . . . .    2,961       178     6.01       3,309      206   6.23
   Other short-term investments. . . . . .    1,539        90     5.84         953       61   6.40
                                            -------    ------              -------   ------
      Total interest-earning assets. . . .   24,790     1,904     7.68      23,256    1,804   7.76
Non-interest-earning assets. . . . . . . .    1,177                            600
                                            -------                        -------
   Total assets . . . . . . . . . . . .     $25,967                        $23,754
                                            =======                        =======
Interest-bearing liabilities:
   Savings and club accounts . . . . . . .  $ 2,916        89     3.05     $ 2,969       82   2.76
   Time certificates . . . . . . . . . . .   16,708       904     5.41      16,550      942   5.69
   NOW accounts and money market
     accounts. . . . . . . . . . . . . . .    2,695        30     1.11       2,090       34   1.63
Borrowings . . . . . . . . . . . . . . . .      750        35     0.05          --       --     --
                                            -------    ------              -------   ------
     Total interest-bearing liabilities. .   23,069     1,058     4.60      21,609    1,058   4.90
Non-interest-bearing liabilities . . . . .      198                             58
                                            -------                        -------
     Total liabilities . . . . . . . . . .   23,267                         21,667
Total equity . . . . . . . . . . . . . . .    2,700                          1,888
                                            -------                        -------
     Total liabilities and equity. . . . .  $23,967                        $23,555
                                            =======                        =======
Net interest income. . . . . . . . . . . .             $  846                        $  746
                                                       ======                        ======
Net interest rate spread . . . . . . . . .                        3.08%                       2.86%
                                                                  ====                        ====
Net yield on interest-earning assets . . .                        3.41%                       3.21%
                                                                  ====                        ====
Average interest-earning assets
   to average interest-bearing liabilities.                       1.07x                       1.08x
                                                                  ====                        ====
<FN>
__________
(1)  Non-accrual loans are included in average balances, less allowance for loan losses and
     deferred fees.
(2)  Securities are included at amortized cost, with net unrealized gains or losses on
     securities available-for-sale included as a component of non-earning assets.
</FN>
</TABLE>
                              31
<PAGE>
<PAGE>
RATE/VOLUME ANALYSIS

    The table below sets forth certain information regarding
changes in interest income and interest expense for the periods
indicated.  For each category of interest-earning asset and
interest-bearing liability, information is provided on changes
attributable to: (i) changes in volume (changes in volume
multiplied by old rate); and (ii) changes in rate (change in
rate multiplied by old volume), and the net change in net
interest income.  The net change attributable to the combined
impact of volume and rate has been allocated proportionately to
the absolute dollar amounts of change in each.

<TABLE>
<CAPTION>
                                            YEAR ENDED DECEMBER 31,
                               ---------------------------------------------------
                               1999   VS.          1998    1998     VS.       1997
                               ------------------------    -----------------------
                                INCREASE (DECREASE)         INCREASE (DECREASE)
                                      DUE TO                       DUE TO
                               ------------------------    -----------------------
                               VOLUME     RATE   TOTAL    VOLUME    RATE    TOTAL
                               ------------------------    -----------------------
                                             (IN THOUSANDS)
<S>                            <C>        <C>     <C>      <C>      <C>    <C>
Interest income:
  Loans. . . . . . . . . . . . $105      $ (6)   $ 99     $256     $(49)   $207
  Securities . . . . . . . . .  (22)       (6)    (28)     (98)      27     (71)
  Other short-term
      investments. . . . . . .   38        (9)     29        8       (2)      6
                               ----      ----    ----     ----     ----    ----
      Total interest-earning
          assets . . . . . . .  121       (21)    100      185      (33)    152
                               ----      ----    ----     ----     ----    ----
Interest expense:
  Savings and club accounts. .   (1)        8       7        6       (3)      3
  Time certificates. . . . . .    9       (47)    (38)      42       17      59
  NOW and money market
    accounts . . . . . . . . .   10       (14)     (4)       1       (3)     (2)
  Borrowings . . . . . . . . .   35        --      35       --       --      --
                               ----      ----    ----     ----     ----    ----
      Total interest-bearing
          liabilities. . . . .   53       (53)     --       48       11      59
                               ----      ----    ----     ----     ----    ----
Change in net interest
  income . . . . . . . . . . . $ 68      $ 32    $100     $137     $(35)   $102
                               ====      ====    ====     ====     ====    ====
</TABLE>

COMPARISON OF FINANCIAL CONDITION AT DECEMBER 31,  1999 AND
DECEMBER 31, 1998

    Total assets increased by $1.8 million, or 7.12%, from $25.1
million at December 31, 1998 to $26.9 million at December 31,
1999.  The increase in assets for the period was attributable to
the growth in the Company's loan portfolio (net of allowance for
loan losses) of $951,000, or 4.8%, which was the result of its
capitalizing on strong loan demand in its market area.  Loan
growth was partially funded by the short-term borrowings from
the FHLB of New York.  Total liabilities increased by $1.6
million, or 7.1%, from $22.5 million at December 31, 1998 to
$24.1 million at December 31, 1999.  At December 31, 1999, total
deposits amounted to $22.4 million, an increase of $250,000, or
1.13%, from December 31, 1998's level of $22.2 million.  The
deposit growth consisted primarily of time certificates and
savings and club accounts.

    Total equity increased by $177,000, or 6.78%, due mainly to
retained earnings from the period.  At December 31, 1999, the
Company was in compliance with all applicable regulatory capital
requirements with total core and tangible capital of $2.4
million (9% of adjusted total assets) and total risk-based
capital of $2.6 million (17% of risk-weighted assets).
                              32
<PAGE>
<PAGE>
COMPARISON OF RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER
31, 1999 AND 1998

    NET INCOME.  Net income increased $24,000, or 17.02% from
$141,000 for the fiscal year ended December 31, 1998 to $165,000
for the fiscal year ended December 31, 1999.  The primary
reason for the increase was due to an increase in interest
income, partially offset by increases in the provision for loan
losses, income tax expense and noninterest expense.

    NET INTEREST INCOME.  Net interest income before provision
for loan losses increased from $746,000 for fiscal year 1998 to
$846,000 for fiscal year 1999. The $100,000, or 13.40%, increase
was due to an increase in the average balance of the loan
portfolio and, to a lesser extent, an improvement in the average
yield on short term investments.  Interest income from loans
totaled $1.6 million for the year ended December 31, 1999 as
compared to $1.5 million for the year ended December 31, 1998
for an increase of $99,000 or 6.44%.  During the year ended
December 31, 1999, the average balance of the loan portfolio
increased by $1.3 million, or 6.82% to $20.3 million.  The
average yield on the loan portfolio was comparable year-to-year,
decreasing by three basis points from 8.09% for 1998 to 8.06%
for 1999.  Interest income from short-term investments amounted
to $90,000 in 1999, up from $61,000 for the year ended December
31, 1998 with the $29,000 increase attributable to an increased
average balance of investments of this type.  Interest income
from the Company's securities portfolio declined by $28,000, or
13.59%, from $206,000 for the year ended December 31, 1998 to
$178,000 for the year ended December 31, 1999 with the
decline attributable to the combined effects of the $348,000, or
10.52%, decrease in the average balance of the portfolio as well
as a 22 basis point decrease in the average yield from 6.23% in
1998 to 6.01% in 1999.

    Total interest expense amounted to $1.1 million in each of
the years ended December 31, 1999 and December 31, 1998.  The
Bank did utilize Federal Home Loan Bank of New York advances
during the most recent year.  Interest expense related to these
borrowings amounted to $35,000 in 1999 and was matched by a
corresponding reduction in interest expense from deposit
accounts.

    PROVISION FOR LOAN LOSSES.  During fiscal year 1999, the
Company recorded a $41,000 provision for loan losses as compared
to $9,000 provision during the previous fiscal year.  The
higher provision for loan losses for fiscal 1999 was due to an
increased level of chargeoffs during the 1999 period.
Charge-offs, net of recoveries, amounted to $34,000 in fiscal
1999 as compared to $4,000 in fiscal 1998.  Charge-offs in 1999
and 1998 all related to automobile loans. Future additions to
the loan loss allowance will be based on the analysis of the
loan portfolio as described above, and, accordingly, are not
predictable.

    NONINTEREST INCOME. Noninterest income was $49,000 for
fiscal year 1999 as compared to $44,000 for fiscal year 1998 for
an increase of $5,000, or 11.36%, in 1999.  The primary
component of noninterest income is service charges on loans and
deposit accounts.  Service charges totaled $40,000 in 1999 up
from $30,000 in 1998 due to the increased loan and deposit
volume during the period.

    NONINTEREST EXPENSE.  For fiscal year 1999, total
noninterest expenses were $604,000 as compared to $590,000 for
fiscal year 1998.  The increase in this expense level was due
mainly to increases in miscellaneous expenses of $21,000.

    INCOME TAX EXPENSE.  Income tax expense for fiscal year 1999
amounted to $85,000 as compared to $50,000 for fiscal year 1998.
The $35,000 increase was directly attributable to the
increased level of pre-tax income in 1999 as compared to 1998 as
well as the composition of the income base, the amount of
tax-exempt income and non-deductible expenses. The Company's
effective tax rates for fiscal years 1999 and 1998 were 34.0%
and 26.2%, respectively.

                              33
<PAGE>
<PAGE>
LIQUIDITY AND CAPITAL RESOURCES

     The Company is required to maintain minimum levels of
liquid assets as defined by OTS regulations.  This requirement,
which varies from time to time (currently 4%) depending upon
economic conditions and deposit flows, is based upon a
percentage of its deposits and short-term borrowings.  The
required ratio at December 31, 1999 was 4% and its actual
liquidity ratio at December 31, 1999 was 22.68%.

