COHOES BANCORP INC
S-1/A, 1998-11-09
SAVINGS INSTITUTIONS, NOT FEDERALLY CHARTERED
Previous: LINCOLN BANCORP /IN/, S-1/A, 1998-11-09
Next: INFINITY BROADCASTING CORP /DE/, S-1/A, 1998-11-09




   
    As filed with the Securities and Exchange Commission on November 9, 1998
                                                      Registration No. 333-63539
================================================================================
    

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

   
                              AMENDMENT NO. TWO TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
    

                              COHOES BANCORP, INC.
             (Exact name of registrant as specified in its charter)

          Delaware                          6035                   14-1807865
       (State or other                (Primary Standard          I.R.S. Employer
jurisdiction of incoporation      Industrial Classification       Identification
      or organization)                   Code Number)                  No.)

             75 Remsen Street, Cohoes, New York 12047 (518) 233-6500
    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)

                                Harry L. Robinson
                      President and Chief Executive Officer
                              Cohoes Bancorp, Inc.
                                75 Remsen Street
                      Cohoes, New York 12047 (518) 233-6500
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                  Please send copies of all communications to:
                            Robert L. Freedman, P.C.
                            Martin L. Meyrowitz, P.C.
                             Beth A. Freedman, Esq.
                           James M. Larkins, III, Esq.
                         SILVER, FREEDMAN & TAFF, L.L.P.
      (A limited liability partnership including professional corporations)
                           1100 New York Avenue, N.W.
                            Seventh Floor, East Tower
                              Washington, DC 20005
                                 (202) 414-6100

     Approximate date of commencement of proposed sale to the public: As soon as
practicable after this Registration Statement becomes effective.

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

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]

<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE

Title of Each Class                   Amount to be     Proposed Maximum Offering   Proposed Aggregate   Maximum Amount of
Securities to be Registered            Registered         Price Per Share (2)        Offering Price      Registration Fee
- ---------------------------           ------------     -------------------------   ------------------   -----------------
<S>                                <C>                           <C>                  <C>                    <C>    
Common Stock, $.01 par value (1)   12,778,790 shares             $10.00               $127,787,900               (3)
Participation Interests                   (4)                       --                  $3,650,942               (5)
</TABLE>
- ----------
(1)  Estimated solely for the purpose of calculating the registration fee.
(2)  Includes shares to be issued to the Cohoes Savings Bank Foundation.
(3)  Registration fee previously paid with Form S-1 filed on September 16, 1998.
(4)  In  addition,  this  registration  statement  also covers an  indeterminate
     amount of  interest to be offered or sold  pursuant  to the Cohoes  Savings
     Bank 401(k) Savings Plan.
(5)  The  securities of Cohoes Savings Bank are included in the amount shown for
     Common   Stock.   Accordingly,   no  separate   fee  is  required  for  the
     participation  interests.  In accordance with Rule 457(h) of the Securities
     Act, as amended,  the  registration fee has been calculated on the basis of
     the number of shares of Common Stock that may be purchased with the current
     assets of such Plan.

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

================================================================================
<PAGE>

PROSPECTUS SUPPLEMENT
- ---------------------


                              COHOES BANCORP, INC.

                               COHOES SAVINGS BANK
             401(k) RETIREMENT SAVINGS PLAN IN RSI RETIREMENT TRUST

         This   Prospectus   Supplement   relates  to  the  offer  and  sale  to
participants (the  "Participants")  in the Cohoes Savings Bank 401(k) Retirement
Savings Plan in RSI Retirement Trust (the "Plan") of up to __________  shares of
Cohoes Bancorp,  Inc. (the "Holding  Company")  common stock, par value $.01 per
share (the "Holding Company Stock") and related  participation  interests in the
Plan, as set forth herein.

         In connection with the proposed conversion of Cohoes Savings Bank ("the
"Bank") from mutual to stock form (the  "Conversion")  and the  formation of the
Holding Company as the holding company of the Bank, the Plan has been amended to
provide  for an  investment  fund  consisting  of  Holding  Company  Stock as an
investment  option for the Participants in the Plan (the "Employer Stock Fund").
The amended Plan permits  Participants  in the Plan to direct the trustee of the
Employer  Stock Fund (the  "Trustee")  to purchase  Holding  Company  Stock with
amounts in the Plan  attributable  to the  accounts of such  Participants.  This
Prospectus Supplement relates solely to the initial election of a Participant to
direct the purchase of Holding  Company Stock in the  Conversion  and not to any
future purchases under the Plan or otherwise.

         The  Prospectus  dated  ________  __, 1998 of the Holding  Company (the
"Prospectus"),  which  is  being  delivered  with  this  Prospectus  Supplement,
includes  detailed   information  with  respect  to  the  Holding  Company,  the
Conversion,  the Holding Company Stock and the financial  condition,  results of
operations and business of the Bank. This Prospectus Supplement,  which provides
detailed  information  with  respect  to  the  Plan,  should  be  read  only  in
conjunction  with  the  Prospectus.   Capitalized  terms  not  defined  in  this
Prospectus Supplement have the meanings ascribed to them in the Prospectus.


          FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED
                     BY EACH PARTICIPANT, SEE "RISK FACTORS"
                               IN THE PROSPECTUS.
                             ----------------------

   
         THE SECURITIES  OFFERED HEREBY ARE NOT DEPOSITS OR ACCOUNTS AND ARE NOT
FEDERALLY INSURED OR GUARANTEED. THESE SECURITIES ARE SUBJECT TO RISK, INCLUDING
LOSS OF INVESTMENT.

         THE SECURITIES  OFFERED HEREBY HAVE NOT BEEN APPROVED OR DISAPPROVED BY
THE SECURITIES AND EXCHANGE COMMISSION, THE SUPERINTENDENT OF BANKS OF THE STATE
OF NEW YORK, THE  OFFICE  OF THRIFT  SUPERVISION,  THE NEW  YORK  STATE  BANKING
DEPARTMENT,  OR  THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,   NOR  HAS  SUCH
COMMISSION,  OFFICE, OR CORPORATION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
PROSPECTUS SUPPLEMENT. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
    


          The date of this Prospectus Supplement is ____________, 1998.


<PAGE>



         No person has been  authorized to give any  information  or to make any
representation  other than as contained  in the  Prospectus  or this  Prospectus
Supplement in connection  with the offering made hereby,  and, if given or made,
any such other information or  representation  must not be relied upon as having
been  authorized by the Holding  Company,  the Bank or the Plan. This Prospectus
Supplement does not constitute an offer to sell or a solicitation of an offer to
buy any of the securities offered hereby in any jurisdiction in which such offer
or  solicitation  is not  authorized or in which the person making such offer or
solicitation  is not qualified to do so, or to any person to whom it is unlawful
to make such offer or solicitation in such jurisdiction. Neither the delivery of
this Prospectus  Supplement and the Prospectus nor any sale made hereunder shall
under any  circumstance  create any implication that there has been no change in
the affairs of the Holding  Company,  the Bank or the Plan since the date hereof
or that the information herein contained or incorporated  herein by reference is
correct as of any time subsequent to the date hereof. This Prospectus Supplement
should  be read  only in  conjunction  with  the  Prospectus  that is  delivered
herewith and should be retained for future reference.


                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----
The Offering................................................................   1
  Securities Offered........................................................   1
  Election to Purchase Holding Company Stock in the Conversion..............   1
  Method of Directing Transfer..............................................   1
  Time for Directing Transfer...............................................   2
  Irrevocability of Transfer Direction......................................   2
  Subsequent Elections......................................................   2
  Purchase Price of Holding Company Stock...................................   2
  Nature of a Participant's Interest in the Holding Company Stock...........   2
  Voting and Tender Rights of Holding Company Stock.........................   2

Description of the Plan.....................................................   3
  Introduction..............................................................   3
  Eligibility and Participation.............................................   4
  Investment of Contributions...............................................   4
  Financial Data............................................................   6
  Administration of the Plan................................................   7
  Reports to Plan Participants..............................................   8
  Amendment and Termination.................................................   8
  Merger, Consolidation or Transfer.........................................   8
  Federal Tax Aspects of the Plan...........................................   8
  Restrictions on Resale....................................................  12

Legal Opinions..............................................................  12

Summary Plan Description
 (including Summaries of Material Modifications thereto).................... A-1

Financial Statements........................................................ B-1

Election Form


                                        i

<PAGE>



                                  THE OFFERING


Securities Offered

         Up to __________  shares of Holding Company Stock which may be acquired
by the Plan for the accounts of employees participating in the Plan, and related
participation  interests,  are offered hereby. The Holding Company is the issuer
of such  securities.  Only  employees of the Bank may  participate  in the Plan.
Information relating to the Plan is contained in this Prospectus  Supplement and
information  relating to the Holding  Company,  the Conversion and the financial
condition,  results of  operations  and business of the Bank is contained in the
Prospectus delivered herewith.  The address of the principal executive office of
the  Holding  Company  is 75  Remsen  Street,  Cohoes,  New York  12047  and its
telephone  number is (518)  233-6575.  The address and  telephone  number of the
Bank's principal office are the same as the Holding Company's.

Election to Purchase Holding Company Stock in the Conversion

         In connection with the Bank's Conversion,  the Plan has been amended to
permit  each  Participant  to direct that all or part of the funds in his or her
accounts  under  the  Plan  (hereinafter  referred  to  in  the  aggregate  as a
Participant's  "Accounts") be transferred to the Employer Stock Fund and used to
purchase  Holding Company Stock in the  Conversion.  The Trustee of the Employer
Stock Fund will follow the  Participants'  directions and exercise  Subscription
Rights  to  purchase  Holding  Company  Stock in the  Conversion  to the  extent
provided  in the Bank's Plan of  Conversion.  See "The  Offering -  Subscription
Offering and Subscription Rights" in the Prospectus.  Funds not allocated to the
purchase of Holding  Company Stock will remain  invested in accordance  with the
investment instructions of Participants in effect at such time.

   
         Respective  purchases by the Plan in the Conversion  will be counted as
purchases by the individual  Participants at whose election they are made to the
extent of the funds directed by such  Participants  to purchase  Holding Company
Stock,  and  will  be  subject  to the  purchase  limitations  and  subscription
priorities  applicable  to  such  individuals,  rather  than  being  counted  in
determining  the  maximum  amount  that  the  Holding  Company's  or the  Bank's
Tax-Qualified  Employee Plans (as defined in the Prospectus) may purchase in the
aggregate. See "The Offering - Subscription Offering and Subscription Rights" in
the Prospectus.
    

Method of Directing Transfer

         Included with this Prospectus  Supplement is an election and investment
form (the "Election  Form").  If a Participant  wishes to direct some or all the
funds in his or her Accounts  into the Employer  Stock Fund to purchase  Holding
Company  Stock in the  Conversion,  he or she should  indicate  that decision by
checking the  appropriate box in Part 2 of the Election Form and completing this
Part of the  Election  Form.  If a  Participant  does not  wish to make  such an
election, he or she should so indicate by checking the appropriate box in Part 2
of the Election Form. See also  "Investment of  Contributions  - Holding Company
Stock Investment Election Procedures" below.


                                      S-1

<PAGE>



Time for Directing Transfer

         The  deadline for  submitting  a direction  to transfer  amounts to the
Employer Stock Fund in order to purchase Holding Company Stock in the Conversion
is  __________  __,  1998,   unless  extended  (the  "Election   Deadline").   A
Participant's     completed     Election    Form    must    be    returned    to
___________________________ by ____ p.m. Eastern time on such date.

Irrevocability of Transfer Direction

         Once  received in proper  form,  an executed  Election  Form may not be
modified,  amended  or  revoked  without  the  consent  of the Bank  unless  the
Conversion  has  not  been  completed  within  45  days  after  the  end  of the
Subscription  and Community  Offering.  See also  "Investment of Contributions -
Holding Company Stock Investment Election Procedures" below.

Subsequent Elections

         After  the  Election  Deadline,  Participants  initially  will  not  be
permitted  to direct or redirect  any  portion of their  Accounts  into  Holding
Company Stock;  however, the Bank intends to provide for such future investment.
Participants will be notified when and to what extent future  investments in the
Employer  Stock Fund may be  permitted.  Participants  may direct the Trustee to
sell their shares of Holding Company Stock  purchased in the Conversion  through
the Plan  pursuant  to the  procedures  outlined in the Plan by filing a request
form with the Plan  Administrator.  See "Investment of Contributions - Adjusting
Your Investment Strategy" below.

Purchase Price of Holding Company Stock

         The funds  transferred  to the Employer  Stock Fund for the purchase of
the  Holding  Company  Stock in the  Conversion  will be used by the  Trustee to
purchase  Holding  Company  Stock  through the exercise of  Subscription  Rights
granted to the Plan under the Bank's Plan of Conversion. The price paid for such
shares of Holding  Company Stock will be $10.00 per share,  the same price as is
paid by all other persons who purchase Holding Company Stock in the Conversion.

Nature of a Participant's Interest in the Holding Company Stock

         The  Holding  Company  Stock will be held in the name of the Trustee of
the Employer  Stock Fund, in its capacity as trustee.  The Trustee will maintain
individual  accounts  reflecting each Participant's  individual  interest in the
Employer Stock Fund.

Voting and Tender Rights of Holding Company Stock

         The Trustee will exercise voting and tender rights  attributable to all
Holding  Company  Stock held by the Plan  Trust (the  "Trust")  as  directed  by
Participants  with interests in the Employer Stock Fund.  Shares with respect to
which no instructions have been received by the Trustee will not be voted.

                                       S-2

<PAGE>



                             DESCRIPTION OF THE PLAN

Introduction

         The Plan was adopted by the Bank as a profit  sharing  plan with a cash
or deferred arrangement described at Section 401(k) of the Internal Revenue Code
of 1986, as amended (the "Code"),  to encourage  employee thrift and savings and
to allow eligible employees to share in profits.

         The Bank intends  that the Plan will comply in  operation  with each of
the  requirements  of the Code which are  applicable to a plan  qualified  under
Section  401(a)  of the Code and the  requirements  which  are  applicable  to a
qualified cash or deferred arrangement under Section 401(k) of the Code.

         The Plan is an  "individual  account  plan"  within the  meaning of the
Employee  Retirement  Income Security Act of 1974, as amended  ("ERISA"),  and a
"defined  contribution plan" under the Code. As such, the Plan is not subject to
the Plan Termination  Insurance  provisions of Title IV of ERISA.  However,  the
Plan is subject to those  provisions of Title I (Protection of Employee  Benefit
Rights)  and Title II  (Amendments  to the  Internal  Revenue  Code  Relating to
Retirement Plans) of ERISA that apply to "individual account plans" and "defined
contribution plans" other than "money purchase pension plans." Accordingly,  the
Plan is not subject to the funding  requirements  contained in Part 3 of Title I
of ERISA or  Section  412 of the Code  which by their  terms do not  apply to an
individual account plan (other than a money purchase pension plan). In addition,
the Plan does not provide for distribution of Participants' Accounts in the form
of a qualified joint and survivor annuity or a qualified  preretirement survivor
annuity.  Neither  the  plan  termination  insurance  provisions,   the  funding
requirements  nor the annuity  requirements  contained  in ERISA and/or the Code
will be extended to Participants or beneficiaries under the Plan.

         Reference to Full Text of Plan. The following  statements are summaries
of certain  provisions of the Plan. They are not a complete  description of such
provisions  and are  qualified  in their  entirety  by the full text of the Plan
which  is  filed as an  exhibit  to the  registration  statement  of which  this
Prospectus  Supplement is a part and which is incorporated by reference  herein.
Copies of the Plan are  available  to all  employees  upon  request  to the Plan
Administrator.  Each  employee is urged to read  carefully  the full text of the
Plan.

         Reference to Summary Plan Description.  Certain  information  regarding
the Plan is contained in the Summary Plan  Description  (including  Summaries of
Material Modifications thereto (the "Summary Plan Description"), a copy of which
is attached to, and made a part of, this Prospectus Supplement.


                                       S-3

<PAGE>



         Tax and Securities Laws. Participants should consult with legal counsel
regarding the tax and securities laws implications of participation in the Plan.
Any directors, officers or beneficial owners of more than 10% of the outstanding
shares of Holding  Company Stock should consider the  applicability  of Sections
16(a) and 16(b) of the  Securities  Exchange Act of 1934, as amended,  to his or
her participation in the Plan.

Eligibility and Participation

         All employees of the Bank who have met the eligibility requirements may
participate  in the Plan by completing  and filing with the Bank an  application
for participation. See "JOINING THE PLAN - Eligibility" and "- Participation" in
the Summary Plan Description attached hereto.

         As of  ________  __,  1998,  there  were  approximately  ___  employees
eligible  to  participate  in  the  Plan,  and  ___  employees  had  elected  to
participate in the Plan.

Investment of Contributions

         Investment  Options.  All amounts  credited to  Participants'  Accounts
under  the Plan are held in the  Trust,  which is  administered  by the  Trustee
appointed by the Bank's Board of Directors.

         Each  Participant must instruct the Trustee as to how funds held in his
or her  Accounts are to be  invested.  In addition to the  Employer  Stock Fund,
Participants  may elect to  instruct  the Trustee to invest such funds in any or
all of the  following  investment  options  ("Investment  Options"):  (a) a Core
Equity Fund, (b) an Emerging Growth Equity Fund, (c) a Value Equity Fund, (d) an
Actively Managed Bond Fund (e) an Intermediate-Term  Bond Fund, (f) a Short-Term
Investment Fund or (g) an International Equity Fund. Investments in the Employer
Stock Fund may be made only through  reallocation  of existing  funds in the six
investment  options listed above. A brief description of the Employer Stock Fund
is set forth below. For descriptions of the other Investment  Options  available
to Plan Participants,  see "INVESTING YOUR PLAN ACCOUNT The Investment Funds" in
the Summary Plan Description attached hereto.

         Employer Stock Fund. Effective until __________ __, 1998, or such later
date as elected by the Holding  Company,  Participants  in the Plan may elect to
direct the Trustee to transfer some or all of the funds in their Accounts to the
Employer Stock Fund to purchase  Holding  Company Stock in the  Conversion.  The
price paid for shares of Holding Company Stock will be the same price as is paid
by all other persons who purchase  Holding Company Stock in the Conversion.  The
number  of  shares,  if  any,  subject  to  purchase  for the  Accounts  of each
Participant  who may elect to invest in Holding  Company  Stock is not currently
determinable.  Any cash dividends  received on Holding Company Stock held by the
Plan  will  be  reinvested  in  accordance  with  the  Participant's  investment
instructions then in effect.

         The Plan is intended to comply with the  requirements of Section 404(c)
of ERISA,  whereby the Participants  (not the Trustee or other Plan fiduciaries)
will be solely  responsible  for their  decision  to invest any portion of their
Accounts in any one or more of the  Investment  Options,  including the Employer
Stock Fund. Please see the Summary Plan Description

                                       S-4

<PAGE>



attached  hereto and the other  information  provided by the  Trustee,  the Plan
Administrator  and other  Plan  fiduciaries  with  regard to each  Participant's
rights and responsibilities pertaining to the investment of his or her Accounts.

         The  investment in Holding  Company Stock involves  certain  risks.  No
assurance can be given that shares of Holding Company Stock  purchased  pursuant
to the Plan will  thereafter be able to be sold at a price equal to or in excess
of the purchase price. See also "Risk Factors" in the Prospectus.

         Holding Company Stock Investment Election Procedures.  Participants may
instruct the Trustee to purchase Holding Company Stock by redirecting funds from
their existing  Accounts into the Employer Stock Fund by filing an Election Form
with the Plan  Administrator on or prior to the Election  Deadline.  Total funds
redirected by each Participant into the Employer Stock Fund must represent whole
share amounts (i.e.,  must be divisible by the $10.00 per share purchase  price)
and must be allocated in not less than 10% increments  from  Investment  Options
containing  the  Participant's  Plan funds.  When a  Participant  instructs  the
Trustee to redirect the funds in his or her existing  Accounts into the Employer
Stock  Fund in order  to  purchase  Holding  Company  Stock,  the  Trustee  will
liquidate  funds  from the  appropriate  Investment  Option(s)  and  apply  such
redirected funds as requested, in order to effect the new allocation.

         For example,  a Participant may fund an election to purchase 100 shares
of Holding Company Stock by redirecting  the aggregate  purchase price of $1,000
for such shares from the following  Investment  Options  (provided the necessary
funds are available in such  Investment  Options):  (i) 10% from the Core Equity
Fund,   (ii)  30%  from  the  Value  Equity   Fund,   and  (iii)  60%  from  the
Intermediate-Term  Bond Fund. In such case, the Trustee would  liquidate $100 of
the Participant's  funds from the Core Equity Fund, $300 from funds in the Value
Equity Fund and $600 from funds in the Intermediate-Term  Bond Fund to raise the
$1,000  aggregate  purchase  price. If a  Participant's  instructions  cannot be
fulfilled  because the  Participant  does not have the required  funds in one or
more of the Investment  Options to purchase the shares of Holding  Company Stock
subscribed for, the Participant will be required to file a revised Election Form
with the Plan  Administrator by the Election  Deadline.  Once received in proper
form,  an  executed  Election  Form may not be  modified,  amended or  rescinded
without  the consent of the Bank unless the  Conversion  has not been  completed
within 45 days after the end of the Subscription and Community Offering.

         Adjusting Your  Investment  Strategy.  Until changed in accordance with
the terms of the Plan, future allocations of a Participant's contributions would
remain  unaffected by the election to purchase Holding Company Stock through the
Plan in the Conversion.  A Participant may modify a prior investment  allocation
election  or request  the  transfer  of funds to another  investment  vehicle by
filing a written notice with the Plan Administrator.  However, modifications and
fund transfers  relating to the Employer Stock Fund are permitted only during an
"Investment Change Period." An "Investment Change Period" opens at the beginning
of the third business day after the Holding Company issues a "Quarterly Earnings
Release" and closes at the end of the twelfth  business day after such  release.
The term  "Quarterly  Earnings  Release"  means any press release  issued by the
Holding Company for general  distribution  which announces,  for the first time,
the

                                       S-5

<PAGE>



Holding  Company's  Results of operations for a particular  fiscal quarter.  The
Bank anticipates  these  opportunities  will occur four times per year. The Bank
will  attempt to notify  Participants  of the  commencement  of each  Investment
Change Period but will not assume responsibility for doing so.

         Valuation of Accounts.  The  Investment  Options and the Employer Stock
Fund are valued daily.  The net value of each  Participant's  Accounts is valued
from  time  to  time by the  Trustee,  but  not  less  often  than  monthly.  In
determining  such net value,  the Trustee shall value the assets  comprising the
Trust at their fair market value.

         When  Holding  Company  Stock is  purchased  or  sold,  the cost or net
proceeds are charged or credited to the Accounts of Participants affected by the
purchase or sale.  The Bank expects to pay any brokerage  commissions,  transfer
fees and other  expenses  incurred in the sale and  purchase of Holding  Company
Stock for the Employer Stock Fund. A Participant's  Accounts will be adjusted to
reflect  changes in the value of shares of Holding  Company Stock resulting from
stock dividends, stock splits and similar changes.

         The net  gain  (or  loss)  of the  Trust  from  investments  (including
interest  payments,  dividends,  realized  and  unrealized  gains and  losses on
securities,  and any expenses paid from the Trust) are determined not less often
than monthly, and are allocated among the Accounts of Participants  according to
the balance of each such Accounts as of the end of each quarter. For purposes of
such allocations,  all assets of the Trust are valued at their fair market value
pursuant to the method described in the Plan.

Financial Data

         Employer Contributions.  For the Plan Year ended December 31, 1997, the
Bank made matching contributions  totaling approximately  $193,199. The Bank has
made no  discretionary  contributions  to the Plan  for the  fiscal  year  ended
December 31, 1997. See generally "CONTRIBUTIONS TO THE PLAN" in the Summary Plan
Description attached hereto.

         Due  to the  additional  expenses  related  to  the  establishment  and
operation  of the ESOP and RRP,  the Bank may  determine  to reduce its matching
contribution under the Plan in the future.

         Performance of Holding Company Stock. As of the date of this Prospectus
Supplement,  no  shares  of  Holding  Company  Stock  have  been  issued  or are
outstanding  and there is no established  market for the Holding  Company Stock.
Accordingly,  there is no record of the  historical  performance  of the Holding
Company Stock.

         Performance  of  Investment  Options.   The  following  table  provides
performance  data with respect to the  Investment  Options  available  under the
Plan, based on information  provided to the Company by RSI Retirement Trust, the
trustee for funds invested in such Investment Options ("RSI").


                                       S-6

<PAGE>



         The information set forth below with respect to the Investment  Options
has been  reproduced  from  materials  supplied by RSI. The Bank and the Holding
Company take no responsibility for the accuracy of such information.

         Additional   information   regarding  the  Investment  Options  may  be
available  from  RSI or the  Bank.  Participants  should  review  any  available
additional  information  regarding these investments before making an investment
decision under the Plan.