     The Company's primary sources of funds are deposits,
repayment of loans and mortgage-backed securities, maturities of
investments and interest-bearing deposits and funds provided
from operations.  The Association is also able to obtain
advances from the FHLB of New York, although historically it has
done this rarely.  While scheduled repayments of loans and
mortgage-backed securities and maturities of investment
securities are predictable sources of funds, deposit flows and
loan prepayments are greatly influenced by the general level of
interest rates, economic conditions and competition.  The
Company uses its liquidity resources principally to fund
existing and future loan commitments, to fund maturing time
certificates and demand deposit withdrawals, to invest in other
interest-earning assets, to maintain liquidity, and to meet
operating expenses.

     Liquidity may be adversely affected by unexpected deposit
outflows, higher interest rates paid by competitors, adverse
publicity relating to the savings and loan industry, and similar
matters.  Management monitors projected liquidity needs and
determines the level desirable, based in part on the Company's
commitments to make loans and management's assessment of its
ability to generate funds.

     A major portion of the Company's liquidity consists of cash
and cash equivalents, which include cash and interest-bearing
deposits in other banks.  The level of these assets is dependent
upon its operating, investing, lending and financing activities
during any given period.  At December 31, 1999, cash and cash
equivalents totaled $1.5 million.

     The Company's primary investing activities include
origination of loans and purchases of investment and mortgage-
backed securities.  During the years ended December 31, 1999 and
1998, purchases of investment and mortgage-backed securities
totaled $4.6 million and $3.0 million, respectively, while loan
originations totaled $6.6 million and $7.2 million,
respectively.  These investments were funded in part by loan and
securities and mortgage-backed securities repayments and
maturities and an increase in time certificates received for the
years ended December 31, 1999 and 1998.

     At December 31, 1999, the Company had $23,000 in
outstanding commitments to originate fixed-rate loans all at
fixed rates of 10% and commitments to originate $84,000 on an
adjustable rate basis.  The Company anticipates that it will
have sufficient funds available to meet its current loan
origination commitments.  Time certificates which are scheduled
to mature in one year or less totaled $13.6 million at December
31, 1999.  Based on historical experience management believes
that a significant portion of such deposits will remain with the
Company.

     The Company is subject to federal regulations that impose
certain minimum capital requirements.  For a discussion on such
capital levels, see " Item 1. Description of Business --
Regulation of the Association -- Regulatory Capital
Requirements."

                              34
<PAGE>
<PAGE>
IMPACT OF INFLATION AND CHANGING PRICES

     The Company's financial statements and the accompanying
notes presented elsewhere in this document, have been prepared
in accordance with generally accepted accounting principles,
which require the measurement of financial position and
operating results in terms of historical dollars without
considering the change in the relative purchasing power of money
over time and due to inflation.  The impact of inflation is
reflected in the increased cost of its operations.  As a result,
interest rates have a greater impact on its performance than do
the effects of general levels of inflation.  Interest rates do
not necessarily move in the same direction or to the same extent
as the prices of goods and services.

IMPACT OF NEW ACCOUNTING STANDARDS

     Effective January 1, 1998, the Association adopted the
remaining provisions of Statement of Financial Accounting
Standards ("SFAS") No. 125, Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of
Liabilities, which relate to the accounting for securities
lending, repurchase agreements, and other secured financing
activities.  These provisions, which were delayed for
implementation by SFAS No. 127, are not expected to have a
material impact on the Association.

     In February 1998, the FASB issued SFAS 132, "Employers'
Disclosures about Pensions and Other Postretirement Benefits,"
which amends existing disclosure rules regarding pension and
other post-retirement benefits to standardize the disclosure
formats effective for fiscal years beginning after December 15,
1997. The Bank adopted the provisions of SFAS No. 132 on January
1, 1998.

     In June 1998, the FASB issued SFAS 133, "Accounting for
Derivative Instruments and Hedging Activities," which
establishes comprehensive accounting and reporting requirements
for derivative instruments and hedging activities.  The
statement requires companies to recognize all derivatives as
either assets or liabilities, with the instruments measured at
fair value.  The accounting for gains and losses resulting from
changes in fair value depends on the intended use of the
derivative and the type of risk being hedged.  SFAS 133 is
effective for the Company and the Association for all fiscal
quarters beginning January 1, 2000.  Earlier adoption is
permitted although the Company does not expect to do so.  SFAS
No.  133 also permits certain reclassifications of securities
among the trading, available for sale and held to maturity
classifications.  The Company has no current intention to
reclassify any securities pursuant to SFAS 133.  The Company
does not presently use derivatives and the adoption of SFAS 133
is not expected to have a material impact on the Company's
consolidated financial statements.


                              35
<PAGE>
<PAGE>
<PAGE>
ITEM 7.  FINANCIAL STATEMENTS
- -----------------------------

          INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


CONSOLIDATED FINANCIAL STATEMENTS                          PAGE
- ---------------------------------                          ----

Independent Auditor's Report                                37

Consolidated Statements of Financial Condition
  as of December 31, 1999 and 1998                          38

Consolidated Statements of Income for the Years
  Ended December 31, 1999 and 1998                          39

Consolidated Statements of Stockholders' Equity
  for the Years Ended December 31, 1999 and
  1998                                                      40

Consolidated Statements of Cash Flows for the
  Years Ended December 31, 1999 and 1998                    41

Notes to Consolidated Financial Statements                  43








                       36
<PAGE>
<PAGE>
               MORROW & POULSEN, P.C.
            CERTIFIED PUBLIC ACCOUNTANTS
                 145 CLINTON STREET
                WATERTOWN, NY  13601



            INDEPENDENT AUDITOR'S REPORT


To the Board of Directors
  and Stockholders of
Peoples Bankcorp, Inc.

     We have audited the accompanying consolidated statements of
financial condition of Peoples Bankcorp, Inc. (the Company) and
subsidiary as of December 31, 1999 and 1998, and the related
consolidated statements of income, stockholders' equity, and
cash flows for the years then ended.  These consolidated
financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on
these consolidated financial statements based on our audits.

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

     In our opinion, the consolidated financial statements
referred to above present fairly, in all material respects, the
consolidated financial position of Peoples Bankcorp, Inc. and
subsidiary as of December 31, 1999 and 1998, and the results of
their operations and their cash flows for the years then ended
in conformity with generally accepted accounting principles.



                                   MORROW & POULSEN, P.C.
                                   CERTIFIED PUBLIC ACCOUNTANTS

                                   /s/ Morrow & Poulsen, P.C.
                                   -----------------------------

FEBRUARY 11, 2000
WATERTOWN, NEW YORK



                             37
<PAGE>
<PAGE>
         PEOPLES BANKCORP, INC. AND SUBSIDIARY
         =====================================

    CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
              DECEMBER 31, 1999 AND 1998
                    (IN THOUSANDS)
<TABLE>
<CAPTION>
______________________________________________________________________________


                                                          1999          1998
                                                       --------       --------

      ASSETS
<S>                                                    <C>            <C>
Cash and Cash Equivalents:
  Cash and due from banks                              $   847        $ 1,194
  Interest-bearing deposits with other banks               610          1,281
                                                       -------        -------
            Total Cash and Cash Equivalents              1,457          2,475
Securities held-to-maturity (fair value of $3,829 at
  December 31, 1999 and $2,069 at December 31, 1998)     3,865          2,057
Loans, net of deferred fees                             20,942         19,984
Less - allowance for loan losses                           176            169
                                                       -------        -------
                Net Loans                               20,766         19,815
Premises and equipment, net                                463            434
Federal Home Loan Bank Stock, at cost -
  required by law                                          139            139
Accrued interest receivable                                163            151
Other assets                                                 7              3
                                                       -------        -------
TOTAL ASSETS                                           $26,860        $25,074
                                                       =======        =======
      LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Deposits:
      Demand accounts - non-interest bearing           $   594        $   642
      Savings and club accounts - interest bearing       3,025          2,806
      Time certificates - interest bearing              16,963         16,453
      NOW and money market accounts -
         interest bearing                                1,862          2,293
                                                       -------        -------
                Total Deposits                          22,444         22,194
Borrowed money                                           1,500              0
Advance payments by borrowers for property
  taxes and insurance                                        3              3
Other liabilities                                          125            266
                                                       -------        -------
                Total Liabilities                       24,072         22,463
                                                       -------        -------
Commitments and contingencies (Note 10)
  Stockholders' Equity:
    Preferred stock $.01 par value per share,
      500,000 shares authorized, no shares
      issued or outstanding                                  0              0
    Common stock of $.01 par value, 3,000,000
      shares authorized, 134,390 shares issued and
      outstanding at December 31, 1999 and 1998              1              1
    Additional paid-in capital                           1,002          1,000
    Retained earnings - substantially restricted         1,882          1,717
    Accumulated other comprehensive income                   0              0
    Loan to Employee Stock Ownership Plan                  (97)          (107)
                                                       -------        -------
         Total Stockholders' Equity                      2,788          2,611
                                                       -------        -------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY             $26,860        $25,074
                                                       =======        =======

See accompanying notes to consolidated financial statements.
_____________________________________________________________________________
</TABLE>
                             38
<PAGE>
<PAGE>
              PEOPLES BANKCORP, INC. AND SUBSIDIARY
              =====================================

                CONSOLIDATED STATEMENTS OF INCOME
              YEARS ENDED DECEMBER 31, 1999 AND 1998
               (IN THOUSANDS EXCEPT FOR SHARE DATA)
<TABLE>
<CAPTION>
__________________________________________________________________________