<TABLE>
<CAPTION>
                                                            Net Investment Performance
                                        ---------------------------------------------------------------
                                            For Twelve-Month Period               December 31, 1997
                                                Ended December 31,                     Annualized
                                        ------------------------------------      ---------------------
                                         1997          1996          1995         3 Years       5 Years
                                         ----          ----          ----         -------       -------
<S>                                      <C>           <C>           <C>           <C>           <C>  
Core Equity Fund......................   26.47         21.53         40.17         29.97         20.15
Emerging Growth Equity Fund...........   10.35         27.09         42.83         27.75         22.21
Value Equity Fund.....................   33.14         25.90         33.96         32.03         20.45
Actively Managed Bond Fund............   10.59          3.15         17.70         10.91          8.14
Intermediate-Term Bond Fund...........    8.19          4.02         13.99          9.38          6.97
Short-Term Investment Fund............    5.80          4.70          5.39          5.86          5.02
International Equity Fund.............    2.89         10.86         12.46         10.01         12.83
</TABLE>

         Each  Participant  should note that past performance is not necessarily
an indicator of future results.

Administration of the Plan

         Trustee. The trustee is appointed by the Board of Directors of the Bank
to serve at its pleasure.  The current trustee for the Investment Options (other
than the Employer Stock Fund) is RSI. The Bank's trust  department will serve as
trustee of the Employer Stock Fund.

         The Trustees  receive and hold the  contributions  to the Plan in trust
and distribute them to  Participants  and  beneficiaries  in accordance with the
provisions  of the Plan.  The Trustees are  responsible,  following  Participant
direction,  for  effectuating  the  investment of the assets of the Trust in the
Holding Company Stock and the other Investment Options.

         Plan  Administrator.  RSI  and  the  Bank  share  the  duties  of  Plan
Administrator.  The Bank is responsible  for  administration  of the Plan and is
appointed  by and serves at the  pleasure of the Board of Directors of the Bank.
The Bank may appoint individuals to assist in the administration of the Plan and
in carrying out its responsibilities for interpretation of the provisions of the
Plan, prescribing  procedures for filing applications for benefits,  preparation
and  distribution of information  explaining the Plan,  furnishing the Bank with
reports with respect to the administration of the Plan, receiving, reviewing and
keeping on file reports of the financial  condition of the Trust, and appointing
or employing  individuals  to assist in the  administration  of the Plan. RSI is
responsible  for  maintenance  of Plan  records,  preparation  and filing of all
returns and reports relating to the Plan which are required to be filed with the
U.S.  Department  of Labor and the IRS, and for all  disclosures  required to be
made to Participants and beneficiaries under Sections 104 and 105 of ERISA.

                                       S-7

<PAGE>



Reports to Plan Participants

         As of the end of each  fiscal  quarter,  the  Plan  Administrator  will
furnish  to  each   Participant   a  statement   showing  (i)  balances  in  the
Participant's  Accounts  as of the  end of  that  period,  (ii)  the  amount  of
contributions and forfeitures  allocated to his or her Accounts for that period,
and (iii) the  adjustments to his or her Accounts to reflect a respective  share
of dividends on Holding  Company Stock,  and other income,  gains or losses,  if
any.

Amendment and Termination

         It is the  intention  of the Bank to  continue  the Plan  indefinitely.
Nevertheless,  the Bank, by action of its Board of Directors,  may terminate the
Plan in its  sole  discretion  at any time  and for any  reason.  If the Plan is
terminated  in whole or in part,  then,  regardless  of other  provisions in the
Plan, each Participant affected by such termination shall become fully vested in
all of his  Accounts.  The Bank reserves the right to make from time to time any
amendment or  amendments to the Plan which do not cause any part of the Trust to
be used for, or diverted  to, any purpose  other than the  exclusive  benefit of
Participants or their beneficiaries;  provided,  however, that the Bank may make
any amendment it determines necessary or desirable,  with or without retroactive
effect, to comply with ERISA and the Code.

Merger, Consolidation or Transfer

         In the event of the merger or  consolidation  of the Plan with  another
plan,  or the transfer of the Trust assets to another  plan,  the Plan  requires
that each  Participant  would (if  either  the Plan or the other  plan were then
terminated)  receive a benefit  immediately  after the merger,  consolidation or
transfer which is equal to or greater than the benefit he or she would have been
entitled to receive immediately before the merger, consolidation or transfer (if
the Plan had then been terminated).

Federal Tax Aspects of the Plan

         The  Plan  will  be  administered  to  comply  in  operation  with  the
requirements  (i) for  qualification  under Section 401(a) of the Code, (ii) for
treatment as a qualified  cash or deferred  arrangement  under Section 401(k) of
the Code, and (iii) for exclusion of elective  deferrals under Section 402(g) of
the  Code.  Assuming  that the Plan is  administered  in  accordance  with  such
Sections  of the  Code,  participation  in the Plan  should  have the  following
implications for federal income tax purposes:

         (a)  Amounts   contributed   to   Participants'   Accounts,   including
Participant  elective deferrals,  and the investment earnings on these Accounts,
are not includable in Participants' gross income for federal income tax purposes
until such contributions or earnings are actually  distributed or withdrawn from
the Plan.  However,  Participant  elective  deferrals to the Plan are subject to
both FICA and Medicare  taxes.  Special tax  treatment  may apply to the taxable
portion of any distribution that includes Holding Company Stock, that is paid to
another employer's plan or to

                                       S-8

<PAGE>



an IRA in a  "rollover,"  or that is eligible for special tax treatment for lump
sum distributions (as described below).

         (b) Income earned by the Trust will not be taxable to the Trust.

         Permitted  Rollover  Amounts.  Most  payments  from  the  Plan  will be
"eligible rollover distributions." This means that they can be rolled over to an
IRA or to  another  employer  plan  that  accepts  rollovers.  Required  minimum
payments,  beginning  generally in the year in which the Participant reaches age
70 1/2 or retires, whichever is later, cannot be rolled over.

         Direct  Rollover.  A Participant may choose a direct rollover of all or
any  portion of a payment  that is an  "eligible  rollover  distribution."  In a
direct rollover,  the eligible  rollover  distribution is paid directly from the
Plan  to an  IRA  or  another  employer  plan  that  accepts  rollovers.  If the
Participant  chooses a direct  rollover,  the rollover  amount will not be taxed
until it is taken out of the IRA or the employer plan.

         Payments that are not Rolled Over. A payment made to a  Participant  is
subject to 20% mandatory income tax withholding.  This amount is sent to the IRS
as income tax  withholding,  and it will be credited against any income tax owed
for the year. The payment is taxed in the year it is received unless,  within 60
days, it is rolled over to an IRA or to another plan that accepts rollovers.  If
the  payment  is not  rolled  over,  special  tax rules may apply (as  described
below).

         Sixty-Day  Rollover  Option.  Even  if a  Participant  has an  eligible
rollover  distribution paid to him or her, all or part of it can still be rolled
over to an IRA or to another employer plan that accepts rollovers.  However, the
rollover must be made within 60 days after the payment is received.  The portion
of the  payment  that is rolled  over will not be taxed until it is taken out of
the IRA or the employer  plan. The  Participant  can roll over up to 100% of the
payment from the Plan,  including an amount equal to the 20% that was  withheld,
by  including  other  money to replace the 20% that was  withheld.  On the other
hand, if only the 80% that was received is rolled over, the Participant  will be
taxed on the 20% that was withheld.

         Additional 10% Tax. If a Participant receives a payment before reaching
age 59 1/2 and does not roll it over,  then,  in addition to the regular  income
tax,  an extra tax equal to 10% of the  taxable  portion of the  payment  may be
imposed.  The additional 10% tax does not apply to the payment if it is (1) paid
because the Participant separates from service with the employer during or after
the year in which the Participant reaches age 55, (2) paid because of retirement
due to  disability,  (3) paid as  equal  (or  almost  equal)  payments  over the
Participant's  life or life  expectancy  (or  the  Participant's  and his or her
beneficiary's  lives  or life  expectancies),  (4) used to pay  certain  medical
expenses,  (5) paid to a beneficiary upon a Participant's  death, or (6) paid to
an alternate payee pursuant to a qualified domestic relations order.

         Special Tax  Treatment.  If an eligible  rollover  distribution  is not
rolled  over,  it will be  taxed  in the  year it is  received.  However,  if it
qualifies  as a "lump sum  distribution,"  it may be  eligible  for  special tax
treatment.  A lump sum  distribution  is a  payment,  within  one  year,  of the
Participant's  entire balance under the Plan (and certain other similar plans of
the employer) that

                                       S-9

<PAGE>



is payable  because the  Participant  has reached age 59 1/2, has separated from
service with his employer,  or has died.  For a payment to qualify as a lump sum
distribution,  the  recipient  must have been a  participant  in the Plan for at
least 5 years. The special tax treatment for lump sum distributions is described
below.

                  Five-Year  Averaging.  If the Participant  receives a lump sum
         distribution after reaching age 59 1/2, he or she may be able to make a
         one-time  election  to figure the tax on the  payment by using  "5-year
         averaging."  5-year  averaging  often  reduces the tax owed  because it
         treats the payment much as if it were paid over 5 years. The entire tax
         (using  current  tax  rates)  is paid in the year in which the lump sum
         distribution is received.

                  Ten-Year Averaging For Those Born Before January 1, 1936. If a
         Participant  receives  a lump  sum  distribution  and was  born  before
         January 1, 1936,  he or she can make a one-time  election to figure the
         tax on the payment by using "10-year  averaging" (using 1986 tax rates)
         instead of 5-year averaging (using current tax rates).  Like the 5-year
         averaging  rules,  10-year  averaging  often  reduces the amount of tax
         owed.

                  Capital Gain  Treatment For Those Born Before January 1, 1936.
         In  addition,  if a  Participant  who was born before  January 1, 1936,
         receives  a lump  sum  distribution,  he or she may  elect  to have the
         portion of the payment that is attributable  to pre-1974  participation
         in the Plan (if any) taxed as long-term capital gain.

         There  are other  limits  on the  special  tax  treatment  for lump sum
distributions.  For example,  a Participant can generally elect this special tax
treatment only once during his or her lifetime,  and the election applies to all
lump sum  distributions  received  in that same  year.  If the  Participant  has
previously  rolled over a payment from the Plan (or certain  other similar plans
of the  employer),  he or she cannot use this  special tax  treatment  for later
payments from the Plan. If the payment is rolled over to an IRA, the Participant
will not be able to use this special tax treatment  for later  payments from the
IRA.  Also, if any portion of the payment is rolled over to an IRA, this special
tax treatment is not available for the rest of the payment.

         The special tax treatment for lump sum  distributions  described above,
other than the  special  rules for those born before  January 1, 1936,  has been
repealed  for all such  distributions  received  in tax  years  beginning  after
December 31, 1999.

         Employer  Securities.  There is a special  rule for a payment  from the
Plan that includes  employer  securities.  To use this special rule, the payment
must qualify as a lump sum  distribution,  as described  above (or would qualify
except  that the  Participant  has not  participated  in the Plan for at least 5
years). Under this rule, the Participant has the option of not paying tax on the
"net  unrealized  appreciation"  of the  securities  until  they are  sold.  Net
unrealized appreciation generally is the increase in the value of the securities
that took place while they were held by the Plan.

         The Participant may elect not to have the special rule apply to the net
unrealized  appreciation.  In such case, the net unrealized appreciation will be
taxed in the year the securities

                                      S-10

<PAGE>



are received  from the Plan (and may be eligible  for the special tax  treatment
described above), unless they are rolled over. The securities (including any net
unrealized  appreciation)  can be rolled  over to an IRA or to another  employer
plan that accepts rollovers.

         Other Payment Recipients.  In general,  the rules summarized above that
apply to  payments  to  Participants  also apply to  payments  to  Participants'
surviving  spouses  and to spouses or former  spouses who are  alternate  payees
pursuant to a qualified  domestic  relations order. Some of the rules summarized
above also apply to a deceased  Participant's  beneficiary  who is not a spouse.
However,  there  are some  significant  exceptions  for  payments  to  surviving
spouses, alternate payees, and other beneficiaries.

         A  surviving  spouse of a  deceased  Participant  may choose to have an
eligible  rollover  distribution  paid in a direct rollover to an IRA or paid to
the spouse.  If the spouse has the payment  made to him or her,  such spouse can
keep it or roll it over to an IRA (but not to an employer  plan).  An  alternate
payee has the same choices as the Participant. Thus, an alternate payee can have
the payment paid as a direct  rollover or paid to the  alternate  payee.  If the
alternate  payee has it paid to him or her, the alternate  payee can either keep
it or roll it over to an IRA or to another employer plan that accepts rollovers.
A beneficiary other than the surviving spouse cannot roll over the payment under
any circumstances.

         A surviving spouse,  alternate payee or another beneficiary may be able
to use the special tax treatment for lump sum distributions and the special rule
for payments that include  employer  securities,  as described  above. A payment
that is received  because of the  Participant's  death may be  eligible  for the
special tax treatment  available for lump sum  distributions  if the Participant
met the appropriate age requirements, whether or not the Participant had 5 years
of participation in the Plan.

         The  foregoing is only a brief  summary of certain  federal  income tax
aspects of the Plan which are of general  application  under the Code and is not
intended to be a complete or definitive  description  of the federal  income tax
consequences  of  participating  in or  receiving  distributions  from the Plan.
Accordingly,  each Participant may wish to consult a tax advisor  concerning the
Federal,  state and local tax  consequences  of  participating  in and receiving
distributions from the Plan.

         Participants  subject to taxes imposed by state, local and other taxing
authorities,  including foreign governments,  should also consult with their own
attorneys or tax advisers regarding the tax consequences thereunder.


                                      S-11

<PAGE>



Restrictions on Resale

         Any person receiving shares of Holding Company Stock under the Plan who
is an "affiliate" of the Bank or the Holding Company as the term  "affiliate" is
used in Rules 144 and 405 under the  Securities  Act of 1933  (e.g.,  directors,
officers and  substantial  shareholders of the Bank) may re-offer or resell such
shares only pursuant to a registration  statement or, assuming the  availability
thereof,  pursuant  to Rule  144 or some  other  exemption  of the  registration
requirements of the Securities Act of 1933. Any person who may be an "affiliate"
of the Bank or the  Holding  Company  may wish to consult  with  counsel  before
transferring  any  Holding  Company  Stock  owned  by him or her.  In  addition,
Participants  are advised to consult  with  counsel as to the  applicability  of
Section 16 of the Securities Exchange Act of 1934 which may restrict the sale of
Holding Company Stock acquired under the Plan, or other sales of Holding Company
Stock.

                                 LEGAL OPINIONS

         The  validity  of the  issuance of the  Holding  Company  Stock will be
passed upon by Silver,  Freedman & Taff,  L.L.P.,  1100 New York  Avenue,  N.W.,
Washington,  D.C.  20005,  which firm acted as special  counsel  for the Holding
Company and the Bank in connection with the Bank's Conversion.


                                      S-12

<PAGE>


                               COHOES SAVINGS BANK
                           401(K) SAVINGS PLAN IN RSI
                                RETIREMENT TRUST

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 1997



<PAGE>










                                TABLE OF CONTENTS

                                                                         Page
                                                                         ----

Independent Auditors' Report ..........................................   1

Statements Of Net Assets Available For Benefits .......................   2

Statements Of Changes In Net Assets Available For Benefits ............   3

Notes To Financial Statements .........................................   4-8

                                                                        Schedule
SUPPLEMENTAL INFORMATION                                                 Number
- ------------------------                                                 ------

Schedule Of Assets Held For Investment Purposes .......................     I

Schedule Of Reportable Transactions ...................................    II



<PAGE>



To The Board Of Trustees
Cohoes Savings Bank
  401(k) Savings Plan in RSI Retirement Trust
Cohoes, New York

                          Independent Auditors' Report


         We were engaged to audit the financial statements of the Cohoes Savings
Bank Retirement  Savings Plan as of December 31, 1997 and 1996 and for the years
then ended, and the supplemental schedules as of and for the year ended December
31,  1997 as listed  in the  accompanying  table of  contents.  These  financial
statements and schedules are the responsibility of the Plan's management.

         As permitted by 29 CFR  2520.103-8  of the  Department of Labor's Rules
and  Regulations  for Reporting  and  Disclosure  under the Employee  Retirement
Income  Security  Act of  1974,  the  Plan  administrator  instructed  us not to
perform,  and we did not perform,  any auditing  procedures  with respect to the
information  described  in Note 3, which was  certified  by the Plan's  Trustee,
Retirement  System Group,  Inc. for the years ended  December 31, 1997 and 1996,
except for comparing the information  with the related  information  included in
the financial  statements and supplemental  schedules.  We have been informed by
the Plan  administrator  that the Trustee holds the Plan's investment assets and
executes   investment   transactions.   The  Plan   administrator  has  obtained
certifications  from the Trustee as of and for the years ended December 31, 1997
and 1996 that the information  provided to the Plan administrator by the Trustee
is complete and accurate.

         Because of the  significance of the information  that we did not audit,
we are unable to, and do not, express an opinion on the  accompanying  financial
statements  and  schedules  taken  as a  whole.  The  form  and  content  of the
information included in the financial statements and schedules,  other than that
derived from the information  certified by the Trustee,  have been audited by us
in accordance with generally  accepted  auditing  standards and, in our opinion,
are presented in compliance with the Department of Labor's Rules and Regulations
for Reporting and Disclosure under the Employee  Retirement  Income Security Act
of 1974.

Albany, New York
July  29, 1998




<PAGE>




                               COHOES SAVINGS BANK
                   401(K) SAVINGS PLAN IN RSI RETIREMENT TRUST

                 Statements Of Net Assets Available For Benefits

                                   December 31
                                                            1997          1996
                                                            ----          ----
Assets:
Investments in registered investment company, at
  fair value:  (Note 4)
    Core equity fund .................................   $1,186,615   $  917,304
    Emerging growth equity fund ......................      954,814      819,049
    Value equity fund ................................      551,209      403,755
    Short-term investment fund .......................      353,293      455,680
    Actively managed bond fund .......................      327,026      319,266
    Intermediate term bond fund ......................      314,450      290,029
    International equity fund ........................       34,979       19,354
                                                         ----------   ----------
       Total investments in registered investment
         company at fair value .......................    3,722,386    3,224,437

Loans to participants (Note 5) .......................      231,608      231,440
                                                         ----------   ----------

       Total investments at fair value ...............    3,953,994    3,455,877

Receivables:
  Employer's contributions ...........................      193,199      164,519

Other assets:
  Cash ...............................................       16,221        6,726
                                                         ----------   ----------


           Net Assets Available For Benefits .........   $4,163,414   $3,627,122
                                                         ==========   ==========



The accompanying notes are an integral part of these financial statements


                                       (2)



<PAGE>



                               COHOES SAVINGS BANK
                   401(K) SAVINGS PLAN IN RSI RETIREMENT TRUST

           Statements Of Changes In Net Assets Available For Benefits

                         For The Years Ended December 31


                                                             1997        1996
                                                             ----        ----
Additions:
Investment income:
  Net investment gain (Note 4) .......................   $  523,925   $  462,630
  Interest on loans ..................................       15,133       14,964
                                                         ----------   ----------
       Net investment income .........................      539,058      477,594
                                                         ----------   ----------

Contributions:
  Employer's contributions ...........................      263,137      238,357
  Employees' contributions ...........................      194,434      178,409
  Rollovers contributed from other plans .............       21,157       41,141
                                                         ----------   ----------
       Total contributions ...........................      478,728      457,907
                                                         ----------   ----------

       Total additions ...............................    1,017,786      935,501
                                                         ----------   ----------

Deductions:
  Benefits paid to participants ......................      477,811      722,823
  Miscellaneous expenses .............................        3,683        5,645
                                                         ----------   ----------
       Total deductions ..............................      481,494      728,468
                                                         ----------   ----------

Net increase in net assets available for benefits ....      536,292      207,033

Net assets available for benefits - beginning ........    3,627,122    3,420,089
                                                         ----------   ----------


Net Assets Available For Benefits - Ending ...........   $4,163,414   $3,627,122
                                                         ==========   ==========



The accompanying notes are an integral part of these financial statements


                                       (3)



<PAGE>


                               COHOES SAVINGS BANK
                   401(K) SAVINGS PLAN IN RSI RETIREMENT TRUST

                          Notes To Financial Statements

Note 1: Plan Description

         The following  description  of the Cohoes  Savings Bank 401(k)  Savings
Plan in RSI  Retirement  Trust provides only general  information.  Participants
should refer to the Plan agreement for a more complete description of the Plan's
provisions.

         The  Plan,  which  became  effective  January  1,  1986,  is a  defined
contribution  deferred  compensation,  401(k) plan  covering  substantially  all
salaried full-time employees of the Bank.  Employees are eligible to participate
in the Plan upon attainment of age 21 and completion of one year of service. The
Plan is subject to the provisions of the Employee Retirement Income security Act
of 1974 (ERISA).

         The Plan permits  participants  to contribute up to 15% of their salary
on a pretax basis.  Participants  may also contribute up to an additional 10% of
their salary on an after-tax basis. The Plan Administrator may limit the maximum
contributions   per   participant  to  comply  with  Internal   Revenue  Service
regulations.  A  discretionary  matching  contribution  will be made by the Bank
equal to a percentage  of the employee  contributions.  The  percentage  will be
determined annually by the Bank;  however, in applying the matching  percentage,
only employee  contributions up to 6% of their  compensation will be considered.
In addition,  the Bank may make additional  profit sharing  contributions to the
Plan, at its sole discretion.  All forfeitures of nonvested benefits are used to
reduce the employer's contribution.

         Each   participant's   account  is  credited  with  the   participant's
contribution  and  allocations of (a) the Company's  contribution  and, (b) Plan
earnings, and charged with an allocation of administrative expenses. Allocations
are based on participant  earnings or account balances,  as defined. The benefit
to which a participant  is entitled is the benefit that can be provided from the
participant's vested account.

         Participants  are immediately  vested in their voluntary  contributions
plus actual  earnings  thereon.  Participants  become fully vested in the Bank's
contributions according to the following schedule:

            Years of Service                                Percentage
               Less than 2                                      0%
               -----------                                      --
                    2                                           40%
                    3                                           60%
                    4                                           80%
                    5                                          100%

         On termination of service, participants may receive distributions equal
to the value of their vested account balance.  The participant's  account may be
paid out with a lump-sum  distribution,  purchase of an annuity contract, or any
other  method  providing  periodic  payments.  Participants  who die,  or become
totally and permanently disabled while actively employed, will receive a benefit
equal to the value of their account as of the next valuation date.


                                       (4)



<PAGE>


                               COHOES SAVINGS BANK
                   401(K) SAVINGS PLAN IN RSI RETIREMENT TRUST

                          Notes To Financial Statements

Note 1: Plan Description (Continued)

         Investment  options - Upon  enrollment in the Plan, a  participant  may
direct employee contributions in any of seven investment options.

Core  Equity  Fund - Funds are  invested  in shares of a  registered  investment
company  that  invests  in  a  broadly   diversified   group  of   high-quality,
medium-to-large companies.

Value  Equity  Fund - Funds are  invested in shares of a  registered  investment
company that  invests in a  diversified  portfolio of stocks with below  average
price-to-earnings (P/E) ratio and above-average growth prospects.

Emerging  Growth  Equity  Fund - Funds are  invested  in shares of a  registered
investment  company that invests in quality growth stocks of smaller  companies)
those  in the  $50  million  to $750  million  capitalization  range  at time of
purchase).

International  Equity  Fund - Funds  are  invested  in  shares  of a  registered
investment  company  that  invests in stocks that are  headquartered  in foreign
countries.

Actively  Managed  Bond Fund - Funds  are  invested  in  shares of a  registered
investment company that invests in high-quality,  fixed income securities (bonds
and other debt securities) with maturities of up to 30 years.

Intermediate  - Term Bond Fund - Funds are  invested  in shares of a  registered
investment  company that invests in high-quality,  fixed-income  securities that
mature within ten years or have expected average lives of ten years or less.

Short-Term  Investment  Fund - Funds are  invested  in  shares  of a  registered
investment company that invests in high-quality, cash equivalent-type securities
maturing in one year or less, and U.S. Government instruments with maturities of
up to two years.

Note 2: Summary Of Significant Accounting Policies

         Investment valuation - The Plan's investments are stated at fair value.
Shares of  registered  investment  companies  are valued at quoted market prices
which represent the net cost value of shares held by the Plan at year end. Loans
to participants are valued at cost which approximates fair value.

         Securities transactions - Securities purchased and sold are recorded on
the respective  trade dates.  Interest  income is recorded on the accrual basis.
Dividends are recorded on the ex-dividend date.


                                       (5)


<PAGE>



                               COHOES SAVINGS BANK
                   401(K) SAVINGS PLAN IN RSI RETIREMENT TRUST

                          Notes To Financial Statements

Note 2: Summary Of Significant Accounting Policies

         Administrative  expenses - The costs of plan administration are paid by
the Bank.

         Use  of  estimates  -  The  preparation  of  financial   statements  in
conformity with generally accepted accounting  principles requires management to
make  estimates  and  assumptions  that  affect  certain  reported  amounts  and
disclosures. Accordingly, actual results could differ from those estimates.


Note 3: Information Certified By Plan Trustee

         The Plan trustee,  Retirement  System Group,  Inc.,  furnished  certain
information  to the Plan  Administrator  and  certified  to its  accuracy.  This
information  included,  but  was  not  limited  to,  summaries  of  investments,
investment transactions, and investment income received.

Note 4: Investment Valuations

         The Plan's  investments  are held in a custodial  account at Retirement
System Group, Inc. The following table presents the fair value of investments at
December 31, 1997 and 1996.  Investments  that represent five percent or more of
total plan assets are separately identified.


                            Fair Value Of Investments

                                                        1997              1996
                                                        ----              ----
Mutual funds:
  Core Equity Fund .........................        $1,186,615        $  917,304
  Emerging Growth Equity Fund ..............           954,814           819,049
  Value Equity Fund ........................           551,209           403,755
  Short-Term Investment Fund ...............           353,293           455,680
  Actively Managed Bond Fund ...............           327,026           319,266
  Intermediate Term Bond Fund ..............           314,450           290,029
  International Equity Fund ................            34,979            19,354
Loans to participants ......................           231,608           231,440
                                                    ----------        ----------

         Total .............................        $3,953,994        $3,455,877
                                                    ==========        ==========




                                       (6)


<PAGE>


                               COHOES SAVINGS BANK
                   401(K) SAVINGS PLAN IN RSI RETIREMENT TRUST

                          Notes To Financial Statements

Note 4: Investment Valuations (Continued)

         A summary  of the asset  balances  and  changes  in assets for the year
ended December 31, 1997 follows:


<TABLE>
<CAPTION>
                                            Emerging         Value      Actively     Intermediate     Short-term 
                           Core Equity   Growth Equity    Equity Fund    Managed        Bond          Investment 
                               Fund           Fund           Fund       Bond Fund     Term Fund          Fund    
                               ----           ----           ----       ---------     ---------          ----    
<S>                      <C>            <C>            <C>            <C>            <C>            <C>        
Net investment gain ..   $   243,991    $    83,671    $   133,069    $    24,311    $    21,406    $    17,760
Interest on loans ....            --             --             --             --             --             -- 
Employer contributions        20,800         21,871         11,852          4,094          6,166          2,218
Employee contributions        56,923         62,458         33,675         10,789         15,131          7,324
Rollovers contributed
  form other plans ...         6,928         11,132          2,601             --             --             -- 
Benefits paid to
  participants .......      (140,538)      (119,975)       (81,631)       (43,601)       (18,161)       (67,483)
Miscellaneous ........        (1,532)        (1,005)          (538)          (359)          (105)           (72)
Forfeitures ..........        (3,571)        (2,332)        (1,651)          (975)          (147)          (269)
Net loan activity ....        (1,113)         6,829            (42)        (2,268)         3,607          3,794
Interfund transfers,
 net .................        87,423         73,116         50,119         15,769         (3,476)       (65,659)
Net assets available
 for plan
 benefits - beginning        917,304        819,049        403,755        319,266        290,029        455,680
                         -----------    -----------    -----------    -----------    -----------    -----------
Net Assets Available
 For Plan Benefits -
 Ending ..............   $ 1,186,615    $   954,814    $   551,209    $   327,026    $   314,450    $   353,293
                         ===========    ===========    ===========    ===========    ===========    ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                      Employer
                         International      Loans To                Contribution              
                          Equity Fund     Participants     Cash      Receivable        Total  
                          -----------     ------------     ----      ----------        -----  
<S>                      <C>            <C>            <C>           <C>            <C>        
Net investment gain ..   $      (283)   $        --    $     --   $        --    $   523,925
Interest on loans ....            --         15,133          --            --         15,133
Employer contributions         2,937             --          --       193,199        263,137
Employee contributions         8,134             --          --            --        194,434
Rollovers contributed
  form other plans ...           496             --          --            --         21,157
Benefits paid to
  participants .......        (2,638)        (3,784)         --            --       (477,811)
Miscellaneous ........           (72)            --          --            --         (3,683)
Forfeitures ..........          (550)            --       9,495            --             --
Net loan activity ....           276        (11,083)         --            --             --
Interfund transfers,
 net .................         7,325            (98)         --      (164,519)            --
Net assets available
 for plan
 benefits - beginning         19,354        231,440       6,726       164,519      3,627,122
                         -----------    -----------    --------   -----------    -----------
Net Assets Available
 For Plan Benefits -
 Ending ..............   $    34,979    $   231,608    $ 16,221   $   193,199    $ 4,163,414
                         ===========    ===========    ========   ===========    ===========
</TABLE>


                                       (7)


<PAGE>


                               COHOES SAVINGS BANK
                   401(K) SAVINGS PLAN IN RSI RETIREMENT TRUST

                          Notes To Financial Statements


Note 5: Loans To Participants

         Participants  may  borrow an amount  not in excess of $50,000 or 50% of
their vested account balance,  whichever is less, with a minimum loan of $1,000.
Loans are subject to certain  conditions and  limitations  and stipulated in the
Plan  document  and  under  Internal  Revenue  Service  regulations.  Loans  are
generally  repayable  over a  maximum  of five  years  through  regular  payroll
deductions.  Loans related to the financing of a primary residence may be repaid
over a maximum  period of fifteen  years.  The  interest  rate is the prime rate
published in the Wall Street  Journal on the day in which the loan is requested,
rounded to the nearest quarter percent.


Note 6: Plan Termination

         Although it has not  expressed any intent to do so, the Company has the
right  under  the  Plan to  discontinue  its  contributions  at any  time and to
terminate  the Plan  subject to the  provisions  of ERISA.  In the event of Plan
termination, participants will become 100 percent vested in their accounts.


Note 7: Tax Status

         The Plan obtained its latest determination letter in February, 1995, in
which the Internal  Revenue Service stated that the Plan, as then designed,  was
in compliance with the applicable requirements of the Internal Revenue Code. The
Plan has been amended since receiving the  determination  letter.  However,  the
Plan  administrator  believes  that the Plan is  currently  designed  and  being
operated in compliance with the applicable  requirements of the Internal Revenue
Code.  Therefore,  no provision for income taxes has been included in the Plan's
financial statements.


Note 8: Form 5500

         The  accompanying   financial  statements  differ  from  the  financial
information included in Form 5500 for the years ended December 31, 1997 and 1996
due to differences in timing and  classification  of certain revenue and expense
items.




                                       (8)


<PAGE>








                            SUPPLEMENTAL INFORMATION







<PAGE>


                                                                      Schedule I

                               COHOES SAVINGS BANK
                   401(K) SAVINGS PLAN IN RSI RETIREMENT TRUST

          Item 27(a) - Schedule Of Assets Held For Investment Purposes

                                December 31, 1997


         The Plan's  investment in accounts of the Retirement System Group, Inc.
and participant loans as of December 31, 1997 are as follows:

                                                      Units      Fair Value
                                                      -----      ----------
Registered investment company:
  Core Equity Fund ............................     15,679.37    $1,186,615
  Emerging Growth Equity Fund .................     13,047.46       954,814
  Short-Term Investment Fund ..................      9,544.74       551,209
  Value Equity Fund ...........................     16,439.90       353,293
  Intermediate Term Bond Fund .................      9,386.49       327,026
  Actively Managed Bond Fund ..................      9,789.84       314,450
  International Equity Fund ...................        756.14        34,979
                                                                 ----------
                                                               
         Total investment in registered                        
          investment company ..................                   3,722,386
  Participants' loans - interest                               
   rate - 6.00% - 9.00% .......................                     231,608
                                                                 ----------
         Total Investments ....................                  $3,953,994
                                                                 ==========
                                                               
                                                               
<PAGE>



                                                                     Schedule II

                               COHOES SAVINGS BANK
                   401(K) SAVINGS PLAN IN RSI RETIREMENT TRUST

                Item 27(d) - Schedule Of Reportable Transactions

                                December 31, 1997

<TABLE>
<CAPTION>

                                                                    Current Value
                         Purchase        Selling        Cost Of      Of Asset On        Net Gain
                           Price          Price          Assets     Transaction Date    Or Loss
                           -----          -----          ------     ----------------    -------
<S>                      <C>            <C>            <C>            <C>              <C>     
Core Equity Fund .....   $     --       $283,736       $187,835       $283,736         $ 95,901
Core Equity Fund .....    309,059             --             --        309,057               --
Emerging Growth Equity                                                              
  Fund ...............         --        221,518        142,505        221,518           79,013
Emerging Growth Equity                                                              
  Fund ...............    273,812             --             --        273,812               --
Value Equity Fund ....         --        136,144         88,483        136,144           47,661
Value Equity Fund ....    150,529             --             --        150,529               --
Actively Managed Bond                                                               
  Fund ...............         --        212,853        191,658        212,853           21,195
Actively Managed Bond                                                               
  Fund ...............    196,302             --             --        196,302               --
</TABLE>

         Note: Reportable transactions for the purposes of this schedule are:


         (a) Transactions within the Plan year involving  securities of the same
issue if within the plan year any series of  transactions  with  respect to such
securities,  when  aggregated,  involved  an  amount in excess of 5% of the fair
value of plan assets at the beginning of the Plan year, and

         (b)  Transactions  within the Plan year with respect to securities with
or in conjunction with a person if any prior or subsequent  single  transactions
within the Plan year with such person with  respect to  securities  exceed 5% of
the fair value of plan assets at the beginning of the Plan year.


<PAGE>

                             THE COHOES SAVINGS BANK
                         401(k) RETIREMENT SAVINGS PLAN
                             IN RSI RETIREMENT TRUST

             PARTICIPANT ELECTION TO INVEST IN HOLDING COMPANY STOCK
<TABLE>
<CAPTION>
<S>                                         <C>                                             <C>

1. PARTICIPANT DATA

___________________________________________________________________________________________________________________
         Print your full name above         (Last, first, middle initial)                    Social Security Number

___________________________________________________________________________________________________________________
         Street Address                                       City                      State             Zip

$__________________________________________________________            _____________                    ____________
Balance of Participant's Plan Accounts at December 31, 1997            Date of Birth                    Date of Hire
</TABLE>


2. INVESTMENT DIRECTION

         The Plan is giving  participants a special  opportunity to invest their
account  balances in common stock  ("Holding  Company  Stock")  issued by Cohoes
Bancorp,  Inc. (the  "Holding  Company") in  connection  with the  conversion of
Cohoes  Savings  Bank  ("the  Bank")  from the  mutual to the stock  form.  This
election  may be made  during the  Subscription  and  Community  Offering,  with
respect to the balance in your accounts under the Plan (hereinafter  referred to
as your "Accounts") as of December 31, 1997.  Please review the Subscription and
Community  Prospectus dated  _____________  __, 1998 (the  "Prospectus") and the
Prospectus  Supplement (the  "Supplement")  dated  ____________ ___, 1998 before
making any decision.

         Investing in Holding Company Stock entails some risks, and we encourage
you to discuss this  investment  decision  with your spouse and your  investment
advisor.  The Bank,  the  Plan's  Trustee,  and the Plan  Administrator  are not
authorized to make any  representations  about this  investment  other than what
appears  in the  Prospectus  and  Supplement,  and you  should  not  rely on any
information other than what is contained in the Prospectus and Supplement.

         Any shares  purchased  by the Plan  pursuant to your  election  will be
subject  to the  conditions  or  restrictions  otherwise  applicable  to Holding
Company Stock, as discussed in the Prospectus and Supplement.  In addition, once
you have elected to have your Accounts  invested in Holding  Company Stock,  you
may have limited  opportunities to change this investment decision.  Any part of
your Accounts invested in Holding Company Stock may be changed to an alternative
authorized investment under the Plan only during an "Investment Change Period."

         An  "Investment  Change  Period"  opens at the  beginning  of the third
business day after the Holding Company issues a "Quarterly Earnings Release" and
closes at the end of the  twelfth  business  day after  such  release.  The term
"Quarterly  Earnings  Release"  means any press  release  issued by the  Holding
Company for  general  distribution  which  announces,  for the first  time,  the
Holding  Company's  results of operations for a particular  fiscal quarter.  The
Bank anticipates  these  opportunities  will occur four times per year. The Bank
will  attempt to notify  Participants  of the  commencement  of each  Investment
Change Period but will not assume responsibility for doing so.

                                      S-13

<PAGE>


[ ]      I hereby  direct the Trustee to obtain the funds  necessary to purchase
         ____  whole  shares of Holding  Company  Stock at a price of $10.00 per
         share and a total  investment in Holding  Company Stock of $________ by
         using funds in my current Accounts from among the following  Investment
         Options in the following percentages (in not less than 10% increments):

                  [ ]      Core Equity Fund                      ________%

                  [ ]      Emerging Growth Equity Fund           ________%

                  [ ]      Value Equity Fund                     ________%

                  [ ]      Actively Managed Bond Fund            ________%

                  [ ]      Intermediate-Term Bond Fund           ________%

                  [ ]      Short-Term Investment Fund            ________%

                  [ ]      International Equity Fund             ________%

[ ]      I choose not to invest any of my Accounts in Holding Company Stock.


3. PARTICIPANT SIGNATURE AND ACKNOWLEDGMENT - REQUIRED

By signing this PARTICIPANT INVESTMENT ELECTION, I authorize and direct the Plan
Administrator  and Trustee to carry out my  instructions.  I acknowledge  that I
have  been  provided  with  and  read a copy of the  Prospectus  and  Supplement
relating  to  the  issuance  of  Holding  Company  Stock,  and I have  read  the
explanation provided in Part 2 of this form. I am aware of the risks involved in
the investment in Holding  Company Stock,  and understand  that the Trustees and
Plan Administrator are not responsible for my choice of investment.  In addition
I  understand  if my order for Holding  Company  Stock is unable to be fulfilled
either  partially  or in full,  any  remaining  funds  will be  allocated  to my
existing investment option.


________________________________________________________________________________
   Participant's Signature                                Date Signed


Signed before me this ________ day of _________, 1998  _________________________
                                                             Notary Public



My Commission Expires _____________________________



              PLEASE COMPLETE AND RETURN BY ______________ __, 1998

   IF YOU HAVE ANY QUESTIONS, PLEASE CALL THE STOCK CENTER AT (518)_________.



                                      S-14

<PAGE>

PROSPECTUS
[Logo]
                              COHOES BANCORP, INC.
               (Proposed Holding Company for Cohoes Savings Bank)
      Minimum of 5,950,000 and Maximum of 8,050,000 Shares of Common Stock


   
Cohoes  Savings  Bank  is  converting  from  the  mutual  to the  stock  form of
organization.  As part of the  conversion,  Cohoes  Savings  Bank will  become a
wholly owned subsidiary of Cohoes Bancorp,  Inc. Cohoes Bancorp, Inc. was formed
in September,  1998 and upon  consummation of the conversion will own all of the
shares of Cohoes Savings Bank. The common stock of Cohoes Bancorp, Inc. is being
offered for sale to the public in  accordance  with a plan of  conversion  which
must be approved by the  Superintendent  of Banks of the State of New York,  the
Federal Deposit Insurance Corporation and by a majority of the votes eligible to
be cast by voting  depositors  of Cohoes  Savings Bank and by 75% of the deposit
liabilities  represented by person or by proxy at the Special  Meeting called to
vote on the Conversion.
    

                              Terms of the Offering

An  independent  appraiser  has  estimated  the pro forma market value of Cohoes
Savings Bank, on a converted  basis, to be between  $59,500,000 and $80,500,000.
Based on this estimate, Cohoes Bancorp, Inc. will offer between 5,950,000 shares
and  8,050,000  shares to  depositors,  trustees and officers of Cohoes  Savings
Bank, the Employee  Stock  Ownership  Plan and the public.  In addition,  Cohoes
Bancorp, Inc. intends to issue a number of shares equal to 3% of the shares sold
in the conversion to a charitable foundation.  Cohoes Bancorp, Inc. may increase
the  number of shares  offered up to  9,257,500  shares,  subject to  regulatory
approval.  Based on these  estimates,  we are making the  following  offering of
shares of common stock:

<TABLE>
<CAPTION>
                                                                                                          Adjusted
                                                         Minimum        Midpoint         Maximum           Maximum
                                                         -------        --------         -------           -------
<S>                                                       <C>            <C>             <C>               <C>   
Per Share Price.............................              $10.00         $10.00          $10.00            $10.00
Number of Shares............................            5,950,000       7,000,000       8,050,000         9,257,500
Underwriting Commission and Other Expenses..           $ 1,595,000     $ 1,711,000     $ 1,826,000       $ 1,959,000
Net Proceeds to Cohoes Bancorp, Inc.........           $57,905,000     $68,289,000     $76,674,000       $90,616,000
Net Proceeds Per Share......................              $9.73           $9.76           $9.77             $9.79
</TABLE>


Please refer to Risk Factors beginning on page ___ of this document.

   
These  securities are not deposits or accounts and are not insured or guaranteed
by the Federal Deposit Insurance  Corporation or any other governmental  agency.
These securities are subject to risk, including the loss of investment.
    

Neither the Securities and Exchange  Commission,  the Superintendent of Banks of
the  State of New York,  the New York  State  Banking  Department,  the  Federal
Deposit Insurance  Corporation,  nor any state securities regulator has approved
or disapproved  these securities or determined if this prospectus is accurate or
complete. Any representation to the contrary is a criminal offense.

For information on how to subscribe for common stock, call the Stock Information
Center at (518) 235-4000.


                          KEEFE, BRUYETTE & WOODS, INC.
                              --------------------

            The date of this Prospectus is ___________________, 1998


<PAGE>








                                  [INSERT MAP]








<PAGE>


                                    GLOSSARY


AICPA       American Institute of Certified Public Accountants.

AMTI        Alternative Minimum Taxable Income.

APB         Accounting Practice Bulletin.

ARM         Adjustable Rate Mortgage.

Associate   The  term  "Associate"  of a  person  is  defined  to  mean  (i) any
            corporation or organization (other than the Bank or its subsidiaries
            or the Holding Company) of which such person is a director, officer,
            partner or 10% shareholder;

            (ii)  any  trust  or  other  estate  in  which  such  person  has  a
            substantial beneficial interest or serves as trustee or in a similar
            fiduciary  capacity;  provided,  however  that such  term  shall not
            include any employee  stock  benefit plan of the Holding  Company or
            the  Bank  in  which  such a  person  has a  substantial  beneficial
            interest or serves as a trustee or in a similar fiduciary  capacity,
            and

            (iii) any  relative  or spouse of such  person,  or relative of such
            spouse,  who  either  has the same  home as such  person or who is a
            director or officer of Lincoln  Federal or its  subsidiaries  or the
            Holding Company.

ATM         Automated Teller Machine.

Bank        Cohoes Savings Bank.

Board of
Directors   Board of Directors of Cohoes Bancorp, Inc.

Board       of Trustees Board of Trustees of Cohoes Savings Bank.

Bylaws      Bylaws of Cohoes Bancorp, Inc.

Code        The Internal Revenue Code of 1986, as amended.

Conversion  Simultaneous  conversion of Cohoes  Savings Bank to stock form,  the
            issuance  of Cohoes  Savings  Bank's  outstanding  capital  stock to
            Cohoes  Bancorp  and  Cohoes  Bancorp's  offer  and sale of  Holding
            Company Common Stock.

Conversion  
Shares      Shares of Cohoes Bancorp,  Inc. offered  to complete  conversion  of
            Cohoes Savings Bank to stock form.

CRA         Community Reinvestment Act.

Department  The New York State Banking Department.

DCGL        Delaware General Corporations Law.

Eligible
Account
Holders     Savings account holders of Cohoes Savings Bank with account balances
            of at least $100 as of the close of business on March 31, 1998.

ERISA       Employee Retirement Income Security Act of 1974, as amended.


<PAGE>


Estimated
Valuation 
Range       Estimated  pro forma market  value of the Common Stock  ranging from
            $59,500,000 to $80,500,000.

ESOP        Cohoes Bancorp, Inc. Employee Stock Ownership Plan.

Exchange
Act         Securities Exchange Act of 1934, as amended.

FASB        Financial Accounting Standards Board.

FDIA        Federal Deposit Insurance Act.

FDIC        Federal Deposit Insurance Corporation.

FHLB        Federal Home Loan Bank.

FHLMC       Federal Home Loan Mortgage Corporation.

FNMA        Federal National Mortgage Association.

Foundation  The Cohoes Savings Bank Charitable Foundation, Inc.

FRB         Federal Reserve Board.

Freddie
Mac         Federal Home Loan Mortgage Corporation.

GAAP        Generally Accepted Accounting Practices.

HOLA        Home Owners' Loan Act.

Holding
Company     Cohoes Bancorp, Inc.

Holding
Company
Common
Stock       Shares of Cohoes Bancorp, Inc.

IRS         Internal Revenue Services.

KBW         Keefe, Bruyette & Woods, Inc.

Merger      Merger of SFS Bancorp with and into Cohoes Bancorp, Inc.

NASD        National Association of Securities Dealers, Inc.

Nasdaq      National  Association  of  Securities  Dealers  Automated  Quotation
            System--National Market.

NPV         Net portfolio value.

NYBB        New York Banking Board.

OCC         Office of the Comptroller of the Currency.

Offering    The offering of between  5,950,000  and  8,050,000  shares of Cohoes
            Bancorp, Inc. common stock at $10.00 per share in the Conversion.


<PAGE>


ORE         Other Real Estate Owned.

OTS         Office of Thrift Supervision.

Plan or
Plan of
Conversion  Plan of Cohoes  Savings  Bank to convert  from a New York  chartered
            mutual savings bank to a New York  chartered  stock savings bank and
            the issuance of all of Cohoes  Savings Bank 's  outstanding  capital
            stock to Cohoes  Bancorp,  Inc. and the issuance of Cohoes  Bancorp,
            Inc.'s Common Stock to the public.

QTL         Qualified thrift lender.

ROA         Return On Average Assets.

ROE         Return On Average Equity.

RP
Financial   RP Financial, LC., independent appraiser.

   
RRP         Recognition  and  Retention  Plan to be submitted  for approval at a
            meeting of the Holding  Company's  stockholders  to be held at least
            six months after the completion of the Conversion.
    

SAIF        Savings Association Insurance Fund of the FDIC.

SEC         Securities and Exchange Commission.

Securities
Act         Securities Act of 1933, as amended.

SFAS        Statement of Financial Accounting Standard.

   
Stock
Contribution Shares  contributed  by  the  Holding  Company  to  Cohoes  Savings
             Foundation.
    

Stock Option
and Incentive
Plan        The  Cohoes  Bancorp,  Inc.  Stock  Option  and  Incentive  Plan for
            directors  and officers to be submitted for approval at a meeting of
            the Holding  Company's  shareholders  to be held at least six months
            after the completion of the Conversion.

Subscription
Offering    Offering  of  non-transferable  rights to  subscribe  for the Common
            Stock, in order of priority,  to Eligible Account Holders, the ESOP,
            and Supplemental Eligible Account Holders.

Superintendent Superintendent of Banks of the New York State Banking Department.

   
Voting
Record
Date       The close of business on September 30, 1998, the date for determining
           voting depositors entitled to vote at the Special Meeting.
    


<PAGE>


                                     SUMMARY

         This summary highlights selected information from this document and may
not contain all the  information  that is  important to you. To  understand  the
stock offering fully, you should read this entire document carefully,  including
the financial statements and the notes to the financial  statements.  References
in this document to "Cohoes Savings", the "Bank", "we", "us", and "our" refer to
Cohoes  Savings  Bank  either in its  present  form or as a stock  savings  bank
following the Conversion.  In certain  circumstances  where  appropriate,  "we,"
"us," or "our" refer  collectively  to Cohoes  Savings Bank and Cohoes  Bancorp,
Inc.  References  in this  document  to the  "Holding  Company"  refer to Cohoes
Bancorp,  Inc. All information  contained in this Prospectus with respect to the
Holding Company,  the Bank and its subsidiaries has been supplied by the Holding
Company and the Bank.

The Holding Company:
                              Cohoes Bancorp, Inc.
                                75 Remsen Street
                           Cohoes, New York 12047-2892

         Cohoes Bancorp, Inc. is not an operating company and has not engaged in
any  significant  business  to  date.  It was  formed  in  September  1998  as a
Delaware-chartered  corporation  to be the  holding  company  for the Bank.  The
holding  company  structure  will  provide  greater   flexibility  in  terms  of
operations,  expansion and diversification.  See page "Cohoes Bancorp,  Inc." on
page____.

The Bank:
                               Cohoes Savings Bank
                                75 Remsen Street
                           Cohoes, New York 12047-2892

   
         Cohoes Savings Bank was established in Cohoes, New York in 1851. We are
a community and customer oriented New York chartered mutual savings bank serving
primarily  the Cohoes,  New York and  surrounding  area  through 17 full service
banking offices located throughout Albany, Saratoga,  Schenectady and Rensselaer
Counties,  and a portion  of Warren  County in New York.  We  provide  financial
services to individuals,  families and small businesses.  Historically,  we have
emphasized   residential  mortgage  lending,   primarily   originating  one-  to
four-family mortgage loans. Our deposits are insured up to the applicable limits
by the Federal  Deposit  Insurance  Corporation.  At June 30, 1998, we had total
assets of $535.7 million,  deposits of $449.5 million, and total equity of $53.3
million. See "Cohoes Savings Bank" on pages ____ to _____.
    