                                                    1999            1998
                                                  --------        --------
<S>                                               <C>             <C>
Interest Income:
  Loans                                           $1,636          $1,537
  Securities                                         178             206
  Other short-term investments                        90              61
                                                  ------          ------
          Total Interest Income                    1,904           1,804
                                                  ------          ------

Interest Expense:
  Deposits                                         1,023           1,058
  Borrowings                                          35               0
                                                  ------          ------
          Total Interest Expense                   1,058           1,058
                                                  ------          ------

          Net Interest Income                        846             746

Provision for Loan Losses                             41               9
                                                  ------          ------
          Net Interest Income After
             Provision For Loan Losses               805             737
                                                  ------          ------

Non-Interest Income:
  Service charges                                     40              30
  Net gain on sale of securities                       0               1
  Other                                                9              13
                                                  ------          ------
          Total Non-Interest Income                   49              44
                                                  ------          ------

Non-Interest Expenses:
  Salaries and employee benefits                     285             286
  Directors' fees                                     45              43
  Building, occupancy and equipment                   53              63
  Data processing                                     33              34
  Postage and supplies                                34              31
  Deposit insurance premium                           13              13
  Insurance                                           10              10
  Other                                              131             110
                                                  ------          ------
          Total Non-Interest Expenses                604             590
                                                  ------          ------

Income before Income Tax Expense                     250             191

Income Tax Expense                                    85              50
                                                  ------          ------
Net Income                                        $  165          $  141
                                                  ======          ======
Earnings Per Share - Basic and Diluted            $ 1.23            N/A
  (See Note 1)

See accompanying notes to consolidated financial statements.
________________________________________________________________________
</TABLE>

                             39
<PAGE>
<PAGE>
              PEOPLES BANKCORP, INC. AND SUBSIDIARY
              ======================================

         CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              YEARS ENDED DECEMBER 31, 1999 AND 1998
                          (IN THOUSANDS)

<TABLE>
<CAPTION>
______________________________________________________________________________________


                                                        Loan to         Retained      Accumulated
                                         Additional     Employee        Earnings         Other
                                Common    Paid-in       Stock        Substantially  Comprehensive
                                Stock     Capital    Ownership Plan    Restricted        Income       Total
<S>                             <C>       <C>         <C>              <C>            <C>             <C>
Balance at
   December 31, 1997            $          $           $                $1,576        $  1            $1,577

Comprehensive Income:
   Change in net unrealized
   gain (loss) on securities,
   net of tax and reclassifi-
   cation adjustment                                                                    (1)               (1)

Net Income                                                                 141                           141
                                                                        ------        ----            ------
   Comprehensive Income                                                    141          (1)              140

Sale of Common Stock                1       1,000                                                      1,001

Loan to Employee Stock
   Ownership Plan                                       (107)                                           (107)
                                -----      ------      -----            ------        ----           -------


Balance at
    December 31, 1998               1       1,000       (107)            1,717           0             2,611

Comprehensive Income:
  Net Income                                                               165                           165
                                                                        ------                        ------
     Comprehensive Income                                                  165                           165

ESOP Transactions                               2         10                                              12
                                -----      ------      -----            ------        ----           -------
Balance at
  December 31, 1999             $   1      $1,002      $ (97)           $1,882        $  0           $ 2,788
                                =====      ======      =====            ======        ====           =======

See accompanying notes to consolidated financial statements.

_____________________________________________________________________________________________________________
</TABLE>

                                           40

<PAGE>
<PAGE>
         PEOPLES BANKCORP, INC. AND SUBSIDIARY
         =====================================

         CONSOLIDATED STATEMENTS OF CASH FLOWS
         YEARS ENDED DECEMBER 31, 1999 AND 1998
                    (IN THOUSANDS)
<TABLE>
<CAPTION>
________________________________________________________________________________

                                                         1999            1998
<S>                                                    <C>             <C>
Cash Flows from Operating Activities:
         Net income                                    $   165          $  141
         Adjustments to reconcile net income to
           net cash provided by operating activities:
           Depreciation and amortization                    16              15
           (Increase) decrease in accrued interest
            receivable                                     (12)            (26)
           Provision for loan losses                        41               9
           Loss on sale of real estate owned                 0              10
           Net gains on sales of securities                  0              (1)
           Net amortization (accretion) of
             premiums/discounts                            (13)            (82)
           Increase (decrease) in other liabilities       (141)            209
           (Increase) decrease in other assets              (4)              0
                                                       -------          ------
Net Cash Provided by Operating Activities                   52             275
                                                       -------          ------

Cash Flows from Investing Activities:
         Net increase in loans                            (992)         (3,156)
         Purchases of securities available-for-sale       (737)              0
         Proceeds from sales of securities
           available-for-sale                                0             719
         Proceeds from maturities and principal
           reductions of securities available-for-sale     750              19
         Purchases of securities held-to-maturity       (3,874)         (2,957)
         Proceeds from maturities and principal
           reductions of securities held-to-maturity     2,066           5,012
         Purchase of FHLB stock - required by law            0              (2)
         Purchase of premises and equipment                (45)            (15)
         Proceeds from sale of real estate owned             0              30
                                                       -------          ------
Net Cash Used by Investing Activities                   (2,832)           (350)
                                                       -------          ------
Cash Flows from Financing Activities:
         Increase in deposits                              250             429
         Advances from FHLB                              1,500               0
         Loan payment received from Employee
           Stock Ownership Plan                             12               0
         Sale of stock                                       0           1,344
         Cash paid for cost of stock conversion              0            (343)
         Increase in loan to Employee Stock
           Ownership Plan                                    0            (107)
                                                       -------          ------
Net Cash Provided by Financing Activities                1,762           1,323
                                                       -------          ------
Net Increase (Decrease) in Cash and Cash Equivalents    (1,018)          1,248

Cash and Cash Equivalents at Beginning of Year           2,475           1,227
                                                       -------          ------
Cash and Cash Equivalents at End of Year               $ 1,457          $2,475
                                                       =======          ======
</TABLE>


                                    41

<PAGE>
<PAGE>
         PEOPLES BANKCORP, INC. AND SUBSIDIARY
         =====================================

        CONSOLIDATED STATEMENTS OF CASH FLOWS
                     (CONT.)
        YEARS ENDED DECEMBER 31, 1999 AND 1998
                    (IN THOUSANDS)
<TABLE>
<CAPTION>
_______________________________________________________________________________

                                                         1999            1998
<S>                                                    <C>             <C>
Supplemental Disclosure of Cash Flow
  Information:
    Non-cash investing activities:
      Loans transferred to real estate owned
        through foreclosure                             $     0          $   40


Cash Paid During the Year for:
   Interest                                               1,045           1,058
   Income taxes                                              81              87


See accompanying notes to consolidated financial statements.

________________________________________________________________________________
</TABLE>

                                    42

<PAGE>
<PAGE>
               PEOPLES BANKCORP, INC. AND SUBSIDIARY
               =====================================

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1999 AND 1998
________________________________________________________________

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Peoples Bankcorp, Inc. (the "Company" or "the Parent") was
incorporated on September 17, 1998 in connection with its
wholly-owned subsidiary's, Ogdensburg Federal Savings and Loan
Association ("the Bank"), conversion from a Federally-chartered
mutual saving and loan to a Federally-chartered stock savings
and loan, as approved by the Office of Thrift Supervision
("OTS"). Ogdensburg Federal was founded in 1888 as a federally
chartered institution and a member of the Federal Home
Loan Bank ("FHLB") System. The Bank's principal business
consists of attracting deposits from the public and originating
residential mortgage loans. The Bank also offers various types
of consumer loans and a limited number of commercial real estate
and commercial business loans. The Bank's deposits are insured
up to applicable limits by the Federal Deposit Insurance
Corporation ("FDIC") under the SAIF. The accounting principles
used and methods of applying them conform with generally
accepted accounting principles and practices within the
savings and loan industry. The following are descriptions of the
more significant of the accounting and reporting policies.

(a) BASIS OF FINANCIAL STATEMENT PRESENTATION

In preparing the consolidated financial statements, management
is required to make estimates and assumptions that affect the
reported amounts of assets and liabilities as of the date of the
statements of financial condition and revenues and expenses for
the period. Material estimates that are particularly susceptible
to significant change in the near-term relate to the
determination of the allowance for loan losses. Actual results
could differ significantly from those estimates.

Management believes that the allowance for losses on loans is
adequate. While management uses available information to
recognize losses on loans and real estate owned, future
additions to the allowance may be necessary based on changes in
economic conditions. In addition, regulatory agencies, as an
integral part of their examination process, periodically review
the Bank's allowance for losses on loans. Such agencies may
require the Bank to recognize additions to the allowance
based on their judgments about information available to them at
the time of their examination.

(b) PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the financial
statements of the Company and the Bank. All significant
intercompany balances and transactions have been eliminated in
consolidation.

(c) CASH AND CASH EQUIVALENTS

Cash and cash equivalents include vault cash and amounts due
from banks which represents short-term highly liquid
investments.

                             43

<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)

(d) SECURITIES

The Bank classifies its debt securities as either
available-for-sale or held-to-maturity as the Bank does not hold
any securities considered to be trading. Held-to-maturity
securities are those debt securities the Bank has the ability
and intent to hold until maturity. All other debt securities are
classified as available-for-sale.

Available-for-sale securities are recorded at fair value. Held-
to-maturity securities are recorded at amortized cost.
Unrealized holding gains and losses, net of the related tax
effect, on available-for-sale securities are excluded from
earnings and reported as a separate component of equity until
realized. Transfers of securities between categories are
recorded at fair value at the date of transfer.

A decline in the fair value of an available-for-sale or held-to-
maturity security that is deemed to be other than temporary
results in a charge to earnings resulting in the establishment
of a new cost basis for the security.