        Financial and operational highlights of the Bank include the following:

    o   Focus on Residential  lending.  A cornerstone of our lending program has
        long been one- to four-family  residential  lending. We believe that, in
        comparison  to  many  other  types  of  assets,   one-  to   four-family
        residential  loans carry acceptable yields and credit risk. In addition,
        such loans  create  strong  ties to  consumers  which can be utilized to
        market other financial products. At June 30, 1998, we had $258.4 million
        (or 62.1% of total loans) of one- to four-family  residential  loans and
        $22.0  million of home equity lines of credit.  See  "Business of Cohoes
        Savings  Bank -  Lending  Activities."  In  recent  years,  in  order to
        increase the yield on interest-earning assets and to increase the amount
        of our interest rate sensitive assets, we have increased originations of
        multi-family  and  commercial  real estate  loans which have  adjustable
        rates  and/or  shorter  terms  to  maturity  than  one-  to  four-family
        residential real estate loans. See "Risk Factors - Risks Associated with
        Multi-Family and Commercial Real Estate Loans."

    o   Interest   Rate   Sensitivity.   We,  like   virtually   all   financial
        institutions,  are vulnerable to changes in interest  rates. In managing
        our  asset/liability  mix,  we may,  at times,  place more  emphasis  on
        enhancing our short-term net interest  margin than on limiting  interest
        rate risk. At June 30, 1998, based upon certain assumptions  utilized by
        us in  assessing  interest  rate  risk,  the value of our net  portfolio
        equity  would have  declined  by 7.7% and 14.8% if there would have been
        instantaneous  increases in interest  rates of 100 and 200 basis points,
        respectively.  See "Risk  Factors -  Interest  Rate Risk  Exposure"  and
        "Management's Discussion and Analysis of Financial Condition and Results
        of Operations of Cohoes Savings Bank - Asset/Liability Management."

<PAGE>


    o   Asset Quality.  Our ratio of  non-performing  assets to total assets was
        1.15% and our ratio of non-performing  loans to total loans was 1.36% at
        June 30, 1998. Reflecting our focus on residential lending, our ratio of
        net  charge-offs to average total loans was .24%,  .37%,  .10%, .06% and
        .01% for fiscal years 1998, 1997, 1996, 1995, and 1994, respectively. At
        June 30, 1998, our ratio of allowance for loan losses to total loans was
        .85% and our ratio of allowance for loan losses to total  non-performing
        loans  was  62.54%.  See  "Business   Delinquencies  and  Non-Performing
        Assets."

    o   Commitment to Growth.  We believe that in order to remain an independent
        community-based  financial institution in the rapidly changing financial
        services  industry,   we  must  be  competitive.   In  order  to  remain
        competitive,  we are committed to growing the Bank through  acquisitions
        although none are currently contemplated and through other facets of our
        business,  including insurance services,  which can increase noninterest
        income for us. See  "Business of Cohoes  Savings  Bank - Subsidiary  and
        Other Activities." During fiscal 1998, we experienced a 4.7% increase in
        deposit accounts.  In addition,  we experienced a $14.5 million increase
        in loans receivable. See "Business of Cohoes Savings Bank - Lending."

The Stock Offering

         We are offering between  5,950,000 and 8,050,000 shares of common stock
at $10.00 per share in the Conversion. We may increase the offering to 9,257,500
shares without  further notice to you. Any increase over 9,257,500  shares would
require the approval of the  Superintendent  and the FDIC. You may not change or
cancel any stock order previously  delivered to us as a result of an increase in
the offering within these limits.

   
         Stock Purchase  Priorities.  The shares of Holding Company Common Stock
will be  offered on the basis of  priorities.  Certain  depositors  and the ESOP
established by us will receive  subscription rights to purchase shares of common
stock.  Any  remaining  shares  not  subscribed  for may be  offered in a direct
community  offering  or a public  offering.  See "The  Conversion  - Offering of
Holding Company Common Stock" on pages _____ to ____.
    

         Prohibition  on Transfer of  Subscription  Rights.  You may not sell or
assign  your  subscription  rights.  Any  transfer  of  subscription  rights  is
prohibited by law and may result in the forfeiture of your subscription rights.

         Stock  Pricing and Number of Shares to be Issued.  We set the  purchase
price per share of the common stock at $10.00.  This is the price most  commonly
used in recent years in stock offerings involving  Conversions of mutual savings
institutions.  The number or range of shares of common stock to be issued in the
offering is based on an  independent  appraisal of the pro forma market value of
the common stock by RP Financial, an appraisal firm experienced in appraisals of
savings  institutions.  RP Financial has estimated that as of September 4, 1998,
and as updated as of October 23, 1998, the estimated  valuation range of Holding
Company Common Stock was between $59,500,000 and $80,500,000 (with a midpoint of
$70,000,000).  The Estimated  Valuation  Range  represents our estimated  market
value after giving  effect to the sale of the common stock in this  offering and
the  issuance  of a number of  shares  equal to 3% of the  shares  issued in the
Conversion to the  Foundation.  Based on this valuation and the $10.00 per share
price,  the number of shares of common  stock that we will issue in the offering
will range from between 5,950,000 shares and 8,050,000 shares. The establishment
of,  and  contribution  to,  the  Cohoes  Savings  Foundation  had the effect of
reducing  our market  valuation.  See "Risk  Factors - the Expense and  Dilutive
Effect of the Stock Contribution to the Charitable  Foundation" on pages ___ and
___ and "Comparison of Valuation and Pro Forma  Information  With No Foundation"
on pages ___ to ___.

         The appraisal  was based both upon our financial  condition and results
of  operations  and upon the effect of the  additional  capital we will raise in
this Offering.  The independent appraisal will be updated before we complete the
Conversion. Changes in market and financial conditions and demand for the common
stock may cause the estimated valuation range to increase by up to 15%, to up to
$92,575,000.  If this occurs,  the maximum  number of shares that can be sold in
this offering can increase to up to 9,257,500 shares (plus the 277,725 shares to
be issued to the Cohoes Savings Foundation). If the Estimated Valuation Range is
either below $59,500,000 or above $92,575,000, then you

                                        2

<PAGE>

will be notified and will have the  opportunity  to modify or cancel your order.
See "The  Conversion  Stock  Pricing and Number of Shares to be Issued" on pages
____ to ____.

         The   independent   valuation   prepared  by  RP  Financial  is  not  a
recommendation  as to the  advisability of purchasing the Holding Company Common
Stock.  Accordingly,  you should not buy the Holding  Company Common Stock based
solely on the independent valuation.

         Termination of the Offering.  The subscription  offering will terminate
at ___:____ __.m., Cohoes, New York time, on ________________,  1998. Any direct
community  offering or public offering may terminate at any time without notice,
but no later than ________________, 1998, without approval by the Superintendent
of Banks of the New York State Banking  Department and the FDIC. If the offering
is not  completed  by  _____________________,  1998,  all  subscribers  will  be
notified and will be given the opportunity to cancel or modify their order.

         Benefits to Management and Employees  from the Offering.  Our employees
will  participate  in the  offering  through  individual  purchases  and through
purchases of stock through our employee stock ownership plan, which is a type of
retirement  plan.  We also  intend to  implement  a RRP and a Stock  Option  and
Incentive Plan, which may benefit the officers,  employees and directors.  If we
adopt the RRP, such  individuals  will be awarded stock at no cost to them.  The
RRP and Stock Option and  Incentive  Plan may not be adopted  until at least six
months after the  Conversion and are subject to  stockholder  approval.  We also
intend to enter into  employment  agreements  with  certain  executive  officers
following  completion of the  offering.  See  "Management  of the Bank - Benefit
Plans" on pages ___ to ___.

   
         The  Charitable  Foundation.  To further  our  commitment  to the local
community,  we intend to establish the Foundation as part of the Conversion.  We
will  make a  contribution  to the  Foundation,  in the form of shares of common
stock,  equal to 3% of the shares issued in the Conversion.  The Foundation will
be  dedicated   exclusively  to  supporting   charitable  causes  and  community
development  in the Bank's primary market area. Due to the issuance of shares of
common stock to the Foundation,  persons  purchasing shares in the offering will
have their ownership and voting interest in the Holding Company diluted by 2.9%.
We will incur an expense  equal to the full  amount of the  contribution  to the
Foundation,  offset in part by a tax  benefit,  during the  quarter in which the
contribution is made. Such expense will reduce our earnings. See "Risk Factors -
The Expense and  Dilutive  Effect of the Stock  Contribution  to the  Charitable
Foundation"  on pages ___ and ___, "Pro Forma Data" on pages ___ to ___ and "The
Conversion - Stock  Contribution  to the Charitable  Foundation" on pages ___ to
___.
    

         Use of the  Proceeds  Raised  from the Sale of Holding  Company  Common
Stock in the Offering.  We will use the net proceeds  received from the offering
as follows. The percentages used are estimates.

    o   50% will be used to buy all of the capital stock of the Bank.
    o   8% will be  loaned  to the  employee  stock  ownership  plan to fund its
        purchase of common stock.
    o   42% will be retained and initially be placed in short-term  investments,
        which  may  later  be used as a  possible  source  of  funds  for  stock
        repurchases,  the payment of  dividends to  stockholders,  and for other
        general corporate purposes.

         The proceeds received by the Bank will increase our capital and will be
available for expansion of our retail banking  franchise  through future lending
and investment, in addition to general corporate purposes. See "Use of Proceeds"
on pages ____ and ____.


                                        3

<PAGE>

The Holding Company and the Bank Following the Conversion

         Assuming the  Conversion  had been  consummated as of June 30, 1998, we
would have had, on a pro forma basis at the maximum of the  estimated  valuation
range,  total  consolidated   assets  of  $605.4  million,   total  consolidated
liabilities of $482.4 million,  including $449.5 million of deposits,  and total
consolidated  stockholders'  equity of $123.0 million.  See "Pro Forma Unaudited
Financial  Information." In addition, at June 30, 1998, the Bank would have had,
on a pro forma basis at the maximum of the estimated  valuation range,  leverage
capital  of $82.7  million or 14.7% of  adjusted  total  assets  and  risk-based
capital of $86.2 million or 25.4% of total risk-weighted  assets,  respectively.
See "Regulatory Capital."

         Upon  completion  of the  Conversion,  we will  be a well  capitalized,
independent community-oriented financial institution with 17 full service branch
offices.  Our  business  strategy  will be to  operate as a  community  oriented
financial  institution  dedicated to meeting the  borrowing and savings needs of
our customers while providing  superior service.  We will seek to implement this
strategy  by (i)  increasing  our  origination  of loans in our market  area and
emphasizing   retail  banking,   including  the  origination  of   single-family
residential  mortgage loans and consumer  loans;  (ii)  continuing to expand our
insurance  and  investments  activities,  which provide  alternative  sources of
income to our traditional banking  activities;  (iii) maintaining asset quality;
(iv)  maintaining  a high level of capital;  and (v)  continuing  our pattern of
controlled growth.

                                       4


<PAGE>

         As a New York chartered savings bank, we will continue to be subject to
comprehensive  regulation and examination by the  Department,  as our chartering
authority and primary  regulator,  and by the FDIC,  which  administers the Bank
Insurance Fund,  which will insure our deposits to the maximum extent  permitted
by law.  We will be a  member  of the FHLB of New  York,  which is one of the 12
regional  banks which  comprise the FHLB System.  We will be further  subject to
regulations  of the FRB governing  reserves  required to be  maintained  against
deposits and certain  other  matters.  The Holding  Company will be a registered
savings  and  loan  holding  company  and will be  subject  to  examination  and
regulation by both the OTS and the Department  and subject to various  reporting
and other  requirements of the SEC. Our principal  executive  offices  following
consummation of the Conversion will be located at 75 Remsen Street,  Cohoes, New
York, 12047, and our telephone number will be (518) 233-6500.

Dividends

         Cohoes Bancorp,  Inc. intends to pay dividends in the future.  However,
the  amount  and  timing  of  such  payments  has  yet  to  be  determined.  The
determination to pay a dividend is dependent upon a number of factors, including
(i) the  amount of the net  proceeds  retained  by the  Holding  Company  in the
Conversion, (ii) investment opportunities available, (iii) capital requirements,
(iv) regulatory limitations,  (v) results of operations and financial condition,
(vi) tax considerations,  and (vii) general economic conditions. See "Dividends"
on pages ___ and ___.

Market for the Common Stock

         We  anticipate  the Holding  Company  Common  Stock to be traded on The
Nasdaq  National  Market System under the symbol "COHB".  It is possible that an
active and liquid  trading  market,  however,  may not develop or be maintained.
Investors should have a long-term  investment intent.  Persons purchasing shares
may not be able to sell their  shares  when they  desire or sell them at a price
equal to or above  $10.00.  KBW has  informed  us that it has  agreed  to make a
market in the common stock. KBW will, however,  not be subject to any obligation
with respect to such efforts. See "Market for the Common Stock" on page ____.


                                        5

<PAGE>


Prospectus Delivery and Procedures for Common Stock

         To ensure that each person or entity is properly  identified as to such
party's stock purchase priorities,  such party must list all deposit accounts on
the order form  accompanying  this prospectus,  giving all names on each account
and the account numbers at the applicable  date. The failure to provide accurate
and complete account  information on the order form may result in a reduction or
elimination of your order.

         Only  orders  submitted  on original  order forms will be accepted  for
processing.  Photocopies  or  facsimile  copies  of  order  forms or the form of
certification  will not be accepted.  Payment by cash, check,  money order, bank
draft or withdrawal  from an existing  account at the Bank must  accompany  your
order form. No wire  transfers  will be accepted.  See "The  Conversion  and the
Merger - Method of Payment for Subscriptions" on pages ___ to ___.

         To ensure that each  purchaser  receives a Prospectus at least 48 hours
prior to the respective  expiration  dates for the Offering,  in accordance with
Rule 15c2-8 of the Exchange Act, as amended,  no Prospectus will be mailed later
than five  days  prior to such date or hand  delivered  any later  than two days
prior to such date.  Execution of the stock order form will  confirm  receipt or
delivery  in  accordance  with  Rule  15c2-8.  Stock  order  forms  will only be
distributed   with  a  Prospectus  and  a  certification   form  requiring  each
prospective  investor to  acknowledge,  among other  things,  that the shares of
Holding  Company Common Stock are not insured by the Bank, the FDIC or any other
governmental  agency and that such  prospective  investor has received a copy of
this Prospectus,  which, among other things, describes the risks involved in the
investment in the Holding Company Common Stock.

   
Nontransferability of Subscription Rights

         The  subscription  rights of  Eligible  Account  Holders,  Supplemental
Eligible  Account  Holders  and  Employee  Benefit  Plans  are  nontransferable.
Certificates  representing  shares of Common Stock purchased in the Subscription
Offering  must be  registered  in the name of the  Eligible  Account  Holder  or
Supplemental   Eligible  Account  Holder,  as  the  case  may  be.  Joint  stock
registration  will be  allowed  only if the  qualifying  deposit  account  is so
registered.  See "The  Conversion  -  Restrictions  on Transfer of  Subscription
Rights and Shares of Common Stock."

Voting Control of Officers and Directors

         Trustees and executive officers of the Bank and the Holding Company are
expected to purchase approximately 4.10% and 3.0%,  respectively,  of the shares
of Common  Stock  outstanding,  based upon the  minimum  and the  maximum of the
Estimated   Valuation   Range   including   shares  issued  to  the  Foundation,
respectively.  Additionally,  assuming the  implementation  of the ESOP, RRP and
Stock Option Plan, trustees, executive officers and employees have the potential
to control the voting of approximately 26.1% or 25.0% of the Common Stock at the
minimum and the  maximum of the  Estimated  Valuation  Range,  including  shares
issued to the Foundation.

         Additionally,  the Foundation will hold Common Stock in an amount equal
to 3% of the Common  Stock sold in the  Conversion,  which such shares of Common
Stock may be voted as  directed  by the Board of  Directors  of the  Foundation,
which will  initially  consist of six Directors of whom four will be officers or
trustees of the Bank.  However,  the FDIC and the Superintendent of Banks of the
New York State Banking Department (the "Superintendent") have imposed conditions
regarding  voting of the Common Stock by the  Foundation.  See "The Conversion -
Establishment of Cohoes Savings Foundation."

Role of the Marketing Agent

         The Bank and the Holding  Company have  engaged KBW as a financial  and
marketing  advisor in connection with the offering of the Holding Company Common
Stock and KBW has agreed to use its best  efforts to assist the Holding  Company
with the solicitation of subscriptions and purchase orders for shares of Holding
Company Common Stock in the Offerings.  Based upon negotiations between the Bank
and the  Holding  Company,  KBW will  receive  a fee for  services  provided  in
connection with the Offerings equal to 1.20% of the aggregate  Purchase Price of
Holding Company Common Stock sold in the Offerings.  No fees will be paid to KBW
with  respect to any shares of Holding  Company  Common  Stock  purchased by any
trustee,  director,  executive  officer or  employee  of the Bank or the Holding
Company or members of their immediate  families or any employee  benefit plan of
the Holding Company or the Bank.
See "The Offering - Marketing and Underwriting Arrangements."

Expiration Date for the Subscription Offering

         The Expiration Date for the Subscription Offering is 12:00 noon Eastern
time on  _________________,  1998  unless  extended  by the Bank for an  initial
period of up to 45 days after the Expiration  Date or for one or more additional
60  day  periods  thereafter,  upon  approval  of  the  Superintendent,  and  if
necessary,  the FDIC.  The  Subscription  Offering  may not be  extended  beyond
_____________,   2000.  See  "The   Conversion  -   Subscription   Offering  and
Subscription Rights."

No Board Recommendations

         The  Bank's  Board  of  Trustees  and the  Holding  Company's  Board of
Directors are not making and  recommendations  to depositors or other  potential
investors  regarding  whether such persons should  purchase the Common Stock. An
investment  in the  Common  Stock  must be  made  pursuant  to  each  investor's
evaluation of his or her best interests.

Conversion Center

         If you have any  questions  regarding  the purchase of Holding  Company
Common Stock or the Conversion, call the Conversion Center at (518) 235-4000.
    

Important Risks in Owning the Holding Company's Common Stock

         Before you decide to purchase  stock in the  offering,  you should read
the "Risk Factors"  section on pages ____ to ____ of this document,  in addition
to the other sections of this  Prospectus.  The Holding  Company Common Stock is
subject to investment risk, including the possible loss of the principal of your
investment.


                                        6

<PAGE>

      SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF COHOES SAVINGS BANK

         The summary  information  presented below under "Selected  Consolidated
Financial Data" and "Selected Operating Data" for, and as of the end of, each of
the years ended June 30 is derived from the Bank's audited financial statements.
The  following  information  is only a summary and you should read it along with
our financial statements and notes beginning on page F-1.

<TABLE>
<CAPTION>
                                                                                   At June 30,
                                                        ------------------------------------------------------------------
                                                           1998         1997          1996          1995          1994
                                                           ----         ----          ----          ----          ----
                                                                                 (In Thousands)
Selected Consolidated Financial Data:
<S>                                                     <C>           <C>          <C>           <C>           <C>        
     Total assets.................................      $   535,716   $   491,700  $   463,363   $   459,336   $   403,334
     Cash and cash equivalents....................           14,229        16,664        8,900        15,179        15,235
     Loans, net  .................................          412,759       398,530      393,970       379,088       313,419
     Investment securities........................           45,424        25,273       25,969        40,052        48,825
     Securities available-for-sale................           48,720        35,475       20,886        10,433        13,776
     Deposits.....................................          449,541       429,390      404,539       398,963       346,459
     FHLB borrowings..............................           19,897            --        2,116         6,117           105
     Total equity.................................           53,282        49,092       44,290        40,130        36,276
     Real estate owned............................              509         1,874          421           396           437
     Nonperforming loans..........................            5,649         6,688        7,793         5,063         4,892
</TABLE>
<TABLE>
<CAPTION>
   
                                                                       For the Fiscal Year Ended June 30,
                                                        ------------------------------------------------------------------
                                                              1998          1997          1996          1995          1994
                                                              ----          ----          ----          ----          ----
                                                                             (Dollars in Thousands)
Selected Operating Data:
<S>                                                      <C>           <C>          <C>           <C>           <C>       
     Total interest income........................       $   38,423    $   36,285   $   35,383    $   32,100    $   27,560
     Interest expense.............................           19,262        17,821       18,164        15,405        12,388
                                                             ------        ------       ------        ------        ------
          Net interest income.....................           19,161        18,464       17,219        16,695        15,172
     Provision for loan losses....................            1,400         1,325          490           330           750
                                                              -----         -----       ------        ------        ------
          Net interest income after provision
           for loan losses........................            7,761        17,139       16,729        16,365        14,422
     Noninterest income
          Net gain (loss) on sale of mortgage
           loans..................................               81           106         (20)         (102)           226
          Other...................................            2,662         2,684        2,487         2,293         2,050
     Noninterest expense..........................           13,767        12,314       11,919        12,152        11,114
                                                          ---------     ---------    ---------     ---------     ---------
     Income before income taxes...................            6,737         7,615        7,277         6,404         5,584
     Income taxes.................................            2,650         2,972        2,882         2,565         2,194
                                                         ----------    ----------   ----------    ----------    ----------
          Net income..............................        $   4,087     $   4,643    $   4,395     $   3,839     $   3,390
                                                          =========     =========    =========     =========     =========
Selected Operating Ratios and Other Data:
Performance Ratios:
     Yield on average interest-earning assets.....             7.96%         8.04%        7.98%         7.76%         7.38%
     Rate paid on average interest-bearing
       liabilities................................             4.33          4.27         4.42          3.99          3.57
     Net interest rate spread.....................             3.63          3.77         3.56          3.77          3.81
     Net interest margin (1)......................             3.97          4.09         3.89          4.04          4.06
     Net interest income after provision for
      loan losses to noninterest expense..........           129.01        139.18       140.36        134.67        129.76
     Noninterest expense as a percent of average
       assets.....................................             2.75          2.62         2.59          2.82          2.86
     Return on average assets (2).................             0.82          0.99         0.95          0.89          0.87
     Return on average equity (3).................             7.88          9.87        10.28          9.95          9.85
     Ratio of average equity to average assets....            10.35         10.03         9.28          8.95          8.85
     Efficiency ratio (4).........................            62.85         57.94        60.55         64.34         63.70
Asset Quality Ratios:
     Nonperforming loans as a percent of total
       loans......................................             1.36          1.66         1.96          1.32          1.54
     Nonperforming assets as a percent of total
       assets.....................................             1.15          1.74         1.77          1.19          1.32
     Allowance for loan losses as a percent of
       total loans................................             0.85          0.77         0.82          0.82          0.95
     Allowance for loan losses as a percent of
          nonperforming loans.....................            62.54         46.43        41.69         61.88         61.55
     Net loans charged-off to average loans.......             0.24          0.37         0.10          0.06          0.01
Branch Locations:
     Traditional..................................                7             7            6             5             4
     Supermarket..................................                9(6)          8            4             4             3
     Public accommodation (5).....................                1             1            1             1             1
</TABLE>
                                                   (Footnotes on following page)
    

<PAGE>


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

(1) Net interest income as a percentage of average interest-earning assets.

(2) Ratio of net earnings to average total assets.

(3) Ratio of net earnings to average total equity.

(4) The Efficiency Ratio is computed by dividing  noninterest expense by the sum
    of net interest income and noninterest income.

(5) The public  accommodation office is expected to become a full service branch
    office on October 1, 1998.

(6) The Queensbury branch location opened for business in July, 1998.



                                        7

<PAGE>

   
                              RECENT FINANCIAL DATA

         The following  table sets forth selected  financial data of the Bank at
and for the periods  indicated.  Financial data as of September 30, 1998 and for
the three months ended September 30, 1998 and 1997 are unaudited. In the opinion
of management,  all adjustments  (consisting only of normal recurring  accruals)
necessary for a fair presentation have been included.  The results of operations
and  other  data  for  the  three  months  ended  September  30,  1998,  are not
necessarily  indicative of the results of operations  for the fiscal year ending
June 30, 1999.


                                              At September 30  At June 30,
                                                   1998           1998
                                                   ----           ----
                                                     (In Thousands)
Selected Consolidated Financial Data:
   Total assets ...............................  $551,156       $535,716
   Cash and cash equivalents ..................    20,325         14,229
   Loans, net .................................   429,029        412,759
   Investment securities ......................    45,180         45,424
   Securities available-for-sale ..............    41,285         48,720
   Deposits ...................................   448,648        449,541
   Borrowings .................................    39,689         19,897
   Total equity ...............................    54,452         53,282
   Real estate owned ..........................       802            509
   Nonperforming loans ........................     6,436          5,649


                                                   For the Three Months
                                                    Ended September 30,
                                                   ----------------------
                                                    1998          1997
                                                    ----          ----
                                                       (In Thousands)
Selected Operating Data:
   Total interest income ........................   $10,116      $ 9,485
   Interest expense .............................     5,209        4,766
                                                    -------      -------
         Net interest income ....................     4,907        4,719
   Provision for loan losses ....................       180          150
                                                    -------      -------
         Net interest income after
           provision for loan losses ............     4,727        4,569
   Noninterest income ...........................         6           11
         Net gain on sale of mortgage loans .....       672          648
   Noninterest expense ..........................     3,793        3,232
                                                    -------      -------
   Income before income taxes ...................     1,612        1,996
   Income taxes .................................       629          798
                                                    -------      -------
         Net income .............................   $   983      $ 1,198
                                                    =======      =======


                                                        (footnotes on next page)
    

                                       8
<PAGE>

   

                                                    For the Three Months
                                                     Ended September 30,
                                                    ----------------------
                                                     1998          1997
                                                     ----          ----
                                                        (In Thousands)
Selected Operating Ratios and Other Data
Performance Ratios:
   Yield on average interest-earning assets ......    7.67%        7.93%
   Rate paid on average interest-
     bearing liabilities .........................    4.28         4.31
   Net interest rate spread ......................    3.39         3.62
   Net interest margin (1) .......................    3.72         3.95
   Net interest income after provision for
     loan losses to noninterest expense ..........  124.62       141.37
   Noninterest expense as a percent of
     average assets ..............................    2.80         2.62
   Return on average assets (2) ..................    0.73         0.97
   Return on average equity (3) ..................    7.26         9.57
   Ratio of average equity to average assets .....    9.98        10.14
   Efficiency ratio (4) ..........................   67.91        60.10

Asset Quality Ratios:
   Nonperforming loans as a percentage of
     total loans .................................    1.49         1.58
   Nonperforming assets as a percentage of
     total assets ................................    1.31         1.50
   Allowance for loan losses as a percentage
     of total loans ..............................    0.84         0.79
   Allowance for loan losses as a percentage
     of nonperforming loans ......................   56.25        49.91

   Net loans charged-off to average loans ........    0.09         0.03

Branch Locations:
   Traditional ...................................       8            7
   Supermarket ...................................       9            8
   Public accommodation ..........................      --            1

- -------------
(1)  Net interest income as a percentage of average interest-earning assets.
(2)  Ratio of net earnings to average total assets.
(3)  Ratio of net earnings to average total equity.
(4)  The Efficiency Ratio is computed by dividing noninterest expense by the sum
     of net interest income and noninterest income.
    

                                       9
<PAGE>

   
Nonperforming Assets

         The  following   table  sets  forth  the  amounts  and   categories  of
nonperforming  assets in the Bank's portfolio at September 30, 1998 and June 30,
1998.


                                                             At           At
                                                         September 30,  June 30,
                                                             1998         1997
                                                             ----         ----
                                                          (Dollars in Thousands)
Non-accrual loans:
   One- to four-family real estate ....................    $2,641      $2,635
   Multi-family and commercial real estate ............       566         823
   Conventional second mortgages ......................        34          35
   Consumer loans .....................................       149         105
   Commercial business loans ..........................        --          65
                                                           ------      ------
         Total non-accrual loans ......................     3,390       3,663

Loans contractually past due 90 days
 or more and still accruing interest:
   Consumer loans .....................................        57          57
                                                           ------      ------
         Total loans 90 days or more
          past due and still accruing interest ........        57          57

Troubled debt restructurings ..........................     2,187       1,929
                                                           ------      ------
         Total nonperforming loans ....................     5,634       5,649
Real estate owned (ORE) ...............................       802         509
                                                           ------      ------
         Total nonperforming loans ....................    $6,436      $6,158
                                                           ======      ======
Allowance for loan losses .............................    $3,620      $3,533
                                                           ======      ======
Coverage of nonperforming loans .......................     64.25%      62.54%
                                                           ======      ======
Total nonperforming loans as a percentage
 of total loans .......................................      1.30%       1.36%
                                                           ======      ======
Total nonperforming assets as a percentage
 of total loans .......................................      1.02%       1.05%
                                                           ======      ======
    


                                       10

<PAGE>
   
                MANAGEMENT'S DISCUSSION OF RECENT FINANCIAL DATA

         Recent Development. On October 23, 1998, the Bank terminated the merger
agreement with SFS Bancorp,  Inc. In connection with the  termination,  the Bank
paid an  agreed-upon  breakup  fee of $2.0  million.  The  breakup  fee  will be
recognized  in the quarter  ended  December 31, 1998,  resulting in an after tax
charge to earnings of approximately $1.2 million.

         Financial  Condition.  Total assets increased $15.5 million from $535.7
million at June 30, 1998 to $551.2  million at September  30,1998.  The increase
was  primarily due to an increase in the loan  portfolio  which was funded by an
increase in borrowings.

         Net Income.  Net income for the three months ended  September  30, 1998
was  $983,000,  down from $1.2 million for the three months ended  September 30,
1997. The $214,000  decrease was primarily due to increases in the provision for
loan losses and noninterest expense which was partially offset by an increase in
net interest income and noninterest income.

         Net  Interest  Income.  Net  interest  income  for  the  quarter  ended
September  30,  1998 was $4.9  million,  up  $188,000  from  the  quarter  ended
September  30, 1997.  The increase  was  primarily  the result of an increase of
$48.5  million in average  earning  assets from  $474.6  million for the quarter
ended September 30, 1997 to $523.1 million for the same period in 1998.  Average
interest-bearing  liabilities  also increased  during the same period,  up $43.7
million. The Bank's net interest margin for the quarter ended September 30, 1998
was 3.72%,  down 23 basis points from 3.95% for the quarter ended  September 30,
1997, as a result of the yield on average  earning assets  decreasing from 7.93%
to 7.67%,  while  the rate paid on  average  interest-bearing  liabilities  also
decreased from 4.31% to 4.28%.

         Interest  Income.  Interest  income for the quarter ended September 30,
1998 was $10.1 million,  up from $9.5 million for the comparable period in 1997.
The largest component of interest income is interest on loans. Interest on loans
increased  from $8.4 million for the quarter  ended  September  30, 1997 to $8.6
million for the quarter ended  September 30, 1998. The average  balance of loans
increased  $19.4  million to $424.3  million,  while the average  yield on loans
decreased 18 basis points from 8.21% to 8.03%. The increase in interest on loans
was  supplemented by increases in interest on securities  available for sale and
investment  securities.  Interest  income on these  categories of earning assets
increased  $223,000,  and  $296,000,  respectively.  Substantially  all  of  the
increases  in interest  income on these  assets are  attributed  to increases in
volume.  The average  balance of securities  available for sale  increased  from
$29.6 million for the quarter ended  September 30, 1997 to $43.9 million for the
quarter ended September 30, 1998. The average  balance of investment  securities
increased  from $25.4 million in 1997 to $47.8 million in 1998.  The interest on
federal funds sold  decreased  $110,000 as a result of a decrease in the average
balance  of  federal  funds  sold of $8.1  million.  The  changes  in  rates  on
securities available for sale,  investment securities and federal funds sold, as
well as the changes in volume and rate on other  categories of interest  earning
assets, was not significant.

         Interest  Expense.  Interest expense increased during the quarter ended
September  30, 1998 to $5.2  million,  up from $4.8  million for the  comparable
period in 1997.  Substantially  all of the Bank's  interest  expense is from the
Bank's  interest-bearing  deposits.  The largest  category  of  interest-bearing
deposits is time  deposits.  Interest on time  deposits  from the quarter  ended
September 30, 1998 was $3.3 million, down $69,000 from the $3.4 million in 1997.
This  decrease is  primarily  the result of a decrease of 8 basis  points in the
average rates paid on these  deposits  from 5.85% in 1997 to 5.77% in 1998.  The
increase in interest  expense is primarily the result of an increase in interest
on  borrowings  for the  quarter  ended  September  30, 1998 to  $373,000.  This
increase  was  entirely  attributable  to an increase in the average  balance of
borrowings,  to $25.0  million in the quarter  ended  September  30,  1998.  The
average balance of other categories of  interest-bearing  liabilities  increased
modestly, while the rates paid remained relatively stable.

         Provision for Loan Losses. The provision for loan losses of $180,000 in
the quarter  ended  September  30, 1998  increased  slightly  over the  $150,000
provision in the quarter ended September 30, 1997. The increase in the provision
is attributed to the increase in the average balance of loans outstanding.

         Noninterest  Income.  Total  noninterest  income for the quarter  ended
September 30, 1998 was $678,000,  relatively unchanged from the $659,000 for the
quarter ended September 30, 1997. Service charges on deposits increased slightly
to $198,000 for the quarter  ended  September  30, 1998,  from  $193,000 for the
quarter ended September 30, 1997. Loan servicing  revenue  declined $25,000 from
$131,000 for the quarter  ended  September  30, 1997 to $106,800 for the quarter
ended  September 30, 1998. The decline  relates to a reduction in the balance of
loans serviced for others.  Other noninterest  income increase $43,000 primarily
as a result of the establishment of ATM surcharges in April 1998.
    

                                       11
<PAGE>

   
         Noninterest  Expense.  Total noninterest  expense increased $560,000 to
$3.8 million for the quarter ended  September 30, 1998, up from $3.2 million for
the  comparable  period in 1997.  Increases  in  compensation  and  benefits  of
$188,000,  occupancy of $137,000 and other expenses of $189,000 were the primary
contributors to the overall increase.  The increase in compensation and benefits
resulted from general merit increases and incentive payments for Bank employees.
Occupancy  increased as a result of increases in  depreciation  and  maintenance
services. Other noninterest expense increased as a result of increases in office
supplies and ORE expense.

         Income Tax Expense.  Income tax expense decreased from $798,000 for the
quarter ended September 30, 1997 to $630,000 for the comparable  period in 1998.
The  reduction is primarily the result of less income before income tax expense,
$1.6 million in the quarter ended September 30, 1998 as compared to $2.0 million
in the same quarter of 1997.

         Capital  Requirements.  The  following  table  sets  forth  the  Bank's
historical  compliance with its capital  requirements at September 30, 1998. See
"Regulatory Capital" for information regarding the Bank's capital compliance.


                                              September 30, 1998
                                           -------------------------
                                            Amount        Percent(1)
                                            ------        ----------
                                             (Dollars in Thousands)

GAAP Capital                               $54,452            9.88%
                                           =======          ======

Leverage capital
   Actual                                  $54,253            9.97%
   Requirement                              21,763            4.00%
                                          --------          ------
   Excess                                  $32,490            5.97%
                                           =======          ======

Risk-based capital (2)
   Actual                                  $57,873           16.88%
   Requirement                              27,425            8.00%
                                          --------          ------
   Excess                                  $30,448            8.88%
                                           =======          ======

- ------------
(1)  Adjusted total or adjusted  risk-weighted  assets,  as  appropriate.  As of
     September 30, 1998, the adjusted total and risk-weighted assets of the Bank
     were $544.1 million and $342.8 million, respectively.
(2)  Does not  reflect  the  interest  rate  risk  component  to be added to the
     risk-based  capital  requirements  or,  in the  case  of the  core  capital
     requirement,  the 4.0% requirement to be met in order for an institution to
     be "adequately  capitalized"  under  applicable laws and  regulations.  See
     "Regulation - Regulatory Capital Requirements."
    
                                       12

<PAGE>


                                  RISK FACTORS

         In addition to other information in this document,  you should consider
carefully the  following  risk factors in evaluating an investment in our common
stock.

Decreased  Return on Average  Equity and Increased  Expenses  Immediately  After
Conversion

   
         As a result of the Conversion,  our equity will increase substantially.
Expenses are expected to increase due to the costs  associated with our employee
stock  ownership  plan,  our RRP,  and being a public  company.  Because  of the
increases  in our equity and  expenses,  our  return on equity may  decrease  as
compared to our  performance  in previous  years. A lower return on equity could
limit the trading price potential of the Holding Company Common Stock.  See "Use
of Proceeds" and "Pro Forma Data."
    

         In addition, we intend to initially invest the additional capital being
raised  through the offering  into  shorter-term,  lower-yielding  assets (i.e.,
federal  funds  sold)  and  gradually   reinvest  the  additional  capital  into
longer-term,   higher-   yielding  loans  and   mortgage-backed   securities  as
opportunities arise. Until the additional capital can be effectively reinvested,
our return on equity is expected to decrease from the Bank's historic levels.

Dilutive Effect of Issuance of Additional Shares

   
         If a RRP is approved by  stockholders of the Holding  Company,  the RRP
intends to acquire an amount of Holding  Company Common Stock equal to 4% of the
Shares sold in the Conversion and including shares issued to the Foundation.  If
such shares are acquired at a per share price equal to the purchase  price,  the
cost of such shares would be $3.3  million,  assuming  the number of  Conversion
Shares  sold are equal to the  maximum of the  Estimated  Offering  Range.  Such
shares of Holding  Company  Common Stock may be acquired in the open market with
funds provided by the Holding  Company,  if permissible,  or from authorized but
unissued  shares of  Holding  Company  Common  Stock.  In the event that the RRP
acquires authorized but unissued shares of Holding Company Common Stock from the
Holding  Company,  the  interests  of  existing  stockholders  will be  diluted.
Assuming the issuance of 8,050,000  Shares in the Offering and the  contribution
of  241,500  shares of  Holding  Company  Common  Stock to the  Foundation,  the
issuance of authorized  but unissued  shares of Holding  Company Common Stock to
such  plan  in an  amount  equal  to 4% of the  Conversion  Shares  sold  in the
Conversion  would  dilute the  voting  interests  of  existing  stockholders  by
approximately 3.6%, and net income per share and stockholders'  equity per share
would  be  decreased  by  a  corresponding   amount.  Awards  made  to  eligible
participants  pursuant to the RRP will be awarded at no cost to the participant.
See "Pro Forma Unaudited Financial  Information - Additional Pro Forma Data" and
"Management - Benefits - Recognition and Retention Plan."
    


                                       13
<PAGE>


   
         If a Stock Option and Incentive Plan is approved by stockholders of the
Holding  Company,  the Holding  Company  intends to reserve for future  issuance
pursuant to such plan a number of shares of Holding  Company  Common Stock equal
to an aggregate of 10% of the Conversion  Shares and the  contribution of shares
to the  Foundation  (829,150  shares,  based  on  the  issuance  of the  maximum
8,050,000 shares and the contribution of 241,500 shares to the Foundation). Such
shares may be authorized  but previously  unissued  shares,  treasury  shares or
shares  purchased  by the  Holding  Company in the open  market or from  private
sources.   Assuming  the  issuance  of  8,050,000   Conversion  Shares  and  the
contribution   of  241,500  shares  of  Holding  Company  Common  Stock  to  the
Foundation,  if only  authorized but previously  unissued  shares are used under
such plan, the issuance of the total number of shares  available under such plan
would dilute the voting  interests  of existing  stockholders  by  approximately
9.1%,  and net income  per share and  stockholders'  equity  per share  would be
decreased  by  a  corresponding  amount.  See  "Pro  Forma  Unaudited  Financial
Information - Additional Pro Forma Data" and "Management - Benefits."
    

Interest Rate Risk Exposure

         The Bank's  profitability  is  dependent to a large extent upon its net
interest  income,  which is the  difference  between its  interest  and dividend
income on  earning  assets,  such as loans  and  investments,  and its  interest
expense  on  interest-bearing  liabilities,  such as  deposits  and  borrowings.
Changes in the level of interest rates affect the amount of loans  originated by
the Bank as well as the market  value of the Bank's  earning  assets.  Moreover,
increases in interest rates also can result in  disintermediation,  which is the
flow of funds away from savings  institutions  into other  investments,  such as
corporate securities and other investment  vehicles,  which generally pay higher
rates of return than savings  institutions.  Finally, a flattening of the "yield
curve" (i.e., a decline in the  difference  between long and short term interest
rates) or an inverted  yield curve (i.e.,  where short term  interest  rates are
higher than long term  interest  rates),  could  adversely  impact net  interest
income. As a result of a decline in the yield earned on average interest-earning
assets that exceeded a decline in the rate paid on its average liabilities,  the
Bank's average  interest rate spread  decreased from 3.77% for 1997 to 3.63% for
1998.  No assurance  can be given that the Bank's  average  interest rate spread
will not decrease  further in future  periods.  Any such  decrease in the Bank's
average  interest  rate spread  could  adversely  affect the Bank's net interest
income.  See  "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations of Cohoes Savings Bank - Asset/Liability Management."

         If an  institution's  interest-earning  assets  have  longer  effective
maturities than its interest-bearing liabilities, the yield on the institution's
interest-earning  assets  generally will adjust more slowly than the cost of its
interest-bearing  liabilities and, as a result,  the  institutions' net interest
income generally would be adversely affected by material and prolonged increases
in interest  rates and  positively  affected by comparable  declines in interest
rates.  The Bank  attempts  to reduce the  vulnerability  of its  operations  to
changes in interest  rates by maintaining  significant  amounts of liquid assets
and assets with relatively short estimated lives. Changes in interest rates also
can affect the average life of loans and  mortgage-related and other securities.
Decreases  in  interest  rates in recent  periods  have  resulted  in  increased
prepayments of loans and mortgage backed securities,  as borrowers refinanced to
reduce  borrowing  costs.  Under  these  circumstances,  the bank is  subject to
reinvestment risk to the extent that it is not able to reinvest such prepayments
at rates which are  comparable to the rates on the maturing loans or securities.
See "Business of Cohoes Savings Bank Lending Activities."


                                       14
<PAGE>


Risks Related to  Multi-Family  and  Commercial  Real Estate  Loans;  Geographic
Concentration of Loans

         The Bank  originates  multi-family  and  commercial  real estate loans,
which  amounted to $93.2  million (or 22.4% of the Bank's loan  portfolio) as of
June 30, 1998.  Multi-family  and commercial  real estate  lending  generally is
considered  to involve a higher  degree of risk than  single-family  residential
lending due to a variety of factors,  including  generally larger loan balances,
the dependency on successful operation of the project for repayment,  loan terms
which  often do not  require  full  amortization  of the loan  over its term and
successfully  developing  and/or  selling the property.  See "Business of Cohoes
Savings Bank - Lending  Activities."  As of June 30, 1998, the Bank had $823,000
of  non-performing  multi-family  and  commercial  real estate loans  (excluding
restructured loans which are performing under the restructured terms).

         In addition, the Bank had $25.9 million of commercial real estate loans
secured by property  located in New York City as of June 30, 1998. At that date,
the entire  commercial  real estate loan portfolio  located in New York City was
performing in accordance with its respective terms. However, no assurance can be
made that the New York City economy will continue at current levels or that such
loans will continue to perform in accordance with their terms in the future.

Competition

         The Bank experiences  significant  competition in its local market area
in both  originating real estate and other loans and attracting  deposits.  This
competition  arises from other savings  institutions  as well as credit  unions,
mortgage banks, commercial banks, mutual funds and national and local securities
firms.  Due to their size, many  competitors  can achieve  certain  economies of
scale and as a result offer a broader  range of products  and services  than the
Bank.  The Bank  attempts to mitigate the effect of such factors by  emphasizing
customer service and community  outreach.  Such competition may limit the Bank's
growth in the future. See "Business of the Bank - Competition."


                                       15
<PAGE>



Takeover Defensive Provisions

         Holding Company and Bank Governing  Instruments.  Certain provisions of
the Holding  Company's  Certificate of  Incorporation  and Bylaws and the Bank's
Restated Organization  Certificate and Bylaws assist the Holding Company and the
Bank in  maintaining  its status as an independent  publicly owned  corporation.
However,  such provisions may also block stockholders from approving a potential
takeover of the Holding Company which a majority of such stockholders believe to
be in their best interests.  These  provisions  provide for, among other things,
limiting  voting  rights of  beneficial  owners of more than 10% of the  Holding
Company Common Stock,  staggered terms for directors,  noncumulative  voting for
directors, limits on the calling of special meetings, a fair price/supermajority
vote   requirement  for  certain   business   combinations  and  certain  notice
requirements.  The 10% vote  limitation  would  not  affect  the  ability  of an
individual  who is not the  beneficial  owner of more  than  10% of the  Holding
Company Common Stock to solicit revocable  proxies in a public  solicitation for
proxies for a particular  meeting of stockholders and to vote such proxies.  Any
or all of these  provisions  may discourage  potential  proxy contests and other
takeover  attempts,  particularly  those which have not been negotiated with the
Board  of  Directors.   In  addition,   the  Holding  Company's  certificate  of
incorporation  also  authorizes  preferred stock with terms to be established by
the Board of Directors  which may rank prior to the Holding Company Common Stock
as to  dividend  rights,  liquidation  preferences,  or both,  may have  full or
limited voting rights and may have a dilutive effect on the ownership  interests
of holders of the Holding Company Common Stock. See "Restrictions on Acquisition
of the Holding Company and the Bank."

         Provisions  in  Management   Contracts  and  Benefit   Plans.   Certain
provisions contained in the proposed management contracts and benefit plans that
provide for cash payments or the vesting of benefits upon a change of control of
the  Holding  Company  or the Bank may have an  anti-takeover  effect  and could
discourage an acquisition of the Holding Company.  See "Management of the Bank -
Employment Agreements."

         Voting  Control of Directors and Executive  Officers.  The trustees and
executive  officers (13 persons) of the Bank propose to purchase an aggregate of
approximately  310,000  shares,  representing  approximately  5.2% of the shares
offered in the Conversion at the minimum of the Estimated  Valuation  Range, and
4.0% of the shares  offered in the  Conversion  at the maximum of the  Estimated
Valuation  Range,  exclusive of shares that may be attributable to directors and
officers  through the RRP,  the Stock  Option and  Incentive  Plan and the ESOP,


                                       16
<PAGE>



   
which may give  directors,  executive  officers and  employees  the potential to
control the voting of  additional  Holding  Company  Common Stock and  including
shares issued to the Foundation. A number of shares equal to 4% of the shares of
Holding Company Common Stock issued in the Conversion,  including  shares issued
to the Foundation,  will be available for issuance under the RRP (331,660 shares
at the maximum of the Estimated  Valuation Range),  and a number of shares equal
to 10% of the shares issued in the  Conversion,  including  shares issued to the
Foundation,  will be available for issuance under the Stock Option and Incentive
Plan (829,150  shares at the maximum of the Estimated  Valuation  Range).  It is
intended that the ESOP will purchase 8% of the shares issued in the  Conversion,
including shares issued to the Foundation  (663,320 shares at the maximum of the
Estimated  Valuation Range).  In connection with the Conversion,  the Foundation
will receive  241,500  shares of Holding  Company Common Stock at the maximum of
the  Estimated  Valuation  Range  which,  if a waiver of the voting  restriction
imposed on such Holding  Company  Common Stock is obtained from the FDIC and the
Superintendent,  may be voted as  determined  by the Board of  Directors  of the
Foundation who will initially  consist of four Directors of the Holding  Company
and the  Bank  and two  outside  directors.  Thus,  after  the  Conversion,  the
aggregate  number of shares which may be  controlled  by directors and executive
officers of the Holding Company,  including those to be issued to the Foundation
and those that may be issued under the Stock Option and  Incentive  Plan and the
RRP totaled 1,712,310 at the maximum of the Estimated  Valuation Range, or 18.8%
of the total number of shares at the maximum of the Estimated  Valuation  Range,
including  shares issued to the Foundation,  on a fully diluted basis (including
shares  available  for issuance  under the Stock Option and  Incentive  Plan and
RRP).  Management's voting control could,  together with additional  stockholder
support, defeat proposals requiring a minimum 80% approval of stockholders. As a
result,  this  voting  control  may  preclude  takeover  attempts  that  certain
stockholders  deem to be in their best interest and tend to perpetuate  existing
management.  See  "Restrictions  on Acquisition  of the Holding  Company and the
Bank--Restrictions  in the Holding  Company's  Certificate of Incorporation  and
Bylaws."
    

Post-Conversion Compensation and Other Expense

         After completion of the Conversion,  the Holding Company's  noninterest
expense is likely to increase as a result of the financial accounting, legal and
tax  expenses  usually  associated  with  operating  as a  public  company.  See
"Regulation"  and "Taxation" and "Additional  Information."  In addition,  it is
currently  anticipated that the Holding Company will record  additional  expense
based on the proposed  RRP. See "Pro Forma Data" and  "Management  of the Bank -
Benefit  Plans" and "-- RRP."  Finally,  the  Holding  Company  will also record
additional  expense as a result of the adoption of the ESOP. See  "Management of
the Bank - Benefit Plans - Employee Stock Ownership Plan."