Premiums and discounts are amortized or accreted over the life
of the related security as an adjustment to yield using the
interest method. Dividend and interest income are recognized
when earned. Realized gains and losses on securities are
included in earnings and are calculated using the specific
identification method for determining the cost of the securities
sold.

(e) LOANS

Loans are reported at the principal amount outstanding, net of
deferred fees. Fees and certain direct origination costs related
to lending activities are recognized using the interest method
over the contractual lives of the loans. Management has the
ability and intent to hold its loans to maturity.

Interest on loans is accrued and included in income at
contractual rates applied to the principal outstanding. The
accrual of interest on loans (including impaired loans) is
generally discontinued and previously accrued interest is
reversed or an allowance is established when loan payments are
90 days or more past due or when, by the judgment of management,
collectibility becomes uncertain. The allowance is established
by a charge to interest income equal to all interest previously
accrued. Subsequent recognition of income occurs only to the
extent that payment is received. Loans are returned to an
accrual status when both principal and interest are current and
the loan is determined to be performing in accordance with the
applicable loan terms.

                             44

<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)

(f) ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses consists of the provision charged
to operations based upon past loan loss experience, management's
evaluation of the loan portfolio under current economic
conditions and such other factors that require current
recognition in estimating loan losses. Loan losses and
recoveries of loans previously written-off are charged or
credited to the allowance as incurred or realized,
respectively.

The Bank estimates losses on impaired loans based on the present
value of expected future cash flows (discounted at the loan's
effective interest rate) or the fair value of the underlying
collateral if the loan is collateral dependent. An impairment
loss exists if the recorded investment in a loan exceeds the
value of the loan as measured by the aforementioned methods. A
loan is considered impaired when it is probable that the Bank
will be unable to collect all amounts due according to the
contractual terms of the loan agreement. Generally, all
commercial mortgage loans and commercial loans in a delinquent
payment status (90 days or more delinquent) are considered
impaired. Residential mortgage loans, consumer loans and
home equity lines of credit are evaluated collectively since
they are homogenous and generally carry smaller individual
balances.  Impairment losses are included as a component of the
allowance for loan losses. The Bank recognizes interest income
on impaired loans using the cash basis of income recognition.
Cash receipts on impaired loans are generally applied according
to the terms of the loan agreement, or as a reduction of
principal, based upon management judgement and the related
factors discussed above.

(g) REAL ESTATE OWNED

Real estate acquired in settlement of loans is carried at the
lower of the unpaid loan balance or fair value less estimated
costs to sell. Write-downs from the unpaid loan balance to fair
value at the time of foreclosure are charged to the allowance
for loan losses. Subsequent write-downs to fair value, net of
disposal costs, are charged to other expenses.

(h) PREMISES AND EQUIPMENT

Land is carried at cost and buildings and improvements and
furniture and equipment are carried at cost less accumulated
depreciation and amortization. Depreciation is computed on the
straight-line method over the estimated useful lives of the
assets (10-36 years for building and improvements and 5-7 years
for furniture and equipment).

                             45

<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)

(i) INCOME TAXES

Deferred tax assets and liabilities are recognized for the
future tax consequences attributable to differences between the
financial statement carrying amounts of existing assets and
liabilities and their respective tax bases. Deferred tax assets
and liabilities are measured using enacted tax rates expected to
apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect
on deferred tax assets and liabilities of a change in tax rates
is recognized in the period that includes the enactment date.

(j) COMPREHENSIVE INCOME

On January 1, 1998, the Bank adopted the provisions of Statement
of Financial Accounting Standards No. 130, Reporting
                                           ---------
Comprehensive Income. This statement establishes standards for
- --------------------
reporting and displaying of comprehensive income and its
components. Comprehensive income includes the reported net
income of a bank adjusted for items that are currently accounted
for as direct entries to equity, such as the mark to market
adjustment on securities available for sale, foreign currency
items and minimum pension liability adjustments. At the Company,
comprehensive income represents net income plus other
comprehensive income, which consists of the net change in
unrealized gains or losses on securities available for sale for
the period. Accumulated other comprehensive income represents
the net unrealized gains or losses on securities available for
sale as of the balance sheet dates.

The following summarizes the components of other comprehensive
income (in thousands):
<TABLE>
<CAPTION>
                                                YEARS ENDED
                                                DECEMBER 31,
                                                1999    1998

<S>                                             <C>     <C>
Other comprehensive income, before tax:
  Net unrealized holding gain (loss) on
    securities                                   $ 0     $ 0
  Reclassification adjustment for (gains)
    losses included in net income                  0      (1)
                                                 ---     ---
Other comprehensive income, before tax           $ 0     $(1)
Income tax expense related to items of
  other comprehensive income                       0       0
                                                 ---     ---
Other comprehensive income, net of tax           $ 0     $(1)
                                                 ===     ===
</TABLE>
                             46

<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)

(k) EARNINGS PER SHARE

The Company adopted the provisions of Statement of Financial
Accounting Standards No. 128, "Earnings Per Share," on a
                               ------------------
retroactive basis, which requires entities to report both basic
and diluted earnings per share for 1998 and all prior years.

Since the shares were issued on December 28, 1998, the
computation of weighted average shares outstanding for 1998
would be distorted and, therefore, earnings per share for 1998
were not computed.

At December 31, 1999, there were no dilutive potential shares to
be issued.

A reconciliation of the numerator and denominator of both basic
and diluted earnings per share is shown below:

                                             DECEMBER 31,
                                                1999
          Earnings per share:
          Numerator (net earnings)           $165,000
          Denominator (weighted average
            shares outstanding)               134,390
          Earnings per share                   $1.23

(1) FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

The Bank does not engage in the use of derivative financial
instruments. The Bank's off-balance sheet financial instruments
are limited to commitments to extend credit.

(m) NEW ACCOUNTING STANDARDS

Effective January 1, 1998, the Bank adopted the remaining
provisions of Statement of Financial Accounting Standards
("SFAS") No. 125, Accounting for Transfers and Servicing of
                  -----------------------------------------
Financial Assets and Extinguishments of Liabilities, which
- ---------------------------------------------------
relate to the accounting for securities lending, repurchase
agreements, and other secured financing activities. These
provisions, which were delayed for implementation by SFAS No.
127, are not expected to have a material impact on the Bank.

                             47

<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)

(m) NEW ACCOUNTING STANDARDS (CONT.)

In June 1998, the FASB issued SFAS 133, "Accounting for
Derivative Instruments and Hedging Activities," which
establishes comprehensive accounting and reporting requirements
for derivative instruments and hedging activities. The statement
requires companies to recognize all derivatives as either assets
or liabilities, with the instruments measured at fair value. The
accounting for gains and losses resulting from changes in fair
value depends on the intended used of the derivative and the
type of risk being hedged. SFAS 133 is effective for the Bank
for all fiscal quarters beginning January 1, 2000. SFAS
127 delayed the provision of SFAS 133 until fiscal years
beginning after June 15, 2000. Earlier adoption is permitted
although the Bank did not do so. SFAS No. 133 also permits
certain reclassifications of securities among the trading,
available for sale and held to maturity classifications. The
Bank has no current intention to reclassify any securities
pursuant to SFAS 133. The Bank does not presently use
derivatives and the adoption of SFAS 133 is not expected to have
a material impact on the Bank's consolidated financial
statements.

Employers' Disclosures about Pensions and Other Postretirement
- --------------------------------------------------------------
Benefits. In February 1999, the FASB issued SFAS No. 132,
- --------
"Employers' Disclosures about Pensions and Other Postretirement
Benefits." SFAS No. 132 standardizes the disclosure requirements
for pensions and other postretirement benefits. This statement
is effective for financial statements for periods beginning
after December 15, 1997. The Bank adopted the provisions of SFAS
No. 132 on January 1, 1998.

(2) SECURITIES

Securities are summarized as follows (in thousands):
<TABLE>
<CAPTION>

                                             . . . . . . DECEMBER 31, 1999. . . . . . .
                                                           GROSS       GROSS
                                             AMORTIZED  UNREALIZED   UNREALIZED   FAIR
                                                COST       GAINS       LOSSES     VALUE
<S>                                          <C>        <C>          <C>          <C>
Held-to-Maturity:
   U.S. Government and federal agency
     securities                              $2,125      $    0      $    25     $2,100
   Mortgage-backed securities - GNMA          1,740           4           15      1,729
                                             ------      ------      -------     ------
                                             $3,865      $    4      $    40     $3,829
                                             ======      ======      =======     ======
</TABLE>
<TABLE>
<CAPTION>
                                             . . . . . . DECEMBER 31, 1998. . . . . . .
                                                           GROSS       GROSS
                                             AMORTIZED  UNREALIZED   UNREALIZED   FAIR
                                                COST       GAINS       LOSSES     VALUE
<S>                                          <C>        <C>          <C>          <C>
Held-to-Maturity:
   U.S. Government and federal agency
     securities                              $2,000      $    7      $     0     $2,007
   Mortgage-backed securities - GNMA             57           5            0         62
                                             ------      ------      -------     ------
                                             $2,057      $   12      $     0     $2,069
                                             ======      ======      =======     ======
</TABLE>
                             48
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(2) SECURITIES (CONT.)