                                       17
<PAGE>



         Statement of Position 93-6  "Employers'  Accounting  for Employee Stock
Ownership  Plans"  ("SOP  93-6")  requires an  employer  to record  compensation
expense in an amount equal to the fair value of shares  committed to be released
to employees from an employee stock  ownership  plan.  Assuming shares of common
stock  appreciate  in value over  time,  SOP 93-6  would  increase  compensation
expense  relating  to  the  ESOP  to  be  established  in  connection  with  the
Conversion.  It is not  possible  to  determine  at this time the extent of such
impact on future net  income.  See  "Management's  Discussion  and  Analysis  of
Financial  Condition  and  Results  of  Operations  - Impact  of New  Accounting
Standards" and "Pro Forma Data."

         In addition,  the Holding Company will experience additional expense in
the quarter in which the  Conversion is completed as a result of the shares that
are  contributed by the Holding Company to the charitable  foundation.  See "The
Conversion -- Establishment of The Cohoes Savings Foundation."

   
         Subsequent  to June  30,  1998,  Cohoes  Savings  Bank  terminated  its
proposed  merger  with SFS  Bancorp,  Inc.  and paid an agreed  upon fee of $2.0
million to SFS  Bancorp,  Inc.  The payment of this fee is not  reflected in any
historical or pro forma information presented.
    

Absence of Active Market for the Common Stock

         The Holding  Company,  as a newly organized  company,  has never issued
capital stock and, consequently,  there is no established market for the Holding
Company Common Stock at this time. The Holding Company has received  approval to
have its common stock listed on The Nasdaq  National  Market System (the "Nasdaq
NMS") under the symbol "COHB" conditioned on the consummation of the Conversion.
The Nasdaq NMS requires a minimum of three market makers in order to be eligible
for  inclusion on the Nasdaq NMS.  Keefe  Bruyette and Woods has  indicated  its
intention  to make a market in the  Holding  Company's  Common  Stock  following
completion  of the  Conversion.  The Company  believes  it will have  additional
market makers and will meet the  eligibility  requirements  for inclusion on the
Nasdaq NMS. A public  trading  market  having the desirable  characteristics  of
depth,  liquidity and  orderliness  depends upon the existence of willing buyers
and  sellers at any given time,  the  presence  of which is  dependent  upon the
individual  decisions  of buyers and  sellers  over which  neither  the  Holding
Company nor any market maker has control. Accordingly, there can be no assurance
that an active and liquid  trading  market for the Holding  Company Common Stock
will develop or that, if developed,  will  continue,  nor is there any assurance
that  purchasers of the Holding  Company Common Stock will be able to sell their
shares at or above the purchase price for Holding  Company Common Stock.  In the
event a liquid market for the Holding  Company  Common Stock does not develop or
market makers for the Holding Company Common Stock discontinue their activities,
such  occurrences  may have an adverse  impact on the  liquidity  of the Holding
Company  Common Stock and the market value of the Holding  Company Common Stock.
See "Market for Common Stock."


                                       18

<PAGE>

   
Year 2000 Compliance

         General.  The year  2000  ("Y2K")  issue  confronting  the Bank and its
suppliers,  customers,  customers'  suppliers  and  competitors  centers  on the
inability of computer systems to recognize the year 2000. Many existing computer
programs  and systems  originally  were  programmed  with six digits  dates that
provided only two digits to identify the calender  year in the date field.  With
the impending new  millennium,  these programs and computers will recognize "00"
as the year 1900 rather than the year 2000.

         Financial  institution  regulators  recently have increase  their focus
upon  Y2K   compliance   issues  and  have  issued   guidance   concerning   the
responsibilities  of senior  management  and  directors.  The Federal  Financial
Institutions  Examination  Council  ("FFIEC")  has  issued  several  interagency
statements  on  Y2K  Project  Management  Awareness.  These  statements  require
financial  institutions to, among other things,  examine the Y2K implications of
their  reliance on vendors and with respect to data  exchange and the  potential
impact of the Y2K  issue on their  customers,  suppliers  and  borrowers.  These
statements also require each federally regulated financial institution to survey
its  exposure,  measure  risk and  prepare a plan to address  the Y2K issue.  In
addition,  the  federal  banking  regulators  have issued  safety and  soundness
guidelines to be followed by insured depository institutions,  such as the Bank,
to assure  resolution of any Y2K  problems.  The federal  banking  agencies have
asserted that Y2K testing and  certification is a key safety and soundness issue
in conjunction with regulatory  examinations  and, thus, that an  institutions's
failure to  address  appropriately  the Y2K issue  could  result in  supervisory
action,  including the reduction of the institutions's  supervisory ratings, the
denial of applications for approval of mergers or acquisitions or the imposition
of civil money penalties.

         Risk. Like most financial institutions service providers,  the Bank and
its  operations  may be  significantly  affected  by the  Y2K  issue  due to its
dependence on technology and date-sensitive data. Computer software and hardware
and other equipment, both within and outside the Bank's direct control and third
parties with whom the Bank electronically or operational  interfaces  (including
without  limitation  its  customers  and third party  vendors)  are likely to be
affected.  If computer  systems are not modified in order to be able to identify
the year  2000,  many  computer  applications  could  fail or  create  erroneous
results.  As a result,  many calculations  which rely on date field information,
such as  interest,  payment or due dates and other  operating  functions,  could
generate  results  which  are  significantly   misstated,  and  the  Bank  could
experience an inability to process transactions, prepare statements or engage in
similar normal business activities.  Likewise,  under certain  circumstances,  a
failure to adequately address the Y2K issue could adversely affect the viability
of the Bank's suppliers and creditors and the creditworthiness of its borrowers.
Thus, if not adequately  addressed,  the Y2K issue could result in a significant
adverse impact on the Bank's  operations  and, in turn, its financial  condition
and result of operations.
    

                                       19

<PAGE>

   
         State of Readiness.  During November 1997, the Bank formulated its plan
to address  the Y2K issue.  Since  that time,  the Bank has taken the  following
steps:

          o    Established    senior    management     advisory    and    review
               responsibilities;

          o    Completed  a  Bank-wide  inventory  of  applications  and  system
               software;

          o    Built an internal  tracking  database for  application and vendor
               software;

          o    Developed  compliance  plans  and  schedules  for  all  lines  of
               business;

          o    Initiated vendor compliance verification;

          o    Begun  awareness and education  activities for employees  through
               existing internal communication channels; and

          o    Developed a process to respond to customer  inquiries  as well as
               help educate customers on the Y2K issue.

The following paragraphs summarize the phases of the Bank's Y2K plan:

         Awareness Phase.  The Bank formally  established a Y2K plan headed by a
senior  manager,  and a project team was  assembled  for  management  of the Y2K
project.  The project  team created a plan of action that  includes  milestones,
budget estimates,  strategies,  and methodologies to track and report the status
of the  project.  Members of the  project  team also  attended  conferences  and
information  sharing  sessions  to gain  more  insight  into the Y2K  issue  and
potential strategies for addressing it. This phase is substantially complete.

         Assessment  Phase.  The Bank's  strategies were further  developed with
respect  to how the  objectives  of the Y2K plan  would be  achieved,  and a Y2K
business  risk  assessment  was made to  quantify  the  extent of the Bank's Y2K
exposure. A corporate inventory (which is periodically updated as new technology
is acquired and as systems progress through  subsequent phases) was developed to
identify and monitor Y2K readiness for information systems (hardware,  software,
utilities  and  vendors) as well as  environmental  systems  (security  systems,
facilities,  etc.).  Systems  were  prioritized  based on  business  impact  and
available  alternatives.  Mission  critical  systems  supplied  by vendors  were
researched to determine Y2K readiness. If Y2K-ready versions were not available,
the Bank began identifying functional  replacements which were either upgradable
or currently Y2K- ready,  and a formal plan was developed to repair,  upgrade or
replace all mission critical systems. This phase is substantially complete.

         Beginning in October 1998, all unsecured  credits greater than $100,000
were sent a questionnaire developed by the Bank's credit administration staff to
evaluate Y2K exposure.  The Bank also contacted its most  significant  borrowers
informing them of the Y2K issue.  Because the Bank's loan portfolio is primarily
real  estate-based  and is diversified  with regard to individual  borrowers and
types of businesses,  and the Bank's  primary  market area is not  significantly
dependent
    


                                       20
<PAGE>

   
on one  employer  or  industry,  the Bank does not  expect  any  significant  or
prolonged  Y2K-related  difficulties that will affect net earnings or cash flow.
As part of the current credit  approval  process,  all new and renewed loans are
evaluated for Y2K risk.

         Renovation  Phase.  The Bank's  corporate  inventory  revealed that Y2K
upgrades were available for all vendor supplied  mission critical  systems,  and
all these Y2K-ready  versions have been delivered and placed into production and
have entered the validation  process (with the exception of hardware upgrades to
certain of the Bank's  automated  teller  machines and the voice  response  unit
("vru") which are expected to be completed by December 31, 1998).

         Validation  Phase. The validation phase is designed to test the ability
of hardware and software to accurately  process date  sensitive  data.  The Bank
currently  is in the  process of  validation  testing of each  mission  critical
system,  with the degree of completion of such testing ranging from 25% to 100%.
The Bank's  validation  phase is expected to be  completed by March 31, 1999 for
all mission critical systems.  During the validation testing process to date, no
significant  Y2K  problems  have been  identified  relating  to any  modified or
upgraded mission critical systems.

         Implementation  Phase. The Bank's plan calls for putting Y2K-ready code
into  production  before  having  actually  completed  Y2K  validation  testing.
Y2K-ready  modified or upgraded  versions  have been  installed  and placed into
production with respect to all mission  critical  systems (with the exception of
the  Bank's  automated  teller  machine  network  and vru as to  which  hardware
upgrades are expected to be completed and in production by December 31, 1998).

         Bank Resources Invested.  The Bank's Y2K project team has been assigned
the task of ensuring that all systems across the Bank are  identified,  analyzed
for Y2K  compliance,  corrected,  if  necessary,  tested,  and  changes put into
service  by the  end of  1998.  The  Y2K  project  team  members  represent  all
functional  areas  of  the  Bank,  including  branches,  data  processing,  loan
administration, accounting, item processing and operations, compliance, internal
audit,  human resources,  and marketing.  The team is headed by a vice president
who  reports  directly to a member of the Bank's  senior  management  team.  The
Bank's  Board of  Directors  oversees  the Y2K plan and  provides  guidance  and
resources to, and receives quarterly updates from, the Y2K project team.

         The Bank expenses all costs associated with the required system changes
as those costs are incurred,  and such costs are being funded through  operating
cash  flows.  The  total  cost of the Y2K  conversion  project  for the  Bank is
estimated  to be $109,000,  all of which were  incurred and expensed by the Bank
through June 30, 1998. The Bank does not expect significant  increases in future
data processing costs related to Y2K compliance.

         Contingency  Plans.  During  the  assessment  phase,  the Bank began to
develop back-up or contingency  plans for each of its mission critical  systems.
Virtually all of the Bank's  mission  critical  systems are dependent upon third
party  vendors  or  service  providers,  therefore,  contingency  plans  include
selecting a new vendor or service  provider and  converting to their system.  In
the event a current  vendor's system fails during the validation phase and it is
determined  that the vendor is unable or unwilling  to correct the failure,  the
Bank will  convert  to a new  system  from a  pre-selected  list of  prospective
vendors.  In each such case,  realistic  trigger dates have been  established to
allow for
    

                                       21
<PAGE>

   
orderly and successful conversions.  For some systems, contingency plans consist
of using  spreadsheet  software or  reverting  to manual  systems  until  system
problems can be corrected.  Although the Bank has been informed that each of its
primary vendors anticipates that all mission critical systems either are or will
timely be Y2K-ready, no warranties have been received from such vendors.
    

Risks Associated with the Establishment of the Charitable Foundation

         Pursuant to the Plan of  Conversion,  the Holding  Company and the Bank
intend to voluntarily  establish a charitable  foundation in connection with the
Conversion.  The  Foundation  has  been  incorporated  under  Delaware  law as a
non-stock corporation and will be funded with the Stock Contribution.  The Stock
Contribution  will  be  dilutive  to  the  ownership  and  voting  interests  of
stockholders  and will have an adverse  impact on the  earnings  of the  Holding
Company on a consolidated basis in the period the Foundation is established.

                                       22
<PAGE>


   
         As a  condition  to  receiving  the  non-objection  of the  FDIC to the
Conversion  and  the  approval  of the  Conversion  by the  Superintendent,  the
Foundation  will commit in writing to the FDIC and the  Superintendent  that all
shares of Holding  Company Common Stock held by the Foundation  will be voted in
the same ratio as all other  shares of the Holding  Company  Common Stock on all
proposals considered by stockholders of the Holding Company; provided,  however,
that,  consistent with the condition,  the FDIC and the Superintendent may waive
this voting  restriction  under certain  circumstances  if  compliance  with the
voting  restriction  would:  (i) cause a  violation  of the laws of the State of
Delaware;  (ii) cause the Foundation to lose its tax-exempt status, or cause the
IRS to deny the  Foundation's  request for a determination  that it is an exempt
organization  or otherwise  have a material and adverse tax  consequence  on the
Foundation;  or (iii) cause the  Foundation to be subject to an excise tax under
Section 4941 of the Code. In order for the FDIC and the  Superintendent to waive
such voting restriction, the Holding Company's or the Foundation's legal counsel
must  render  an  opinion  satisfactory  to  FDIC  and the  Superintendent  that
compliance  with the  voting  restriction  would have the  effect  described  in
clauses (i), (ii) or (iii) above.  Under those  circumstances,  the FDIC and the
Superintendent shall grant a waiver of the voting restriction upon submission of
such opinion(s) by the Holding Company or the Foundation  which are satisfactory
to the FDIC and the  Superintendent.  There  can be no  assurances  that a legal
opinion addressing these issues will be rendered, or if rendered,  that the FDIC
and  the  Superintendent  may  grant  an  unconditional  waiver  of  the  voting
restriction.  As of the date hereof,  no event has occurred  which would require
the Holding Company to seek a waiver from the FDIC and the Superintendent of the
voting restriction.
    

         Adverse Impact on Earnings. The Stock Contribution will have an adverse
impact on the Holding Company's earnings.  The Holding Company will recognize an
expense in the amount of $2.4 million ($1.4 million net of taxes) in the quarter
in which the  Conversion  is  completed  based on the  issuance of shares at the
maximum of the  Estimated  Valuation  Range,  which is expected to be the second
quarter of fiscal 1999. Such expense will have a material  adverse impact on the
Holding Company's earnings in the fiscal quarter and year recorded.  The Holding
Company has been advised by its legal counsel that the Stock Contribution should
be tax deductible, subject to a limitation based on 10%

                                       23

<PAGE>

of the Holding  Company's annual taxable income.  If the Stock  Contribution had
been made at June 30,  1998,  the Bank  would have  reported  net income of $2.7
million for the fiscal year rather than net income of $4.1 million.

         In the future, the Holding Company may make additional contributions to
the Foundation,  although the Holding Company has no current plans regarding the
amount  or  timing  of any such  future  contributions.  The  amount  of  future
contributions,  if any, will be determined based upon,  among other factors,  an
assessment of the Holding Company's then current financial position, operations,
and  prospects  and on the need for  charitable  activities in the Bank's market
area. Any such contributions,  regardless of form, will result in an increase in
other operating expense and thus a reduction in net earnings.  In addition,  any
contributions  of authorized  but unissued  shares would dilute the interests of
outstanding  stockholders.  However,  the Holding Company currently  anticipates
that any future  contributions  of shares by it to the Foundation will be funded
through shares repurchased in the open market.

         Dilution  of  Stockholders'  Interests.  The  Stock  Contribution  will
involve  the  donation  of a number of shares  equal to 3% of the  shares of the
Holding Company Common Stock issued in the Conversion or up to 241,500 shares of
Holding  Company  Common  Stock,  par value  $0.01 per share or the sale of such
shares  for their  aggregate  par value of $2,415  based on the  maximum  of the
Estimated Valuation Range, to the Foundation.  Upon completion of the Conversion
and the Stock  Contribution,  the Holding  Company  will have  8,291,500  shares
issued and outstanding at the maximum of the Estimated Valuation Range, of which
the Foundation will own 241,500 shares, or 3.0%. As a result, persons purchasing
shares in the Conversion  will have their share ownership and voting interest in
the Holding Company diluted by 2.9%. See "Pro Forma Data."

         Possible  Nondeductibility  of the Stock  Contribution.  It is expected
that the IRS will rule that the  Foundation  is exempt from  federal  income tax
under  Section  501(a)  of the  Code as an  organization  described  in  Section
501(c)(3)  of the Code.  As such,  the  Holding  Company  will be  entitled to a
deduction  in the  amount  of  the  Stock  Contribution,  subject  to an  annual
limitation  based on 10% of the Holding  Company's  annual taxable  income.  The
Holding Company,  however,  would be able to carry forward any unused portion of
the deduction for five years  following the Stock  Contribution  for Federal and
New York income tax purposes. Based on present information,  the Holding Company
currently  estimates that the Stock Contribution  should be fully deductible for
Federal and New York income tax purposes.  However,  no assurances  can be given
that the Holding Company will have sufficient  pre-tax income over the five-year
period  following  the year in which the Stock  Contribution  is made to utilize
fully the carryover related to the excess contribution.

         Potential Change in Valuation and Capital if the Stock  Contribution is
Not Made.  The Stock  Contribution  was taken into  account by RP  Financial  in
determining  the  estimated pro forma market value of the Holding  Company.  The
aggregate  price of the shares of Holding  Company Common Stock being offered in
the Offering is based upon the Appraisal.  The pro forma  aggregate price of the
shares being  offered for sale in the  Conversion  is currently  estimated to be
between $59.5 million and $80.5 million, with a midpoint of $70.0 million.

         If the Stock Contribution is not part of the Conversion,  the Estimated
Valuation  Range of the shares being  offered is  estimated to be between  $62.9
million and $85.1  million.  This  represents an increase of $4.0 million at the
midpoint of the Estimated Valuation Range. In such event the estimated pro forma
stockholders'  equity  of the  Holding  Company  would be  approximately  $133.8
million at the midpoint  based on a pro forma price to book ratio of 79.3% and a
pro forma price to earnings ratio of 15.6x. See "Comparison of Valuation and Pro
Forma Information with No Stock Contribution."

         The  decrease  in the  amount of Holding  Company  Common  Stock  being
offered  for  sale  as a  result  of the  Stock  Contribution  will  not  have a
significant effect on the Holding Company's or the Bank's capital position.  The
Bank's regulatory  capital is significantly in excess of its regulatory  capital
requirements and will further exceed such requirements following the Conversion.
See  "Comparison  of  Valuation  and  Pro  Forma   Information   with  No  Stock
Contribution."

         Potential Anti-Takeover Effect. Upon completion of the Conversion,  the
Foundation  would own 2.9% of the Holding  Company's  outstanding  shares.  Such
shares will be owned solely by the Foundation;  however pursuant to the terms of
the Stock  Contribution  as  mandated  by the FDIC and the  Superintendent,  the
shares of Holding  Company Common Stock must be voted in the same  proportion as
all other shares of Holding Company Common Stock on all

                                       24

<PAGE>

   
proposals considered by the Holding Company's stockholders.  See "The Conversion
- -  Establishment  of Cohoes Savings  Foundation." In the event that the FDIC and
the Superintendent were to waive this voting restriction, the Foundation's Board
of  Directors  would  exercise  sole voting  power over such shares and would no
longer  be  subject  to the  voting  restriction.  However,  the  FDIC  and  the
Superintendent   could  impose  additional   conditions  at  that  time  on  the
composition of the Board of the Foundation or which otherwise  relate to control
of the Common  Stock of the Holding  Company  held by the  Foundation.  See "The
Conversion - Establishment of The Cohoes Savings Foundation." If a waiver of the
voting  restriction  were  granted  by the  FDIC and the  Superintendent  and no
further  conditions  were imposed on the Foundation at that time,  management of
the Holding  Company and the Bank could  benefit to the extent that the Board of
Directors of the  Foundation  determines  to vote the shares of Holding  Company
Common  Stock held by the  Foundation  in favor of  proposals  supported  by the
Holding  Company and the Bank.  Furthermore,  when the  Foundation's  shares are
combined with shares purchased  directly by executive  officers and directors of
the Holding Company, shares issued pursuant to proposed stock benefit plans, and
shares held in the Bank's ESOP, the aggregate of such shares could exceed 20% of
the Holding Company's outstanding Common Stock, which could enable management to
defeat  proposals  requiring  80%  stockholder  approval.   Consequently,   this
potential   voting   control  might  preclude   takeover   attempts  that  other
stockholders  deem to be in their best  interest,  and might tend to  perpetuate
management.  Since the ESOP shares are  allocated  to eligible  employees of the
Bank,  any  unallocated  shares  will be voted in a  manner  calculated  to most
accurately  reflect the instructions  received from  participants  regarding the
allocated  shares so long as such vote is in accordance  with the  provisions of
ERISA,  and because awards under the proposed stock benefit plans may be granted
to employees  other than  executive  officers and  directors,  management of the
Holding  Company does not expect to have voting control of all shares held or to
be  allocated  by the  ESOP or  other  stock  benefit  plans.  See "--  Takeover
Defensive Provisions."
    

         There are no  agreements  or  understandings,  written  or tacit,  with
respect to the exercise of either direct or indirect control over the management
or policies  of the  Holding  Company by the  Foundation,  including  agreements
related to voting,  acquisition  or  disposition  of the Holding  Company Common
Stock.  Finally,  as the Foundation  sells its shares of Holding  Company Common
Stock over time, its ownership  interest and voting power in the Holding Company
is expected to decrease.

                              COHOES BANCORP, INC.

         The  Holding  Company  was  formed  at the  direction  of the  Bank  in
September  1998 for the purpose of becoming a savings and loan  holding  company
and owning all of the  outstanding  stock of the Bank issued in the  Conversion.
The Holding Company is incorporated under the laws of the State of Delaware. The
Holding  Company is  authorized  to do  business  in the State of New York,  and
generally  is  authorized  to engage in any  activity  that is  permitted by the
Delaware General  Corporation Law. The business of the Holding Company initially
will  consist only of the business of the Bank.  The holding  company  structure
will,  however,  provide the Holding Company with greater  flexibility  than the
Bank has to diversify its business activities,  through existing or newly formed
subsidiaries,   or  through   acquisitions   or   Mergers  of  stock   financial
institutions,  as well  as,  other  companies.  Although  there  are no  current
arrangements,  understandings  or  agreements  regarding  any such  activity  or
acquisition,  the Holding  Company will be in a position  after the  Conversion,
subject  to  regulatory  restrictions,   to  take  advantage  of  any  favorable
acquisition opportunities that may arise.

         The assets of the Holding  Company will consist  initially of the stock
of the Bank, a note evidencing the Holding  Company's loan to the ESOP and up to
50% of the net proceeds  from the  Conversion  (less the amount used to fund the
ESOP loan).  See "Use of  Proceeds."  Initially,  any  activities of the Holding
Company are  anticipated  to be funded by such retained  proceeds and the income
thereon and dividends from the Bank, if any. See  "Dividends"  and "Regulation -
The Holding Company." Thereafter,  activities of the Holding Company may also be
funded through sales of additional  securities,  through  borrowings and through
income generated by other activities of the Holding Company. At this time, there
are no plans regarding such other activities other than the intended loan to the
ESOP  to  facilitate  its  purchase  of  Holding  Company  Common  Stock  in the
Conversion. See "Management of the Bank - Benefit Plans Employee Stock Ownership
Plan."

         The  executive  office of the  Holding  Company is located at 75 Remsen
Street,  Cohoes,  New York  12047-2892.  Its telephone number at that address is
(518) 233-6500.

                                       25

<PAGE>



                               COHOES SAVINGS BANK

         The Bank serves the financial  needs of  communities in its market area
through  its main  office  and 16 other  full  service  branch  offices  located
throughout  the Bank's  primary  market  area.  Its  deposits  are insured up to
applicable  limits by the FDIC.  At June 30, 1998,  the Bank had total assets of
$535.7 million, deposits of $449.5 million and total equity of $53.3 million (or
9.95% of total assets).

         The Bank has been,  and  intends  to  continue  to be, an  independent,
community   oriented  financial   institution.   The  Bank's  business  involves
attracting  deposits from the general public and using such  deposits,  together
with other funds, to originate  primarily  residential  mortgage loans, and to a
lesser extent,  commercial and multi-family real estate, consumer and commercial
business  loans.  The Bank  originates its loans  primarily in the Bank's market
area and to a lesser  extent,  it has in the past  originated  multi-family  and
commercial  real estate loans in New York City.  However,  depending upon market
conditions  and as a result of the  somewhat  depressed  economy  in the  Bank's
primary  market area,  the Bank may explore  lending  opportunities  outside its
primary market area in the future. At June 30, 1998, $258.4 million,  or 62.07%,
of the Bank's total loan portfolio consisted of residential  mortgage loans. See
"Business of the Bank - Lending Activities." The Bank also invests in government
agency and corporate debt  securities  and other  permissible  investments.  See
"Business of the Bank - Investment Activities."

         The  executive  office  of the Bank is  located  at 75  Remsen  Street,
Cohoes,  New York  12047-2892.  Its  telephone  number at that  address is (518)
233-6500.