The following table presents the carrying value and fair value
of securities based on the earlier of call or maturity date at
December 31, 1999:
<TABLE>
<CAPTION>
                                          AMORTIZED      FAIR
                                             COST        VALUE
                                             (IN THOUSANDS)
<S>                                       <C>           <C>
Held-to-maturity:
   Due within one year                     $  875        $  868
   Due after one year through five years    1,250         1,232
   Due after ten years                      1,740         1,729
                                           ------        ------
                                           $3,865        $3,829
                                           ======        ======
</TABLE>
The following table presents the carrying value and fair value
of securities based on the earlier of call or maturity date at
December 31, 1998:
<TABLE>
<CAPTION>
                                          AMORTIZED      FAIR
                                             COST        VALUE
                                             (IN THOUSANDS)
<S>                                       <C>           <C>
Held-to-maturity:
   Due within one year                     $2,000        $2,007
   Due after one year through five years        0             0
   Due after ten years                         57            62
                                           ------        ------
                                           $2,057        $2,069
                                           ======        ======
</TABLE>
The amortized cost and fair value of mortgage-backed securities
are presented by contractual maturity in the preceding table.
Expected maturities will differ from contractual maturities
because borrowers may have the right to call or prepay
obligations without call or prepayment penalties.

There were no sales of available-for-sale securities during
1999.

Gross gains of $1,000 were realized on sales of available-for-
sale securities during the year ended December 31, 1998.

                        49
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(3) LOANS RECEIVABLE

Loans are summarized as follows (in thousands):
<TABLE>
<CAPTION>

                                                        DECEMBER 31,
                                                    1999           1998

<S>                                                <C>            <C>
Mortgages:
  One to four family residential                   $12,778        $12,541
  Commercial                                           489            755
  Construction                                           0             52
                                                   -------        -------
                                                    13,267         13,348
Other Loans:
  Automobile                                         4,760          4,006
  Home equity                                        1,015          1,073
  Passbook                                             162            203
  Commercial                                           678            337
  Other                                              1,053          1,021
                                                   -------        -------
                                                     7,668          6,640
                                                   -------        -------
  Total Loans                                       20,935         19,988

Net Deferred Fees                                        7             (4)
                                                   -------        -------
                                                   $20,942        $19,984
                                                   =======        =======
</TABLE>

Changes in the allowance for loan losses are summarized as
follows (in thousands):
<TABLE>
<CAPTION>
                                                            YEARS ENDED
                                                            DECEMBER 31,
                                                           1999       1998
<S>                                                        <C>        <C>
Balance at beginning of period                             $  169    $ 164
Provision charged to operations                                41        9
Recoveries                                                      3        1
Loans charged off                                             (37)      (5)
                                                           ------    -----
Balance at end of period                                   $  176    $ 169
                                                           ======    =====
</TABLE>
                              50
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(3) LOANS RECEIVABLE (CONT.)

At December 31, 1999 and 1998, impaired loans totaled $13,000
and $64,000, respectively, with no related allowance for loan
losses as a result of cash flow analysis. The average recorded
investment in impaired loans was $15,000 and $180,000 during the
years ended December 31, 1999 and 1998, respectively. Interest
income recognized on impaired loans was $3,000 and $20,000
during the years ended December 31, 1999 and 1998, respectively.

The principal balances of loans not accruing interest amounted
to approximately $-0- and $24,000 at December 31, 1999 and 1998,
respectively. The interest income foregone for non-accruing
loans was approximately $1,000 during each of the years ended
December 31, 1999 and 1998.

In the ordinary course of business, the Bank has and expects to
continue to have transactions, including borrowings, with its
officers and directors. In the opinion of management, such
transactions were on substantially the same terms, including
interest rates and collateral, as those prevailing at the time
of comparable transactions with other persons and did not
involve more than a normal risk of collectibility or present any
other unfavorable features to the Bank. The following table
presents a summary of the activity with respect to loans to
directors and executive officers at December 31, 1999 and 1998:
<TABLE>
<CAPTION>

                                                        DECEMBER 31,
                                                    1999           1998
<S>                                                <C>            <C>
Balance outstanding - beginning of year             $630,144      $ 209,552
New loans                                            181,000        584,500
Principal repayments                                 (75,339)      (163,908)
                                                    --------      ---------
Balance outstanding - end of year                   $735,805      $ 630,144
                                                    ========      =========
</TABLE>
(4) PREMISES AND EQUIPMENT

Premises and equipment are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                        DECEMBER 31,
                                                    1999           1998

<S>                                                <C>            <C>
Land                                               $125           $125
Buildings and improvements                          429            429
Furniture and equipment                              61             16
                                                   ----           ----
                                                    615            570
Less - accumulated depreciation and amortization    152            136
                                                   ----           ----
                                                   $463           $434
                                                   ====           ====
</TABLE>

Depreciation and amortization expense amounted to $16,000 and
$15,000 during the years ended December 31, 1999 and 1998,
respectively.

                              51
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(5) ACCRUED INTEREST RECEIVABLE

Accrued interest receivable is summarized as follows (in
thousands):
<TABLE>
<CAPTION>
                                                        DECEMBER 31,
                                                    1999           1998
<S>                                                <C>            <C>
Loans                                              $103           $104
Securities                                           60             47
                                                   ----           ----
                                                   $163           $151
                                                   ====           ====
</TABLE>
(6)   DEPOSITS

At December 31, 1999 and 1998, the aggregate amounts of time
deposits in denominations of $100,000 or more were approximately
$2,321,000 and $2,214,000, respectively. Deposit balances in
excess of $100,000 are not insured by the FDIC.

Contractual maturities of time certificates are summarized as
follows (in thousands):
<TABLE>
<CAPTION>
                                                        DECEMBER 31,
                                                    1999           1998
          <S>                                       <C>            <C>
          Within one year                           $13,634        $11,621
          One through two years                       2,991          4,255
          Two through three years                       314            565
          Three through four years                       24              4
          Four through five years                         0              8
                                                    -------        -------
                Total Time Certificates             $16,963        $16,453
                                                    =======        =======
</TABLE>
Interest expense on deposits is summarized as follows (in
thousands):

<TABLE>
<CAPTION>
                                                        YEARS ENDED
                                                        DECEMBER 31,
                                                    1999           1998
          <S>                                       <C>            <C>
           Savings, club and escrow accounts         $   82         $   82
           Time certificates                            909            942
           NOW accounts and money market accounts        32             34
                                                     ------         ------
                                                     $1,023         $1,058
                                                     ======         ======
</TABLE>

                              52
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(7) BORROWINGS

The Bank is a member of the Federal Home Loan Bank of New York
(FHLB). As a member, the Bank is required to own capital stock
in the FHLB and is authorized to apply for advances from the
FHLB. At December 31, 1999 and 1998, the Bank may borrow up to
30 percent of total assets.

During 1999 the Bank had the following short-term advances from
the FHLB:
<TABLE>
<CAPTION>
                                               OUTSTANDING
   ADVANCE         MATURITY       CURRENT        BALANCE
     DATE            DATE           RATE       (IN THOUSANDS)
   <S>             <C>            <C>           <C>
    8/05/99         8/04/00        6.059%        $1,000
   11/23/99         3/01/00        5.796%           500
                                                 ------
                                                 $1,500
                                                 ======
</TABLE>
The balance of one to four family mortgages was pledged to the
FHLB at December 31, 1999 to secure the advances.

(8) INCOME TAXES

The Company and its subsidiary file consolidated tax returns on
a calendar year basis.

Income taxes were allocated as follows (in thousands):
<TABLE>
<CAPTION>
                                              DECEMBER 31,
                                             1999      1998
<S>                                           <C>       <C>
Income before income tax expense              $85       $50
Changes in equity, for changes in
  unrealized gains on securities                0         0
                                              ---       ---
                                              $85       $50
                                              ===       ===
</TABLE>
The components of income tax expense attributable to income from
operations are (in thousands):

<TABLE>
<CAPTION>
                                              DECEMBER 31,
                                             1999      1998
<S>                                           <C>       <C>
Current:
  Federal                                      $71       $48
  State                                          7         8
                                               ---       ---
                                               $78       $56
                                               ---       ---
Deferred:
  Federal                                      $ 5       $(4)
  State                                          2        (2)
                                               ---       ---
                                               $ 7       $(6)
                                               ---       ---
                                               $85       $50
                                               ===       ===
</TABLE>
                              53
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(8) INCOME TAXES (CONT.)

Actual tax expense attributable to income before income taxes
differed from "expected" tax expense, computed by applying the
U. S. Federal statutory tax rate of 34% to income before income
tax as follows (in thousands):
<TABLE>
<CAPTION>
                                                        YEARS ENDED
                                                        DECEMBER 31,
                                                    1999           1998
<S>                                                 <C>            <C>
Computed "expected" tax expense                     $  85          $  65
Increase (decrease) in income taxes
  resulting from:
  State taxes, net of:
    Federal tax benefits                                3              1
    Benefit of Federal tax rates
      below statutory rates                            (4)            (7)
Other items, net                                        1             (9)
                                                    -----          -----
                                                    $  85          $  50
                                                    =====          =====
Effective tax rate                                   34.0%          26.2%
                                                    =====          =====
</TABLE>
The tax effects of temporary differences that give rise to
significant portions of the deferred tax assets and deferred
tax liabilities are (in thousands):
<TABLE>
<CAPTION>
                                                        DECEMBER 31,
                                                    1999           1998
<S>                                                 <C>            <C>
Deferred tax assets:
  Allowance for loan losses                          $ 65           $ 61
  Net deferred loan fees                                6              7
  Accrued expenses                                      7              6
                                                     ----           ----
Total Gross Deferred Tax Assets                      $ 78           $ 74
                                                     ----           ----
Deferred tax liabilities:
  Accumulated depreciation on
    premises and equipment                           $ 16           $  7
  Accrued interest receivable                          59             54
  Bad debt reserves in excess of
    base year reserve                                   7             10
                                                     ----           ----

Total Gross Deferred Tax Liabilities                 $ 82           $ 71
                                                     ----           ----
Net Deferred Tax Assets (Liabilities)                $ (4)          $  3
                                                     ====           ====
</TABLE>
                              54
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(8) INCOME TAXES (CONT.)

Realization of deferred tax assets is dependent upon the
generation of future taxable income or the existence of
sufficient taxable income within the carryback period. A
valuation allowance is provided when it is more likely than not
that some portion of the deferred tax assets will not be
realized. In assessing the need for a valuation allowance,
management considers the scheduled reversal of the deferred tax
liabilities, the level of historical taxable income and
projected future taxable income over the periods in which the
temporary differences comprising the deferred tax assets will be
deductible. Management believes that no valuation allowance is
necessary.

Included in retained earnings at December 31, 1999 and 1998 is
approximately $426,000 representing aggregate provisions for
loan losses taken under the Internal Revenue Code. Use of these
reserves to pay dividends in excess of earnings and profits or
to redeem stock, or if the institution fails to qualify as a
bank for Federal income tax purposes, would result in taxable
income to the Bank.

(9) PENSION PLAN

The Bank has a non-contributory multiemployer pension plan.

The Bank participates in the Financial Institutions Retirement
Fund. The Fund is a tax-qualified pension trust covering
approximately 300 participating employers. Separate actuarial
valuations are not made with respect to each employer. All
full-time employees of the Bank are covered by the plan.
Statement of Financial Accounting Standards (SFAS)
No. 87, Employers' Accounting for Pensions requires that in
        ----------------------------------
multiemployer plans, pension expense is equal to contributions
required each accounting period. During the years ended December
31, 1999 and 1998 the Bank was not required to make
contributions to the plan and the expense was $-0-.

The plan uses the projected unit credit cost method as its
funding method. The maximum number of years in which the initial
past service liability would be required to be paid off by any
participating employer is 15. Actuarial gains and losses are
spread as a part of the valuation method.

The Bank adopted a 401(k) Plan effective January 1, 1994
covering all full-time employees. The Bank matches an employee's
contribution up to a maximum of 5%. The expense for this Plan
was $10,000 for the year ended December 31, 1998. The Bank's
match of employee contributions was terminated December 31,
1998.

                              55
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(10) COMMITMENTS AND CONTINGENCIES

The Bank is a party to financial instruments with off-balance
sheet risk in the normal course of business to meet the
financing needs of its customers. These financial instruments
consist of commitments to extend credit and involve, to varying
degrees, elements of credits, market and interest rate risk in
excess of the amounts recognized in the balance sheet.  Credit
risk represents the accounting loss that would be recognized at
the reporting date if obligated counterparties failed completely
to perform as contracted.  Market risk represents risk that
future changes in market prices make financial instruments less
valuable.

Commitments to extend credit are agreements to lend to a
customer as long as there is no violation of any condition
established in the contract. Commitments generally have fixed
expiration dates or other termination clauses and may require
payment of a fee. Since some of the commitments are expected to
expire without being drawn upon, the total commitment amounts do
not necessarily represent future cash requirements. The Bank
evaluates each customer's creditworthiness on a case-by-case
basis. The amount of collateral obtained, if deemed necessary by
the Bank upon extension of credit, is based on management's
evaluation of the customer's financial position. Collateral held
varies, but may include real estate, accounts receivable,
inventory,  property, plant and equipment and income-producing
commercial properties. Substantially all commitments to extend
credit, if exercised, will represent loans secured by real
estate.

Commitments to originate fixed and adjustable rate loans are as
follows (in thousands):

                                             December 31,
                                                1999

             Fixed rate - 10%                   $ 23
             Adjustable rate                      84
                                                ----
             Total Commitments to
              Originate Loans                   $107
                                                ====

Unused lines of credit, which includes home equity, consumer and
commercial, amounted to $378,000 and $404,000 at December 31,
1999 and 1998, respectively.

The Bank's exposure to credit loss in the event of
nonperformance by the other party to the financial instruments
for loan commitments is represented by the contractual or
notional amount of these instruments. The Bank uses the same
credit policies in making commitments as it does for on-balance
sheet instruments. The Bank controls its credit risk through
credit approvals, limits, and monitoring procedures.

In the normal course of business, there are various outstanding
legal proceedings. In the opinion of management, the aggregate
amount involved in such proceedings is not material to the
financial condition or results of operations of the Bank.

                              56
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(11) CONCENTRATIONS OF CREDIT

A substantial portion of the Bank's loans are mortgages in
Northern New York State. Accordingly, the ultimate
collectibility of a substantial portion of the Bank's loan
portfolio is susceptible to changes in market conditions in this
area. A majority of the Bank's loan portfolio is secured by real
estate.

The Bank's concentrations of credit risk are disclosed in the
schedule of loan classifications. Other than general economic
risks, management is not aware of any material concentrations of
credit risk to any industry or individual borrower.

(12) REGULATORY MATTERS

The Bank is subject to various regulatory capital requirements
administered by its primary Federal regulator, the Office of
Thrift Supervision (OTS). Failure to meet the minimum regulatory
capital requirements can initiate certain mandatory, and
possible additional discretionary actions by regulators, that if
undertaken, could have a direct material affect on the Bank and
the financial statements. Under the regulatory capital adequacy
guidelines and the regulatory framework for prompt corrective
action, the Bank must meet specific capital guidelines involving
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 under the prompt corrective action guidelines are
also subject to qualitative judgments by the regulators about
components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure
capital adequacy require the Bank to maintain minimum amounts
and ratios of: total risk-based capital and Tier I capital to
risk-weighted assets (as defined in the regulations), Tier I
capital to adjusted tangible assets (as defined), and tangible
capital to tangible assets (as defined). As discussed in greater
detail below, as of December 31, 1999, the Bank met all of the
capital adequacy requirements to which it is subject.

As of September 30, 1999, the most recent notification from the
OTS, the Bank was categorized as well capitalized under the
regulatory framework for prompt corrective action. To be
categorized as well capitalized, the Bank has to maintain
minimum total risk-based, Tier I risk-based, and Tier I leverage
ratios as disclosed in the table below. There are no conditions
or events since the most recent notification that management
believes have changed the Bank's prompt corrective action
category.


                              57
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(12) REGULATORY MATTERS (CONT.)

The following is a reconciliation of the Bank's GAAP and
Regulatory capital at December 31, 1999 and 1998 (in thousands):


<TABLE>
<CAPTION>


                                       GAAP    TANGIBLE         CORE          RISK-BASED
                                      CAPITAL  CAPITAL     %   CAPITAL   %      CAPITAL     %
<S>                                   <C>      <C>        <C>  <C>       <C>  <C>          <C>
DECEMBER 31, 1999                     $2,391   $2,391           $2,391         $2,391

Regulatory capital adjustments:
   General allowance
     for loan losses (up to 1.25%
     of risk-weighted assets)
                                                                                176
                                               ------           ------         ------
Total regulatory capital                       $2,391    9.0%   $2,391   9.0%  $2,567     17.0%
Regulatory capital requirement                    397    1.5%    1,058   4.0%   1,206      8.0%
                                               ------           ------         ------
Regulatory capital excess                      $1,994           $1,333         $1,361
                                               ======           ======         ======
<CAPTION>
                                       GAAP    TANGIBLE         CORE          RISK-BASED
                                      CAPITAL  CAPITAL     %   CAPITAL   %      CAPITAL     %
<S>                                   <C>      <C>        <C>  <C>       <C>  <C>          <C>
DECEMBER 31, 1998                     $2,218   $2,218           $2,218         $2,218

Regulatory capital adjustments:
   General allowance
     for loan losses (up to 1.25%
     of risk-weighted assets)
                                                                                169
                                               ------           ------         ------
Total regulatory capital                       $2,218    9.0%   $2,218   9.0%  $2,387     16.1%
Regulatory capital requirement                    370    1.5%      740   3.0%   1,190      8.0%
                                               ------           ------         ------
Regulatory capital excess                      $1,848           $1,478         $1,197
                                               ======           ======         ======
</TABLE>
                              58
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(12) REGULATORY MATTERS (CONT.)

The following is a summary of the Bank's actual capital amounts
and ratios compared to the OTS minimum capital adequacy
requirements and the OTS requirements for classification as a
well capitalized institution under prompt corrective action
provisions (in thousands):

<TABLE>
<CAPTION>
                                                                               TO BE CLASSIFIED
                                                                                   AS WELL-
                                                             MINIMUM          CAPITALIZED UNDER
                                                         CAPITAL ADEQUACY     PROMPT CORRECTIVE
                                             ACTUAL         REQUIREMENT       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)  $2,567  17.0%   $1,206     8.0%      $1,508      10.0%
Tier I Capital (to risk weighted assets)  2,391  15.9       603     4.0          905       6.0
Tier I Capital (to adjusted tangible
   assets)                                2,391   9.0     1,058     4.0        1,323       5.0
Tangible Capital (to tangible assets)     2,391   9.0       397     1.5            -       N/A

AS OF DECEMBER 31, 1998

Total capital (to risk weighted assets)  $2,387  16.1%   $1,190     8.0%      $1,487      10.0%
Tier I Capital (to risk weighted assets)  2,218  14.9       595     4.0          892       6.0
Tier I Capital (to adjusted tangible
   assets)                                2,218   9.0       740     3.0        1,234       5.0
Tangible Capital (to tangible assets)     2,218   9.0       370     1.5            -       N/A
</TABLE>

                              59
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(13) FAIR VALUE OF FINANCIAL INSTRUMENTS

The following methods and assumptions were used by the Bank in
estimating fair values of financial instruments:

   CASH AND CASH EQUIVALENTS: The fair values are considered to
approximate the carrying values, as reported in the balance
sheet.

   SECURITIES: Fair values of securities are based on exchange
quoted market prices, where available. If quoted market prices
are not available, fair values are based on quoted market prices
of similar instruments.