                                 USE OF PROCEEDS

         Although the actual net proceeds from the sale of the Conversion Shares
cannot  be  determined  until  the  Conversion  is  completed,  it is  presently
anticipated  that such net  proceeds  will be between  $57.9  million  and $76.7
million (or up to $90.6 million in the event of an increase in the aggregate pro
forma  market value of the Holding  Company  Common Stock of up to 15% above the
maximum  of the  Estimated  Valuation  Range).  See "Pro  Forma  Data"  and "The
Conversion  - Stock  Pricing"  and  "--Number  of Shares to be Issued" as to the
assumptions used to arrive at such amounts.

         In  exchange  for all of the  common  stock of the Bank  issued  in the
Conversion,  the Holding  Company will contribute  approximately  50% of the net
proceeds  from the sale of the  Conversion  Shares  to the Bank.  On an  interim
basis,  the  proceeds  will be invested  by the Holding  Company and the Bank in
short-term  investments similar to those currently in the Bank's portfolio.  The
specific  types and amounts of  short-term  assets will be  determined  based on
market conditions at the time of the completion of the Conversion.  In addition,
the Holding Company intends to provide the funding for the ESOP loan. Based upon
the initial  purchase  price of $10.00 per share,  the dollar amount of the ESOP
loan would range from $4.9 million (based upon the sale of shares at the minimum
of the Estimated Valuation Range) to $6.6 million (based upon the sale of shares
at the  maximum of the  Estimated  Valuation  Range).  The  interest  rate to be
charged  by the  Holding  Company  on the ESOP loan will be based upon the prime
rate  of  interest  as  reported  in the  Wall  Street  Journal  at the  time of
origination.  It is  anticipated  that  the ESOP  will  repay  the loan  through
periodic tax-deductible contributions from the Bank over a fifteen-year period.

         The net  proceeds  received  by the Bank will become part of the Bank's
general  funds for use in its  business  and will be used to support  the Bank's
existing operations, subject to applicable regulatory restrictions.  Immediately
upon the  completion of the  Conversion,  it is  anticipated  that the Bank will
invest such proceeds into short-term assets.  Subsequently,  the Bank intends to
redirect  the net  proceeds  to the  origination  of  loans,  subject  to market
conditions.

         After the  completion  of the  Conversion,  the  Holding  Company  will
redirect the net proceeds  invested by it in short-term assets into a variety of
securities  similar  to those  already  held by the Bank,  as well as in deposit
accounts  with the Bank.  Also,  the  Holding  Company  may use a portion of the
proceeds  to fund  the  RRP,  subject  to  stockholder  approval  of such  plan.
Compensation expense related to the RRP will be recognized as share awards vest.
See "Pro Forma Data."  Following  stockholder  ratification  of the RRP, the RRP
will  be  funded  either  with  shares  purchased  in the  open  market  or with
authorized but unissued shares.  Based upon the initial purchase price of $10.00
per share,  the amount  required to fund the RRP through  open-market  purchases
would range from approximately $2.5 million (based

                                       26

<PAGE>


upon the sale of shares at the  minimum  of the  Estimated  Valuation  Range and
including shares issued to the Foundation) to approximately  $3.3 million (based
upon the sale of shares at the maximum of the Estimated Valuation Range). In the
event that the per share price of the Holding  Company  Common  Stock  increases
above the $10.00 per share purchase price following  completion of the Offering,
the amount necessary to fund the RRP would also increase.  The use of authorized
but unissued  shares to fund the RRP could  dilute the holdings of  stockholders
who purchase  Holding  Company  Common Stock in the  Conversion  and who receive
Exchange Shares in the Merger.  See "Business of the Bank - Lending  Activities"
and " - Investment  Activities"  and  "Management  of the Bank - Benefit Plans -
Employee Stock Ownership Plan" and "- RRP."

         The proceeds may also be utilized by the Holding  Company to repurchase
(at prices which may be above or below the initial offering price) shares of the
Holding Company Common Stock through an open market  repurchase  program subject
to  applicable  regulations,  although  the  Holding  Company  currently  has no
specific  plan to  repurchase  any of its  stock.  In the  future,  the Board of
Directors of the Holding  Company will make  decisions on the  repurchase of the
Holding  Company  Common Stock based on its view of the  appropriateness  of the
price of the Holding  Company Common Stock as well as the Holding  Company's and
the Bank's investment opportunities and capital needs.

         The Bank may use a portion of the  proceeds to fund the creation of one
or more new branch  offices  within its primary  market area.  In addition,  the
Holding Company or the Bank might consider  expansion through the acquisition of
other financial  services  providers (or branches,  deposits or assets thereof),
although there are no specific plans, negotiations or written or oral agreements
regarding any acquisitions at this time.

                                    DIVIDENDS

         The Holding  Company  currently  plans to pay  dividends in the future.
However,  the  amount  and  timing of such  payments  has yet to be  determined.
Dividends, when and if paid, will be subject to determination and declaration by
the Board of Directors at its  discretion.  The Board will take into account the
Holding  Company's  consolidated  financial  condition,  the  Bank's  regulatory
capital   requirements,   tax  considerations,   industry  standards,   economic
conditions,  regulatory  restrictions,  general  business  practices  and  other
factors.

   
         It is not presently  anticipated  that the Holding Company will conduct
significant  operations independent of those of the Bank for some time following
the  Conversion.  As such,  the  Holding  Company  does not  expect  to have any
significant  source of income other than  earnings on the net proceeds  from the
Conversion  retained  by the  Holding  Company  (which  proceeds  are  currently
estimated to range from $57.9  million to $76.7 million based on the minimum and
the maximum of the Estimated  Valuation Range,  respectively or $28.9 million to
$38.4 million  after the purchase of stock of the Bank) and  dividends  from the
Bank,  if any.  Consequently,  the  ability of the  Holding  Company to pay cash
dividends to its stockholders  will be dependent upon such retained proceeds and
earnings  thereon,  and upon the  ability  of the Bank to pay  dividends  to the
Holding  Company.  See  "Description  of Capital Stock - Holding Company Capital
Stock - Dividends."  The Bank,  like all savings banks regulated by the FDIC, is
subject to certain  restrictions  on the payment of  dividends  based on its net
income,  its capital in excess of the regulatory  capital  requirements  and the
amount  of  regulatory  capital  required  for  the  liquidation  account  to be
established in connection with the Conversion. In addition, under New York state
banking  law,  a New York  chartered  stock  savings  bank may  declare  and pay
dividends out of its net profits,  unless there is an impairment of capital, but
approval  of the  Superintendent  is  required  if the  total  of all  dividends
declared in a calendar  year would  exceed the total of its net profits for that
year combined with its retained net profits of the preceding two years,  subject
to certain  adjustments.  See "The Conversion - Effects of Conversion -- Deposit
Accounts and Loans" and "Regulation - The Bank -- Capital  Requirements"  and "-
Limitations on Dividends."  Earnings  allocated to the Bank's  "excess" bad debt
reserves and deducted for federal income tax purposes cannot be used by the Bank
to pay cash dividends to the Holding Company  without adverse tax  consequences.
See "Regulation" and "Taxation."
    


                                       27

<PAGE>



                             MARKET FOR COMMON STOCK

         The Bank, as a mutual savings bank, and the Holding Company, as a newly
organized company, have never issued capital stock.  Consequently,  there is not
at this time an  existing  market for the  Holding  Company  Common  Stock.  The
Holding  Company has been  approved  for listing of the Holding  Company  Common
Stock  on the  Nasdaq  NMS  under  the  symbol  "COHB"  upon  completion  of the
Conversion. In order to be quoted on the Nasdaq NMS, among other criteria, there
must be at least three market makers for the Holding  Company Common Stock.  KBW
has  agreed  to act as a market  maker  for the  Holding  Company  Common  Stock
following the Conversion,  and assist in securing additional market makers to do
the same. A public trading market having the desirable characteristics of depth,
liquidity and  orderliness  depends upon the presence in the marketplace of both
willing  buyers and sellers of the  Holding  Company  Common  Stock at any given
time.  Accordingly,  there can be no assurance  that an active and liquid market
for the Holding  Company  Common  Stock will  develop or be  maintained  or that
resales of the Holding Company Common Stock can be made at or above the purchase
price.  See "The  Conversion  Stock  Pricing"  and "--  Number  of  Shares to be
Issued."



                                       28

<PAGE>

                               REGULATORY CAPITAL

         At June 30,  1998,  the Bank  exceeded  all of the  regulatory  capital
requirements  applicable  to it.  The table  below  sets  forth  the  historical
regulatory  capital  of the Bank at June 30,  1998 and the pro forma  regulatory
capital of the Bank after giving effect to the  Conversion,  based upon the sale
of the number of shares  shown in the table.  The pro forma  regulatory  capital
amounts  reflect the receipt by the Bank of 50% of the net Conversion  proceeds,
minus the amounts to be loaned to the ESOP and  contributed  to the RRP. The pro
forma  risk-based  capital  amounts  assume the  investment  of the net proceeds
received by the Bank in assets which have a risk-weight of 20% under  applicable
regulations, as if such net proceeds had been received at June 30, 1998.

<TABLE>
<CAPTION>
                                                                     Pro Forma at June 30, 1998 Based on
                                        --------------------------------------------------------------------------------------------
                                                Minimum                 Midpoint                Maximum        Maximum As Adjusted
                   Cohoes Savings Bank  ---------------------- ----------------------  ---------------------- ----------------------
                      Historical at     Conversion Shares Sold Conversion Shares Sold  Conversion Shares Sold Conversion Shares Sold
                      June 30, 1998       at $10.00 Per Share    at $10.00 Per Share     at $10.00 Per Share   at $10.00 Per Share
                   --------------------   --------------------  ---------------------     -------------------   ------------------
                             Percent of            Percent of            Percent of               Percent of           Percent of  
                    Amount    Assets(1)   Amount    Assets(1)   Amount    Assets(1)      Amount    Assets(1)   Amount   Assets(1)  
                    ------    ---------   ------    ---------   ------    ---------      ------    ---------   ------   ---------  
                                                        (Dollars in Thousands)
<S>                 <C>         <C>       <C>         <C>       <C>       <C>            <C>           <C>       <C>       <C>     
GAAP Capital.....   $53,282     9.95%     $74,880     13.32%    $78,775   13.86%         $82,669       14.46%    $87,148   15.10%  
                    =======     ====      =======     =====     =======   =====          =======       =====     =======   =====   
Leverage capital:                                                                                          
   Actual........   $53,270    10.13%     $74,868     13.56%    $78,763   14.14%         $82,657       14.71%    $87,136   15.36%  
   Requirement...    21,033     4.00       22,093      4.00      22,283    4.00           22,474        4.00%     22,693    4.00   
                   --------  -------     --------    ------    --------  ------         --------      ------    --------  ------   
   Excess........   $32,237     6.13%     $52,775      9.56%    $56,479   10.14%         $60,183       10.71%    $64,443   11.36%  
                    =======  =======      =======    ======     =======   =====          =======       =====     =======   =====   
Risk-based
 capital(2):                                                                                    
   Actual........   $56,803    17.08%     $78,401     23.21%    $82,296   24.29%         $86,190       25.37%    $90,669   26.60%  
   Requirement...    26,601     8.00       27,025      8.00      27,101    8.00           27,177        8.00      27,265    8.00   
                   --------  -------     --------    ------     --------  ------        --------      ------    --------  ------   
   Excess........   $30,202     9.08%     $51,376     15.21%    $55,194   16.29%         $59,013       17.37%    $63,404   18.60%  
                    =======  =======      =======     =====      =======  =====          =======       =====     =======   =====   
</TABLE>

- --------------
(1) Adjusted total or adjusted risk-weighted assets, as appropriate.  As of June
    30,  1998,  the  adjusted  total and  risk-weighted  assets of the Bank were
    $525.8 million and $332.5 million,  respectively.

(2) Does  not  reflect  the  interest  rate  risk  component  to be added to the
    risk-based  capital  requirements  or,  in  the  case  of the  core  capital
    requirement,  the 4.0%  requirement to be met in order for an institution to
    be "adequately  capitalized"  under  applicable  laws and  regulations.  See
    "Regulation - Regulatory Capital Requirements."


                                       29

<PAGE>


                                 CAPITALIZATION

         The following table presents the historical  capitalization of the Bank
at June 30, 1998 and the pro forma  consolidated  capitalization  of the Holding
Company after giving effect to the Conversion,  based upon the sale of shares at
the maximum of the Estimated Valuation Range and the other assumptions set forth
under "Pro Forma Unaudited Financial Information - Additional Pro Forma Data."

<TABLE>
<CAPTION>
   
                                                        The Holding Company - Pro Forma Consolidated
                                                           Based Upon Sale at $10.00 Per Share
                                                      -------------------------------------------------
                                                                                            9,257,500
                                                      5,950,000    7,000,000   8,050,000    Shares(1)
                                       Cohoes Savings    Shares      Shares      Shares     (15% above 
                                            Bank      (Minimum of (Midpoint of (Maximum of   Maximum of
                                         Historical     Range)        Range)      Range)       Range)  
                                                                                                       
                                         ----------     ------        ------      ------       ------  
                                                                           (In Thousands)
<S>                                     <C>         <C>          <C>          <C>          <C>         
Deposits(2) ...........................  $ 449,541   $ 449,541    $ 449,541    $ 449,541    $ 449,541  
Borrowings ............................     19,897      19,897       19,897       19,897       19,897  
                                         ---------   ---------    ---------    ---------    ---------  
Total deposits and borrowings .........  $ 469,438   $ 469,438    $ 469,438    $ 469,438    $ 469,438  
                                         =========   =========    =========    =========    =========  

Stockholders' equity:
 Serial preferred stock, $0.01 par
   value, 25,000,000 shares authorized;
   none to be outstanding..............  $      --   $      --    $      --    $      --    $      --
 Common stock, $0.01 par value,
   5,000,000 shares authorized; shares
   to be issued as reflected(3)........  $      --          61           72           83           95  
 Additional paid-in capital ...........         --      59,629       70,317       81,006       93,298  
 Retained earnings(4)(5) ..............     53,270      52,199       52,010       51,821       51,604  
 Net unrealized gain on available-
   for-sale securities,
   net of taxes .......................         12          12           12           12           12  
Less:
 Common stock held or to be acquired
   by the ESOP(6) .....................         --      (4,903)      (5,768)      (6,633)      (7,628) 
 Common stock to be acquired by the
   RRP(7) .............................         --      (2,451)      (2,884)      (3,317)      (3,814) 
                                         ---------   ---------    ---------    ---------    ---------  

Total stockholder's equity ............  $  53,282   $ 104,547    $ 113,759    $ 122,972    $ 133,567  
                                         =========   =========    =========    =========    =========  
</TABLE>
    


                                       30

<PAGE>



- ----------
(1) As adjusted  to give  effect to an  increase  in the number of shares  which
    could occur due to an increase in the Estimated Valuation Range of up to 15%
    to  reflect  changes  in  market  and  financial  conditions  following  the
    commencement of the Offerings.

(2) Does not reflect  withdrawals  from  deposit  accounts  for the  purchase of
    Holding Company Common Stock in the Offerings. Such withdrawals would reduce
    pro forma deposits by the amount of such withdrawals.

(3) Reflects the issuance of the  Conversion  Shares to be sold in the Offering.
    No effect has been given to the  issuance  of  additional  shares of Holding
    Company  Common Stock  pursuant to the proposed  Stock Option and  Incentive
    Plan. See "Pro Forma Unaudited  Financial  Information  Additional Pro Forma
    Data" and  "Management - Benefits - Stock Option and  Incentive  Plan." Also
    reflects  issuance of additional  shares of Holding  Company Common Stock to
    the Foundation.

(4) The retained earnings of the Bank will be substantially restricted after the
    Conversion  by  virtue  of the  liquidation  account  to be  established  in
    connection with the Conversion.  See "The Conversion - Liquidation  Rights."
    In addition,  certain distributions from the Bank's retained earnings may be
    treated as being from its  accumulated  bad debt  reserve for tax  purposes,
    which  would  cause  the  Bank  to  have  additional   taxable  income.  See
    "Taxation."

(5) Pro forma  stockholders'  equity includes the effects of estimated  one-time
    charges of approximately $5.9 million, $4.8 million net of tax effect, and a
    $1.8  million,  $2.1  million,  $2.4 million and $2.8 million  expense ($1.1
    million,  $1.3 million,  $1.5 million and $1.7 million, net of tax) relating
    to the  contribution  of 178,500,  210,000,  245,000  and 277,725  shares of
    Holding  Company  Common Stock to the  Foundation at the minimum,  midpoint,
    maximum and maximum as adjusted of the valuation range.  Since the estimated
    charges are  non-recurring,  they have not been  reflected  in the pro forma
    combined income  statement and related per share  calculations.  The charges
    are expected to be incurred shortly following the Conversion.

(6) Assumes that an amount equal to 8% of the Holding  Company Common Stock sold
    in the  Offerings  will be  purchased  by the ESOP,  which is reflected as a
    reduction of  stockholders'  equity.  The ESOP shares will be purchased with
    funds loaned to the ESOP by the Holding  Company.  See "Pro Forma  Unaudited
    Financial  Information  -  Additional  Pro  Forma  Data" and  "Management  -
    Benefits - Employee Stock Ownership Plan."

(7) The  Holding  Company  intends  to adopt the RRP and to submit  such plan to
    stockholders at an annual or special  meeting of stockholders  held at least
    six months  following the  consummation  of the  Conversion.  If the plan is
    approved by  stockholders,  the Holding Company intends to purchase a number
    of shares of Holding Company Common Stock equal to 4% of the Holding Company
    Common Stock sold in the  Offering.  Assumes that  stockholder  approval had
    been obtained and that the shares have been  purchased in the open market at
    the  purchase  price.  However,  in the event  the  Holding  Company  issues
    authorized but unissued shares of Holding Company Common Stock to the RRP in
    the amount of 4% of the Holding  Company  Common  Stock sold in the Offering
    (including  shares  issued  to the  Foundation),  the  voting  interests  of
    existing  stockholders  would be diluted  approximately  2.8%  (assuming the
    issuance of 8,050,000  Conversion  Shares the contribution of 241,500 shares
    of Holding Company Common Stock to the Foundation). The shares are reflected
    as a reduction of stockholders'  equity.  See "Pro Form Unaudited  Financial
    Information  -  Additional  Pro Forma  Data" and  "Management  -  Benefits -
    Recognition and Retention Plan."



                                       31

<PAGE>

   
                                    PRO FORMA DATA
    

         The following  tables provide  unaudited pro forma data with respect to
the Holding  Company's  stockholders'  equity,  net income and related per share
amounts based upon the minimum,  midpoint,  maximum and 15% above the maximum of
the  Estimated  Valuation  Range.  The actual net proceeds  from the sale of the
Conversion  Shares  cannot be  determined  until the  Conversion  is  completed.
However,  net proceeds are  currently  estimated to be between $57.9 million and
$78.7 million (or $90.6 million in the event the  Estimated  Valuation  Range is
increased  by 15%)  based upon the  following  assumptions:  (i) all  Conversion
Shares will be sold in the  Subscription  Offering;  (ii) KBW will receive a fee
equal to 1.20% of the  aggregate  purchase  price for sales in the  Subscription
Offering  (excluding  the sale of shares to the ESOP,  employee  benefit  plans,
officers, directors and their immediate families and the Foundation);  (iii) the
Holding  Company will  contribute to the  Foundation a number of shares equal to
3.0% of the shares of Holding Company Common Stock issued in the Conversion from
authorized but unissued shares; and (iv) total expenses, including the marketing
fees paid to KBW,  of the  Conversion  will be  between  $1.6  million  and $1.8
million (or $2.0 million in the event the Estimated Valuation Range is increased
by 15%). Actual expenses may vary from those estimated.  It is also assumed that
Conversion  Shares  had been sold at the  beginning  of the  period  and the net
proceeds from the Offering had been invested at 5.37% which represents the yield
on one-year U.S.  Government  securities at June 30, 1998. The yield on one-year
U.S.  Government  securities was used rather than the arithmetic  average of the
average  yield on total  interest-earning  assets and the  average  rate paid on
deposits, because the yields on one-year U.S. Government securities are believed
to be more reflective of market interest rates.  The effect of withdrawals  from
deposit  accounts  at the Bank for the  purchase  of  Conversion  Shares  in the
Offering has not been reflected.  A combined  effective federal and state income
tax rate of 40.0% has been  assumed for the period,  resulting  in an  after-tax
yield of 3.22% for the year ended June 30, 1998.

         The following pro forma  unaudited  information  is based,  in part, on
historical  information  related to the Holding  Company and  assumptions  as to
future events.  For these and other reasons,  the pro forma unaudited  financial
data may not be representative of the financial effects of the Conversion at the
dates on which  such  transactions  actually  occur and  should  not be taken as
indicative  of future  results of  operations.  Pro forma  stockholders'  equity
represents the difference between the stated amount of assets and liabilities of
the Holding Company computed in accordance with GAAP.

         Subsequent  to June  30,  1998,  Cohoes  Savings  Bank  terminated  its
proposed  merger  with SFS  Bancorp,  Inc.  and paid an agreed  upon fee of $2.0
million to SFS  Bancorp,  Inc.  The payment of this fee is not  reflected in any
historical or pro forma information presented.

         The following  tables give effect to the issuance of a number of shares
equal to 3.0% of the Common Stock of the Holding  Company sold in the Conversion
from  authorized  but unissued  shares to the Foundation  concurrently  with the
completion of the Conversion. The pro forma stockholders' equity is not intended
to represent the fair market value of the Holding  Company  Common Stock and may
be  different  than  amounts  that  would  be  available  for   distribution  to
stockholders in the event of liquidation.



                                       32

<PAGE>


                           PRO FORMA DATA WITH MERGER

<TABLE>
<CAPTION>
                                                                          At or For the Year Ended June 30, 1998
                                                       -----------------------------------------------------------------------
                                                          5,950,000        7,000,000         8,050,000          9,257,500
                                                         Conversion       Conversion        Conversion          Conversion
                                                       Shares Sold at   Shares Sold at    Shares Sold at      Shares Sold at
                                                         $10.00 Per       $10.00 Per        $10.00 Per      $10.00 Per Share
                                                       Share (Minimum   Share (Midpoint   Share (Maximum       (15% above
                                                          of Range)        of Range)         of Range)      Maximum of Range)
                                                          ---------        ---------         ---------      -----------------
                                                                 (Dollars in Thousands, Except Per Share Amounts)
<S>                                                       <C>               <C>              <C>              <C>
Gross proceeds .........................................   $  59,500        $  70,000        $  80,500        $  92,575
Plus: Shares acquired by Foundation ....................       1,785            2,100            2,415            2,777
                                                           ---------        ---------        ---------        ---------
     Pro forma market capitalization ...................   $  61,285        $  72,100        $  82,915        $  95,352
                                                           =========        =========        =========        =========
Gross proceeds .........................................   $  59,500        $  70,000        $  80,500        $  92,575
Less offering expenses and commissions .................       1,595            1,711            1,826            1,959
                                                           ---------        ---------        ---------        ---------
     Estimated net proceeds ............................   $  57,905        $  68,289        $  78,674        $  90,616
Less: Shares purchased by the ESOP .....................      (4,903)          (5,768)          (6,633)          (7,628)
     Shares purchased by the RRP .......................      (2,451)          (2,884)          (3,317)          (3,814)
                                                           ---------        ---------        ---------        ---------
Total estimated net proceeds, as adjusted(1) ...........   $  50,551        $  59,637        $  68,724        $  79,174
                                                           =========        =========        =========        =========
Net income(2):
     Historical ........................................   $   4,087        $   4,087        $   4,087        $   4,087
     Pro forma income on net proceeds, as adjusted .....       1,629            1,922            2,214            2,551
     Pro forma ESOP adjustment(3) ......................        (196)            (231)            (265)            (305)
     Pro forma RRP adjustment(4) .......................        (294)            (346)            (398)            (458)
                                                           ---------        ---------        ---------        ---------
     Pro forma net income ..............................   $   5,226        $   5,432        $   5,638        $   5,875
                                                           =========        =========        =========        =========
Diluted net income per share(2)(5):
     Historical ........................................   $    0.72        $    0.61        $    0.53        $    0.46

     Pro forma income on net proceeds, as adjusted .....        0.29             0.29             0.29             0.29
     Pro forma ESOP adjustment(3) ......................       (0.03)           (0.03)           (0.03)           (0.03)
     Pro forma RRP adjustment(4) .......................       (0.05)           (0.05)           (0.05)           (0.05)
                                                           ---------        ---------        ---------        ---------
     Pro forma diluted net income per share(4)(6) ......   $    0.93        $    0.82        $    0.74        $    0.67
                                                           =========        =========        =========        =========
Offering price to pro forma diluted net
  income per share(5) ..................................       10.75x           12.20x           13.51x           14.93x
                                                           =========        =========        =========        =========
Stockholders' equity:
     Historical ........................................   $  53,282        $  53,282        $  53,282        $  53,282
     Estimated net proceeds ............................      57,905           68,289           78,674           90,616
     Plus:  Shares issued to Foundation ................       1,785            2,100            2,415            2,777
     Less:  Contribution to Foundation .................      (1,785)          (2,100)          (2,415)          (2,777)
     Plus:  Tax benefit of contribution to Foundation ..         714              840              966            1,111
     Less:  Common stock acquired by the ESOP(3) .......      (4,903)          (5,768)          (6,633)          (7,628)
               Common stock to be acquired by the RRP(4)      (2,451)          (2,884)          (3,317)          (3,814)
                                                           ---------        ---------        ---------        ---------
     Pro forma stockholders' equity(4)(6)(7) ...........   $ 104,547        $ 113,759        $ 122,972        $ 133,567
                                                           =========        =========        =========        =========
Stockholders' equity per share(5):
     Historical ........................................   $    7.39        $    6.43        $    5.59        $    8.69
     Estimated net proceeds ............................        9.45             9.47             9.49             9.50
     Plus:  Shares issued to Foundation ................        0.29             0.29             0.29             0.29
     Less:  Contribution to Foundation .................       (0.29)           (0.29)           (0.29)           (0.29)
     Plus:  Tax benefit of contribution to Foundation ..        0.12             0.12             0.12             0.12
     Less:  Common stock acquired by the ESOP(3) .......       (0.80)           (0.80)           (0.80)           (0.80)
               Common stock to be acquired by the RRP(4)       (0.40)           (0.40)           (0.40)           (0.40)
                                                           ---------        ---------        ---------        ---------
     Pro forma stockholders' equity per share(4)(6)(7) .   $   17.06        $   15.78        $   14.84        $   14.01
                                                           =========        =========        =========        =========
Purchase price as a percentage of pro forma
          stockholders' equity per share(5) ............       58.62%           63.37%           67.39%           71.38%
                                                           =========        =========        =========        =========
</TABLE>
- --------------

(1) Estimated net proceeds,  as adjusted,  consist of the estimated net proceeds
    from the Offering minus (i) the proceeds attributable to the purchase by the
    ESOP;  and (ii) the value of the shares to be purchased by the RRP,  subject
    to stockholder  approval,  after the Conversion at an assumed purchase price
    of $10.00 per share; and (iii) certain one-time Merger-related cash expenses
    expected to be paid concurrently with consummation of the Conversion and the
    Merger. For the purposes of this presentation,  one-time cash Merger-related
    expenses  of $7.5  million  (pre-tax)  which  are  expected  to be paid upon
    consummation of the Conversion and the Merger are reflected as an adjustment
    to net  proceeds  for purposes of the pro forma net income and pro forma net
    income per share information. For purposes of pro forma stockholders' equity
    and pro forma stockholders' equity per share, $4.8 million of Merger-related
    non-recurring expenses, net of tax are deducted.