   LOANS: For variable rate loans that reprice frequently and
loans due on demand with no significant change in credit risk,
fair values are considered to approximate carrying values. The
fair values for certain mortgage loans (e.g., one-to-four family
residential) and other consumer loans are based on quoted market
prices of similar loans sold on the secondary market, adjusted
for differences in loan characteristics. The fair values for
other loans (e.g., commercial real estate and rental property
mortgage loans) are estimated using discounted cash flow
analyses, using interest rates currently being offered for loans
with similar terms to borrowers of similar credit rating. The
carrying amount of accrued interest approximates its fair value.

   FHLB STOCK: The carrying value of this instrument, which is
redeemable at par, approximates fair value.

   OFF-BALANCE-SHEET INSTRUMENTS: Fair values for the Bank's
off-balance-sheet instruments (lines of credit and commitments
to fund loans) are based on fees currently charged to enter into
similar agreements, taking into account the remaining terms of
the agreements and the counterparties' credit standing. The fair
value of these financial instruments is immaterial and has
therefore been excluded from the table below.

   DEPOSITS: The fair values of demand, savings, club, NOW and
money market accounts are, by definition, equal to the amount
payable on demand at the reporting date (i.e., their carrying
amounts). Fair values for fixed-rate time certificates are
estimated using a discounted cash flow calculation that applies
interest rates currently being offered on these products to a
schedule of aggregated expected monthly maturities on time
deposits.

    SHORT-TERM BORROWINGS: As a result of the short-term nature
of these instruments, the carrying amount approximates their
fair value.

                              60
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(13) FAIR VALUE OF FINANCIAL INSTRUMENTS (CONT.)

The estimated carrying values and fair values of the Bank's
financial instruments are as follows (in thousands):

<TABLE>
<CAPTION>
                                                DECEMBER 31,
                                        1999                     1998
                                  CARRYING  FAIR         CARRYING    FAIR
                                   AMOUNT   VALUE          AMOUNT    VALUE
<S>                               <C>       <C>          <C>         <C>
Financial assets:
   Cash and cash equivalents      $ 1,457   $ 1,457      $ 2,475     $ 2,475
   Securities                       3,865     3,829        2,057       2,069
   Loans, net                      20,766    21,207       19,815      20,062
   FHLB stock                         139       139          139         139
   Accrued interest receivable        163       163          151         151

Financial liabilities:
   Deposits:
        Demand accounts               594       594          642         642
        Savings and club
         accounts                   3,025     3,025        2,806       2,806
        Time certificates          16,963    16,964       16,453      16,536
        NOW and money market
         accounts                   1,862     1,862        2,293       2,293
        Borrowed money              1,500     1,500            0           0
</TABLE>

Fair value estimates are made at a specific point in time based
on relevant market information and information about the
financial instrument. These estimates are subjective in nature
and involve uncertainties and matters of significant judgment
and, therefore, cannot be determined with precision. Changes in
assumptions could significantly affect the estimates.

(14) CONVERSION FROM MUTUAL TO STOCK ORGANIZATION

On December 28, 1998 the Bank converted from a Federally
chartered mutual savings and loan to a Federally chartered stock
savings and loan. In connection with this conversion, the Bank
issued all of its stock to the Parent and the Company issued
134,390 shares of common stock and received gross proceeds of
$1,343,900. Costs associated with the conversion of $342,556
were accounted for as a reduction of gross proceeds.

At the time of conversion, the Bank established a liquidation
account which is a memorandum account that does not appear on
the statement of financial condition, in an amount equal to its
retained earnings as reflected in the latest statement of
financial condition used in the final conversion prospectus. The
liquidation account is maintained for the benefit of eligible
account holders who continue to maintain their deposit accounts
in the Bank after conversion. In the event of a complete
liquidation of the Bank (and only in such an event), eligible
depositors who continue to maintain accounts shall be entitled
to receive a distribution from the liquidation account before
any liquidation may be made with respect to common stock.

                            61
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(15) EMPLOYEE STOCK OWNERSHIP PLAN

On December 28, 1998, the board of directors adopted an Employee
Stock Ownership Plan ("ESOP") to provide stock awards to
eligible employees of the Company. The Company issued a
promissory note to the ESOP for $107,510 to purchase shares of
the Company's common stock. The ESOP will repay the note in
annual payments of principal and interest through December 31,
2008. The first payment was due on December 31, 1999.

The amount of the Company's annual contribution to the ESOP is
at the discretion of the Company's board of directors.
Contributions for 1999 and 1998 were $12,500 and $-0-,
respectively.

(16) CONDENSED FINANCIAL STATEMENTS OF PARENT COMPANY

Financial information pertaining only to Peoples Bankcorp, Inc.
is as follows:
<TABLE>
<CAPTION>
                                                                DECEMBER 31,
                                                              1999       1998
             BALANCE SHEET                                     (IN THOUSANDS)

<S>                                                          <C>         <C>
Assets:
  Cash - interest bearing deposits with other banks          $   73      $  393
  Securities held-to-maturity                                   125           0
  Loans                                                         200           0
  Accrued interest receivable                                     4           0
  Investment in common stock of Ogdensburg Federal
    Savings and Loan Association                              2,391       2,218
                                                             ------      ------
            Total Assets                                     $2,793      $2,611
                                                             ======      ======

Liabilities and Stockholders' Equity:
  Other liabilities                                          $    5      $    0
  Stockholders' Equity                                        2,788       2,611
                                                             ------      ------
            Total Liabilities and
              Stockholders' Equity                           $2,793      $2,611
                                                             ======      ======
</TABLE>
<TABLE>
<CAPTION>
                                                                YEARS ENDED
                                                                DECEMBER 31,
                                                              1999       1998
         STATEMENT OF INCOME                                   (IN THOUSANDS)

<S>                                                          <C>         <C>
Interest on loans                                            $   13      $    0
Interest on investments                                          12           0
                                                             ------      ------
                                                             $   25      $    0
Operating expenses                                               33           0
                                                             ------      ------
Income (loss) before equity in undistributed
  net income of Ogdensburg Federal Savings
  and Loan Association                                       $   (8)     $    0
Equity in undistributed net income of Ogdensburg
  Federal Savings and Loan Association                          173         140
                                                             ------      ------
            Net Income                                       $  165      $  140
                                                             ======      ======
</TABLE>

                            62
<PAGE>
<PAGE>
PEOPLES BANKCORP, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 1999 AND 1998 (CONT.)
________________________________________________________________

(16) CONDENSED FINANCIAL STATEMENTS OF PARENT COMPANY (CONT.)
<TABLE>
<CAPTION>
                                                                YEARS ENDED
                                                                DECEMBER 31,
                                                              1999       1998
         STATEMENT OF CASH FLOWS                               (IN THOUSANDS)
<S>                                                          <C>         <C>

Cash Flows from Operating Activities:
  Net income                                                  $ 165      $  140
  Adjustments to reconcile net income to net
   cash provided by operating activities:
    Equity in undistributed net income of
      Ogdensburg Federal Savings and Loan Association          (173)       (140)
    (Increase) in accrued interest receivable                    (4)          0
    Increase in other liabilities                                 5           0
                                                              -----      ------
Net Cash Provided (Used) by Operating
Activities                                                    $  (7)     $    0
                                                              -----      ------
Cash Flows from Investing Activities:
  Purchases of securities held-to-maturity                    $(125)     $    0
  Net increase in loans                                        (200)          0
  Investment in common stock of Ogdensburg
    Federal Savings and Loan Association                          0        (501)
                                                              -----      ------
Net Cash Used by Investing Activities                         $(325)     $ (501)
                                                              -----      ------
Cash Flows from Financing Activities:
  Proceeds from issuance of common stock                      $   0      $1,344
  Cost associated with conversion                                 0        (343)
  Increase in loan to employee stock ownership plan               0        (107)
  Loan payment received from ESOP trustee                        12           0
                                                              -----      ------
Net Cash Provided by Financing Activities                     $  12      $  894
                                                              -----      ------
Net Increase (Decrease) in Cash and Cash Equivalents          $(320)     $  393

Cash and Cash Equivalents at Beginning of Year                  393           0
                                                              -----      ------
Cash and Cash Equivalents at End of Year                      $  73      $  393
                                                              =====      ======

                                  63

<PAGE>
<PAGE>
ITEM 8.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
         ACCOUNTING AND FINANCIAL DISCLOSURE
- ---------------------------------------------------------

     None.


                       PART III

ITEM 9.   DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL
          PERSONS; COMPLIANCE WITH SECTION 16(A) OF THE
          EXCHANGE ACT
- --------------------------------------------------------------

     The information required by this item is incorporated by
reference to "Proposal I -- Election of Directors" in the Proxy
Statement.

     For certain information regarding the non-director executive officers of the
Company, see "Item 1.  Description of Business -- Executive Officers."

ITEM 10.  EXECUTIVE COMPENSATION
- --------------------------------

     The information required by this item is incorporated by
reference to "Executive Compensation" in the Proxy Statement.

ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT
- -------------------------------------------------------------

     The information required by this item is incorporated by
reference to "Voting Securities and Principal Holders Thereof" and "Proposal I --
Election of Directors" in the Proxy Statement.


ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- --------------------------------------------------------

     The information required by this item is incorporated herein by reference to
the section captioned "Transactions with
Management" in the Proxy Statement.

ITEM 13.  EXHIBITS, LISTS AND REPORTS ON FORM 8-K.
- -------------------------------------------------

     (a)  LIST OF DOCUMENTS FILED AS PART OF THIS REPORT
          ----------------------------------------------

     (1)  Financial Statements.  The following financial
statements are incorporated by reference from Item 7:

          Independent Auditor's Report of Morrow & Poulsen, P.C.
          Consolidated Statements of Financial Condition as of
          December 31, 1999 and 1998
          Consolidated Statements of Income for the Years Ended
          December 31, 1999 and 1998
          Consolidated Statements of Stockholders' Equity for
            the Years Ended December 31, 1999 and 1998
          Consolidated Statements of Cash Flows for the Years
            Ended December 31, 1999 and 1998
          Notes to Consolidated Financial Statements

                              64
<PAGE>
<PAGE>
     (2)  Exhibits.  The following is a list of exhibits filed as part of this
Annual Report on Form 10-KSB and is also the Exhibit Index.


                                 Page in
                                                   Sequentially
No.      Description                               Numbered Copy
- ---      -----------                               -------------
3.1      Certificate of Incorporation of
         Peoples Bankcorp, Inc.                         *
3.2      Bylaws of Peoples Bankcorp, Inc.               *
4        Form of Common Stock Certificate of
           Peoples Bankcorp, Inc.                       *
10.1     Proposed Peoples Bankcorp, Inc. 1998
           Stock Option and Incentive Plan              *+
10.2     Proposed Peoples Bankcorp, Inc.
           Management Recognition Plan and
           Trust Agreement                              *+
10.3     Employment Agreement between People's
           Bankcorp, Inc. and Robert E. Wilson          *+
10.4     Guaranty Agreement between People's
           Bankcorp, Inc. and Robert E. Wilson          *+
10.5     Employment Agreement between Ogdensburg
           Federal Savings and Loan Association
           and Todd R. Mashaw                           *+
10.6     Amendment No. 1 to Employment Agreement
           between Ogdensburg Federal Savings and
           Loan Association and Robert E. Wilson
10.7     Amendment No. 1 to Employment Agreement
           between Ogdensburg Federal Savings
           Loan Association and Todd R. Mashaw
21       Subsidiaries
27       Financial Data Schedule (EDGAR only)
__________
(*)  Incorporated herein by reference from Registration
     Statement on Form SB-2 filed (File No. 333-63625).
(+)  Management contract or compensatory plan or arrangement.

    (b)  REPORTS ON FORM 8-K.  There were no Current Reports on
         -------------------
Form 8-K filed by the Company during the fourth quarter of fiscal year 1999.

                              65
<PAGE>
<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.

                      PEOPLES BANKCORP, INC.

March 28, 2000        By: /s/ Robert E. Wilson
                          --------------------------
                          Robert E. Wilson
                          President and Chief Executive Officer
                          (Duly Authorized Representative)

    Pursuant to the requirements of the Securities Exchange
Act 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.


/s/ Robert E. Wilson                             March 28, 2000
- ---------------------------------
Robert E. Wilson
President and Chief Executive Officer
(Director and Principal Executive,
  Accounting and Financial Officer)



/s/ Robert E. Hentschel                          March 28, 2000
- ---------------------------------
Robert E. Hentschel
Chairman of the Board
(Director)


/s/ Anthony P. LeBarge, Sr.                      March 28, 2000
- ---------------------------------
Anthony P. LeBarge, Sr.



/s/ Wesley L. Stitt                              March 28, 2000
- ---------------------------------
Wesley L. Stitt
(Director)


/s/ George E. Silver                             March 28, 2000
- ---------------------------------
George E. Silver
(Director)


</TABLE>

                                                   Exhibit 10.16



                 EMPLOYMENT AGREEMENT
                        BETWEEN
    OGDENSBURG FEDERAL SAVINGS AND LOAN ASSOCIATION
                          AND
                   ROBERT E. WILSON



                    FIRST AMENDMENT
                    ---------------


     WHEREAS, on January 13, 1999, Ogdensburg Federal Savings
and Loan Association (the "Association") entered into an
employment agreement (the "Agreement") with Robert E. Wilson
(the "Employee"); and

     WHEREAS,  the Agreement provided for a three-year term; and

     WHEREAS, pursuant to Section 6 of the Agreement, on each
annual anniversary date of the effective date of the Agreement,
such term may be extended for an additional one-year period
beyond the then-effective expiration date, provided the Board of
Directors determines in a duly adopted resolution that the
performance of the Employee met the Board's requirements and
standards; and

     WHEREAS, the Board of Directors has determined that the
Employee's performance has met its requirements and standards.

     NOW, THEREFORE, the Agreement shall be amended to extend
the Employee's term of employment for an additional one-year
period beyond the previous expiration date.

     Nothing contained herein shall be held to alter, vary or
affect any of the terms, provisions, or conditions of the
Agreement other than as stated above.


<PAGE>
<PAGE>
     WHEREFORE, the undersigned hereby approve this First
Amendment to the Agreement effective as of the 12th day of
January, 2000.


                                  EMPLOYEE
Witnessed by:


/s/ Sheila M. Shaver              /s/ Robert E. Wilson
- -------------------------         ----------------------------
                                  Robert E. Wilson


                                  OGDENSBURG FEDERAL SAVINGS
                                    & LOAN ASSOCIATION
Witnessed by:


/s/ Sheila M. Shaver              By Robert E.Hentschel
- -------------------------            -------------------------
Secretary                            Its Chairman of the Board


<PAGE>
                                                   Exhibit 10.17



                 EMPLOYMENT AGREEMENT
                        BETWEEN
    OGDENSBURG FEDERAL SAVINGS AND LOAN ASSOCIATION
                          AND
                    TODD R. MASHAW



                    FIRST AMENDMENT
                    ---------------

    WHEREAS, on January 13, 1999, Ogdensburg Federal Savings and
Loan Association (the "Association") entered into an employment
agreement (the "Agreement") with Todd R. Mashaw (the
"Employee"); and

    WHEREAS,  the Agreement provided for a three-year term; and

    WHEREAS, pursuant to Section 6 of the Agreement, on each
annual anniversary date of the effective date of the Agreement,
such term may be extended for an additional one-year period
beyond the then-effective expiration date, provided the Board of
Directors determines in a duly adopted resolution that the
performance of the Employee met the Board's requirements and
standards; and

    WHEREAS, the Board of Directors has determined that the
Employee's performance has met its requirements and standards.

    NOW, THEREFORE, the Agreement shall be amended to extend the
Employee's term of employment for an additional one-year period
beyond the previous expiration date.

    Nothing contained herein shall be held to alter, vary or
affect any of the terms, provisions, or conditions of the
Agreement other than as stated above.


<PAGE>
<PAGE>
    WHEREFORE, the undersigned hereby approve this First
Amendment to the Agreement effective as of the 12th day of
January, 2000.


                                  EMPLOYEE
Witnessed by:


/s/ Sheila M. Shaver              /s/ Todd R. Mashaw
- ---------------------------       -----------------------------
                                  Todd R. Mashaw


                                  OGDENSBURG FEDERAL SAVINGS
                                    & LOAN ASSOCIATION
Witnessed by:


/s/ Sheila M. Shaver              By Robert E. Hentschel
- ---------------------------          --------------------------
Secretary                            Its Chairman of the Board


                      EXHIBIT 21

            SUBSIDIARIES OF THE REGISTRANT
<TABLE>
<CAPTION>
Parent
- ------

Peoples Bankcorp, Inc.

                                 State or Other
                                 Jurisdiction        Percentage
Subsidiaries (1)                of Incorporation     Ownership
- ---------------                 -----------------    ----------
<S>                               <C>                  <C>
Ogdensburg Federal Savings and
  Loan Association                United States        100%

<FN>
___________
(1)  The assets, liabilities and operations of the subsidiaries
     are included in the consolidated financial statements
     contained in the financial statements attached hereto as an
     exhibit.
</FN>
</TABLE>


<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER>  1,000

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                        DEC-31-1999
<PERIOD-END>                             DEC-31-1999
<CASH>                                         847
<INT-BEARING-DEPOSITS>                         610
<FED-FUNDS-SOLD>                                 0
<TRADING-ASSETS>                                 0
<INVESTMENTS-HELD-FOR-SALE>                      0
<INVESTMENTS-CARRYING>                       3,865
<INVESTMENTS-MARKET>                         3,829
<LOANS>                                     20,942
<ALLOWANCE>                                    176
<TOTAL-ASSETS>                              26,860
<DEPOSITS>                                  22,444
<SHORT-TERM>                                 1,500
<LIABILITIES-OTHER>                            128
<LONG-TERM>                                      0
<COMMON>                                         1
                            0
                                      0
<OTHER-SE>                                   2,787
<TOTAL-LIABILITIES-AND-EQUITY>              26,860
<INTEREST-LOAN>                              1,636
<INTEREST-INVEST>                              178
<INTEREST-OTHER>                                90
<INTEREST-TOTAL>                             1,904
<INTEREST-DEPOSIT>                           1,023
<INTEREST-EXPENSE>                           1,058
<INTEREST-INCOME-NET>                          846
<LOAN-LOSSES>                                   41
<SECURITIES-GAINS>                               0
<EXPENSE-OTHER>                                604
<INCOME-PRETAX>                                250
<INCOME-PRE-EXTRAORDINARY>                     165
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                   165
<EPS-BASIC>                                 1.23
<EPS-DILUTED>                                 1.23
<YIELD-ACTUAL>                                3.41
<LOANS-NON>                                      0
<LOANS-PAST>                                     0
<LOANS-TROUBLED>                                 0
<LOANS-PROBLEM>                                 13
<ALLOWANCE-OPEN>                               169
<CHARGE-OFFS>                                   37
<RECOVERIES>                                     3
<ALLOWANCE-CLOSE>                              176
<ALLOWANCE-DOMESTIC>                           176
<ALLOWANCE-FOREIGN>                              0
<ALLOWANCE-UNALLOCATED>                          0


</TABLE>


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