   
(2)  Does not give effect to the  non-recurring  expense that will be recognized
     in 1998 as a result of the  establishment of the Foundation or the one-time
     payment to SFS Bancorp,  Inc. in  connection  with the  termination  of its
     merger with Cohoes  Savings  Bank.  The Holding  Company will  recognize an
     after-tax  expense  for the amount of the  contribution  to the  Foundation
     which is expected to be $1.1 million,  $1.3 million,  $1.4 million and $1.7
     million  at the  minimum,  midpoint,  maximum  and  maximum,  as  adjusted.
     Assuming the  contribution  to the Foundation was expensed  during the year
     ended June 30,  1998,  pro forma net  earnings  (loss)  per share  would be
     $0.57,  $0.51,  $0.47 and $0,42,  at the  minimum,  midpoint,  maximum  and
     maximum, as adjusted,  respectively.  Per share net income data is based on
     8,982,199,  9,980,063,  10,977,927 and 12,125,471 shares  outstanding which
     represents  Conversion Shares sold in the Offering,  shares  contributed to
     the  Foundation,  Exchange  Shares  issued in the  Merger  and shares to be
     allocated or distributed  under the ESOP and RRP for the period  presented.
     Additionally,  SFS stock options are  incorporated  into earnings per share
     calculations based on the treasury method.
    

                                              (Footnotes continued on next page)

                                       33

<PAGE>



(3) It is assumed that 8.0% of the  Conversion  Shares sold in the Offering will
    be  purchased  by the ESOP with funds  loaned by the  Holding  Company.  The
    Holding Company and the Bank intend to make annual contributions to the ESOP
    in an amount at least equal to the principal and interest requirement of the
    debt.  The pro forma net  earnings  assumes (i) that the loan to the ESOP is
    payable over 15 years,  with the ESOP shares having an average fair value of
    $10.00  per  share  in  accordance  with  SOP  93-6,  entitled   "Employers'
    Accounting for Employee Stock Ownership  Plans," of the AICPA,  and (ii) the
    effective  tax rate was 40.0% for the period.  See  "Management - Benefits -
    Employee Stock Ownership Plan."

(4) It is assumed that the RRP will purchase,  following stockholder approval of
    such plan, a number of shares of Holding  Company Common Stock equal to 4.0%
    of the Conversion Shares for issuance to directors,  officers and employees.
    Funds used by the RRP to purchase the shares  initially  will be contributed
    to the RRP by the Holding  Company.  It is further  assumed  that the shares
    were  acquired by the RRP at the  beginning of the period  presented in open
    market  purchases  at the  purchase  price  and  that  20.0%  of the  amount
    contributed,  net of taxes,  was an amortized  expense during the year ended
    June 30, 1998.  The issuance of  authorized  but unissued  shares of Holding
    Company  Common  Stock  pursuant  to the  RRP in the  amount  of 4.0% of the
    Conversion  Shares sold in the Offering would dilute the voting interests of
    existing stockholders by approximately 3.0% and under such circumstances pro
    forma net  earnings  per share for the year  ended  June 30,  1998  would be
    $0.68,  $0.63,  $0.59 and $0.55, at the minimum,  midpoint,  maximum and 15%
    above the maximum of the Estimated  Valuation Range,  respectively,  and pro
    forma  stockholders'  equity  per share at June 30,  1998  would be  $12.96,
    $12.50,  $12.13 and $11.78 at the minimum,  midpoint,  maximum and 15% above
    the maximum of such range, respectively.  There can be no assurance that the
    actual  purchase  price of shares  purchased by or issued to the RRP will be
    equal to the purchase  price.  See  "Management - Benefits - Recognition and
    Retention Plan."

(5) The diluted per share  calculations  are  determined by adding the number of
    Conversion  Shares assumed to be issued in the  Conversion,  Exchange Shares
    issued in the Merger as well as shares of Holding Company Common Stock to be
    contributed to the Foundation and, for purposes of calculating  earnings per
    share, in accordance  with SOP 93-6,  subtracting  473,937  shares,  557,573
    shares, 641,209 shares, and 737,391 shares,  respectively,  representing the
    ESOP shares which have not been  committed for release during the year ended
    June 30, 1998.  The  calculation of ESOP shares  released  assumes that such
    shares  are  earned  and  released  ratably  over the year,  using a 15-year
    amortization period.  Additionally,  SFS stock options are incorporated into
    earnings per share  calculations  based on the treasury method.  Thus, it is
    assumed  at  June  30,  1998  that  8,982,199,   9,980,063,  10,977,927  and
    12,125,471  shares of Holding  Company  Common Stock are  outstanding at the
    minimum,  midpoint,  maximum  and 15% above  the  maximum  of the  Estimated
    Valuation Range, respectively. Assuming the uncommitted ESOP shares were not
    subtracted  from the  number of  shares  of  Holding  Company  Common  Stock
    outstanding  at June 30, 1998, the offering price as a multiple of pro forma
    net  earnings  per share would be 15.35x,  16.55x,  17.67x and 18.89x at the
    minimum,  midpoint,  maximum  and 15% above  the  maximum  of the  Estimated
    Valuation  Range,  respectively.  For  purposes  of  calculating  pro  forma
    stockholders'  equity per share, it is assumed that shares outstanding total
    9,330,951,  10,412,451,  11,493,951  and  12,737,676  shares at the minimum,
    midpoint,  maximum  and 15% above the  maximum  of the  Estimated  Valuation
    Range.

(6) No effect has been given to the  issuance  of  additional  shares of Holding
    Company Common Stock pursuant to the Stock Option and Incentive Plan,  which
    will  be  adopted  by the  Holding  Company  following  the  Conversion  and
    presented for approval by  stockholders  at an annual or special  meeting of
    stockholders  of the  Holding  Company  held  no  earlier  than  six  months
    following the consummation of the Conversion. If the Option Plan is approved
    by the stockholders, an amount equal to 10% of the Conversion Shares sold in
    the  Offering,  including  shares  issued  to the  Foundation,  or  612,850,
    721,000,  829,150 and 953,522 shares at the minimum,  midpoint,  maximum and
    15% above the maximum of the Estimated Valuation Range,  respectively,  will
    be reserved for future  issuance  upon the exercise of options to be granted
    under the Option Plan. The issuance of Holding Company Common Stock pursuant
    to the exercise of options under the Option Plan will result in the dilution
    of existing  stockholders'  interests.  Assuming stockholder approval of the
    Option Plan,  that all these options were  exercised at the beginning of the
    period at an exercise  price of $10.00 per share and that the shares to fund
    the RRP are acquired  thorough open market  purchases at the purchase price,
    pro forma  diluted net  earnings  per share for the year ended June 30, 1998
    would be $0.66, $0.62, $0.58 and $0.54 at the minimum, midpoint, maximum and
    15% above the maximum of the Estimated  Valuation Range,  respectively,  and
    pro forma  stockholders'  equity per share at June 30, 1998 would be $12.85,
    $12.40,  $12.04 and $11.70 at the minimum,  midpoint,  maximum and 15% above
    the maximum of such range, respectively.  See "Management - Benefits - Stock
    Option and Incentive Plan."

(7) The retained earnings of the Bank will be substantially restricted after the
    Conversion  by  virtue  of the  liquidation  account  to be  established  in
    connection with the Conversion.  See "Dividend Policy" and "The Conversion -
    Effects of the  Conversion  - Effects on  Liquidation  Rights." In addition,
    certain  distributions  from the Bank's retained  earnings may be treated as
    begin from its  accumulated  bad debt reserve for tax purposes,  which would
    cause the Bank to have additional  taxable  income.  See "Taxation - Federal
    Taxation." Pro forma stockholders' equity and pro forma stockholders' equity
    per share (i) reflect certain  nonrecurring  charges, net of tax (see Note 5
    to the Pro Forma Unaudited  Consolidated  Statement of Financial  Condition)
    and (ii) do not  give  effect  to the  liquidation  account  or the bad debt
    reserves  established  by the Bank for  federal  income tax  purposes in the
    event of a liquidation of the Bank.

(8) As adjusted  to give  effect to an  increase  in the number of shares  which
    could occur due to an increase in the Estimated Valuation Range of up to 15%
    to  reflect  changes  in  market  and  financial  conditions  following  the
    commencement of the Offering.


                                       34

<PAGE>

                COMPARISON OF VALUATION AND PRO FORMA INFORMATION
                               WITH NO FOUNDATION

         In the event that the Foundation were not being  established as part of
the Conversion , RP Financial has estimated that the pro forma aggregate  market
capitalization  of the Holding Company would be  approximately  $85.1 million at
the maximum,  which is  approximately  $2.2  million  greater than the pro forma
aggregate  market  capitalization  of the Holding  Company if the  Foundation is
included,  and would result in an  approximately  $4.6  million  increase in the
amount of Holding Company Common Stock offered for sale in the  Conversion.  The
pro forma  price to book ratio and pro forma  price to  earnings  ratio would be
approximately  the same under both the current appraisal and the estimate of the
value of the Holding  Company  without the  Foundation.  Further,  assuming  the
maximum of the Estimated  Valuation  Range, pro forma  stockholders'  equity per
share and pro forma earnings per share would be substantially the same at $14.84
and $14.84, respectively, and $0.74 and $0.74 respectively,  with the Foundation
or without the  Foundation.  The pro forma price to book ratio and the pro forma
price to  earnings  ratio  are  substantially  the same  with  and  without  the
Foundation  at the  maximum at 67.39% and 67.39%,  respectively,  and 13.51x and
13.51x, respectively. There is no assurance that in the event the Foundation was
not formed that the appraisal prepared at the time would have concluded that the
pro  forma  market  value  of the  Holding  Company  would  be the  same as that
estimated  herein.  Any  appraisals  prepared at that time would be based on the
facts and  circumstances  existing at the time,  including,  among other things,
market and economic conditions.

         For  comparative  purposes  only,  set forth below are certain  pricing
ratios and  financial  data and ratios,  at the minimum,  midpoint,  maximum and
maximum, as adjusted,  of the Estimated Valuation Range, assuming the Conversion
was completed at June 30, 1998.

<TABLE>
<CAPTION>
                                                                                                                 At the Maximum
                                        At the Minimum         At the Midpoint         At the Maximum             As Adjusted
                                    ----------------------  ----------------------  ----------------------  ------------------------
                                      With         No         With         No         With         No         With         No
                                    Foundation  Foundation  Foundation  Foundation  Foundation  Foundation  Foundation   Foundation
                                    ----------  ----------  ----------  ----------  ----------  ----------  -----------  ----------
                                                        (Dollars in thousands, except per share amounts)
<S>                                 <C>          <C>           <C>         <C>       <C>          <C>           <C>       <C>     
Estimated offering amount ..........$ 59,500     $ 62,900      $ 70,000    $ 74,000  $ 80,500     $ 85,100      $ 92,575  $ 97,865
Pro forma market capitalization ....  61,285       62,900        72,100      74,000    82,915       85,100        95,352    97,865
Total assets ....................... 586,981      589,434       596,193     599,079   605,406      608,724       616,001   619,817
Total liabilities .................. 482,434      482,434       482,434     482,434   482,434      482,434       482,434   482,434
Pro forma stockholders' equity ..... 104,547      107,000       113,759     116,645   122,972      126,290       133,567   137,383
Pro forma consolidated
 net earnings ......................   5,226        5,315         5,432       5,537     5,638        5,759         5,875     6,014
Pro forma stockholders' equity
 per share .........................   17.06        17.01         15.78       15.76     14.84        14.84         14.01     14.03
Pro forma consolidated net
 earnings per share ................    0.93         0.92          0.82        0.82      0.74         0.74          0.67      0.67

Pro forma pricing ratios:
   Offering price as a percentage
    of pro forma stockholders'
    equity per share ...............   58.62%       58.79%        63.37%      63.45%    67.39%       67.39%        71.38%    71.28%
   Offering price to pro forma
    net earnings per share(1) ......   10.75%       10.87%        12.20%      12.20%    13.51%       13.51%        14.93%    14.93%

   Pro forma market capitalization
    to assets ......................   10.44%       10.67%        12.09%      12.35%    13.70%       13.98%        15.48%    15.79%
Pro forma financial ratios:
   Return on assets(2) .............    0.89%        0.90%         0.91%       0.92%     0.93%        0.95%         0.96%     0.97%
   Return on stockholders' equity(3)    5.00%        4.97%         4.78%       4.75%     4.58%        4.56%         4.40%     4.38%
   Stockholders' equity to assets ..   17.81%       18.15%        19.08%      19.47%    20.31%       20.75%        21.68%    22.17%
</TABLE>
- ---------------
(1) If the  contribution  to the  Foundation  had been expensed  during the year
    ended June 30, 1998,  the offering price to pro forma net earnings per share
    would have been 13.58x, 15.90x, 18.20x and 20.81x at the minimum,  midpoint,
    maximum and maximum, as adjusted, respectively.
(2) If the  contribution  to the  Foundation  had been expensed  during the year
    ended June 30,1998, return on assets would have been 0.71%, 0.70%, 0.69% and
    0.69%  at  the  minimum,   midpoint,   maximum  and  maximum,  as  adjusted,
    respectively.
(3) If the  contribution  to the  Foundation  had been expensed  during the year
    ended June 30,1998,  return on  stockholders'  equity would have been 3.99%,
    3.68%,  3.42% and 3.17% at the minimum,  midpoint,  maximum and maximum,  as
    adjusted, respectively.

                                       35
<PAGE>

   

                            STATEMENTS OF OPERATIONS

         The  following  Consolidated  Statements  of Operations of the Bank for
each of the years in the three-year period ended June 30, 1998 have been audited
by Arthur  Andersen LLP,  whose report thereon  appears  elsewhere  herein.  The
Consolidated  Statements of Operations  should be read in  conjunction  with the
other  financial  statements  and  notes  thereto  included  elsewhere  in  this
Prospectus.
    




                                       36

<PAGE>

                      COHOES SAVINGS BANK AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                FOR THE YEARS ENDED JUNE 30, 1998, 1997 AND 1996
                                 (000's omitted)

<TABLE>
<CAPTION>
                                                                       1998            1997              1996
                                                                       ----            ----              ----
INTEREST INCOME:
<S>                                                             <C>             <C>               <C>          
    Interest and fees on mortgage loans ......................  $      28,793   $      28,236     $      26,587
    Consumer and other loans .................................          4,780           4,930             5,516
    Investment securities and securities available for sale ..          4,108           2,847             3,096
    Federal funds sold and interest-bearing deposits .........            742             272               184
                                                                -------------   -------------     -------------
                 Total interest income .......................         38,423          36,285            35,383
                                                                -------------   -------------     -------------

INTEREST EXPENSE:
    Deposits (Note 11) .......................................         18,816          17,568            17,741
    Mortgagors' escrow deposits ..............................            114             120               126
    Borrowings ...............................................            332             133               297
                                                                -------------   -------------     -------------
                 Total interest expense ......................         19,262          17,821            18,164
                                                                -------------   -------------     -------------
                 Net interest income .........................         19,161          18,464            17,219

PROVISION FOR LOAN LOSSES (Note 7) ...........................          1,400           1,325               490
                                                                -------------   -------------     -------------
                 Net interest income after provision 
                   for loan losses ...........................         17,761          17,139            16,729
                                                                -------------   -------------     -------------
NONINTEREST INCOME:
    Service charges on deposits ..............................            746             765               741
    Loan servicing revenue ...................................            495             568               605
    Net gain (loss) on sale of mortgage loans ................             81             106               (20)
    Other ....................................................          1,421           1,351             1,141
                                                                -------------   -------------     -------------
                 Total noninterest income ....................          2,743           2,790             2,467
                                                                -------------   -------------     -------------

NONINTEREST EXPENSE:
    Compensation and benefits ................................          7,322           6,253             6,286
    Occupancy ................................................          2,686           2,493             2,247
    FDIC deposit insurance premium ...........................             65              37                33
    Advertising ..............................................            430             307               291
    Other ....................................................          3,264           3,224             3,062
                                                                -------------   -------------     -------------
                 Total noninterest expense ...................         13,767          12,314            11,919
                                                                -------------   -------------     -------------
                 Income before income tax expense ............          6,737           7,615             7,277

INCOME TAX EXPENSE (Note 15) .................................          2,650           2,972             2,882
                                                                -------------   -------------     -------------
                 Net income ..................................  $       4,087   $       4,643     $       4,395
                                                                =============   =============     =============
</TABLE>

        The accompanying notes are an integral part of these statements.


                                       37
<PAGE>


           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                   AND RESULTS OF OPERATIONS OF COHOES SAVINGS

General

   
         The Holding  Company has only recently been formed and  accordingly has
no results of  operations at this time.  As a result,  the following  discussion
principally reflects the operations of the Bank and its subsidiaries. The Bank's
primary  market  area,  with  17  full-service  branches,  consists  of  Albany,
Saratoga,  Schenectady  and  Rensselaer  counties  in New York and a portion  of
Warren county in New York.  The Bank has been,  and intends to continue to be, a
community-oriented   financial  institution  offering  a  variety  of  financial
services.  The Bank's principal  business is attracting  deposits from customers
within its market  area and  investing  those  funds,  together  with funds from
operations and, to a much lesser extent,  borrowings,  in primarily  residential
mortgage loans, including home equity loans, and to a lesser extent, in consumer
loans, commercial real estate,  construction loans and commercial business loans
and  government  and  corporate  debt  securities.  See  "Business of the Bank -
Lending  Activities".  The financial condition and operating results of the Bank
are  dependent on its net interest  income which is the  difference  between the
interest income earned on its assets,  primarily loans and investments,  and the
interest  expense on its  liabilities,  primarily  deposits and borrowings.  Net
income  is also  affected  by other  operating  income,  such as loan  servicing
income,  fees on deposit related services,  gains on sales of securities,  other
operating expenses, such as compensation and occupancy expenses,  provisions for
loan losses, and Federal and state income taxes.
    

         The Bank's results of operations are significantly  affected by general
economic and  competitive  conditions  (particularly  changes in market interest
rates),  government  policies,  changes in  accounting  standards and actions of
regulatory  agencies.   Future  changes  in  applicable  laws,   regulations  or
government  policies may have a material impact on the Bank.  Lending activities
are  substantially   influenced  by  the  demand  for  and  supply  of  housing,
competition  among lenders,  and level of interest rates and the availability of
funds.  The ability to gather  deposits and the cost of funds are  influenced by
prevailing market interest rates, fees and terms on deposit products, as well as
the availability of alternative investments, including mutual funds and stocks.

Market Risk and Asset/Liability Management

         Interest rate risk is the most  significant  market risk  affecting the
Bank.  Other types of market risk, such as foreign  currency  exchange rate risk
and  commodity  price  risk,  do not arise in the  normal  course of the  Bank's
business activities.

         Interest  rate risk is defined as an exposure to a movement in interest
rates that could have an adverse effect on the Bank's net interest  income.  Net
interest  income  is  susceptible  to  interest  rate  risk to the  degree  that
interest-bearing  liabilities  mature  or  reprice  on a  different  basis  than
interest-earning  assets.  When  interest-bearing  liabilities mature or reprice
more quickly  than  interest-earning  assets in a given  period,  a  significant
increase  in  market  rates of  interest  could  adversely  affect  net  income.
Similarly,   when   earning   assets   mature  or  reprice   more  quickly  than
interest-bearing liabilities,  falling interest rates could result in a decrease
in net income.

         In an attempt  to manage its  exposure  to changes in  interest  rates,
management monitors the Bank's interest rate risk. Management's  asset/liability
committee  meets  monthly to review the Bank's  interest  rate risk position and
profitability,  and to recommend  adjustments for  consideration by the Board of
Trustees.  Management  also  reviews  loan and deposit  pricing,  and the Bank's
securities  portfolio,  formulates investment strategies and oversees the timing
and  implementation  of transactions.  Notwithstanding  the Bank's interest rate
risk  management  activities,  the potential for changing  interest  rates is an
uncertainty that can adversely affect net income.

         In  adjusting  the  Bank's  asset/liability  position,  the  Board  and
management  attempt to manage the Bank's  interest rate risk while enhancing net
interest  margins.  At times,  depending on the level of general interest rates,
the relationship  between long- and short-term interest rates, market conditions
and competitive  factors, the Board and management may determine to increase the
Bank's  interest  rate  risk  position  somewhat  in order to  increase  its net
interest  margins.  The Bank's  results of operations  and net portfolio  values
remain  vulnerable  to  changes in  interest  rates and to  fluctuations  in the
difference between long- and short-term interest rates.

                                       38

<PAGE>



         Consistent with the  asset/liability  management  philosophy  described
above, the Bank has taken several steps to manage its interest rate risk. First,
the Bank has structured the security  portfolio to shorten the maturities of its
earning  assets.  The Bank's recent  purchases of  securities  have had terms to
maturity of seven years or less. At June 30, 1998, the Bank had securities  with
a carrying value of $76.2 million with  contractual  maturities of five years or
less. The Bank's  residential  real estate  portfolio is composed of either one,
three or five year adjustable rate mortgages or floating-rate home equity loans,
except for  approximately  $103.5 million of fixed rate products.  The Bank also
manages  interest  rate risk by  emphasizing  lower cost,  more stable  non-time
deposit accounts. In the current low rate environment, longer-term time deposits
are welcomed although not particularly popular with the Bank's customer base.

         One  approach  used to  quantify  interest  rate risk is the net market
value analysis.  In essence, this analysis calculates the difference between the
present value of  liabilities  and the present value of expected cash flows from
assets and  off-balance  sheet  contracts.  A second approach is to quantify the
impact on net interest income due to changes in cash flows,  interest income and
interest  expense  resulting from shifts in interest rates. The following tables
set forth,  at June 30, 1998,  an analysis of the Bank's  interest  rate risk as
measured  by the  estimated  changes  in net  market  value  of its  assets  and
liabilities and net interest income resulting from  instantaneous  and sustained
parallel shifts in interest rates (+ or - 200 basis points, measured in 50 basis
point increments).


    Assumed Change             Net
   in Interest Rates        Interest            Dollar            Percent
    (Basis Points)           Income             Change            Change
                             ------             ------            ------
      -200                 $ 19,986         $    826                4.31%
      -150                   19,770              610                3.18
      -100                   19,244               84                0.44
       -50                   19,204               44                0.23
         0                   19,160               --                0.00
       +50                   19,153               (7)              (0.04)
      +100                   19,137              (23)              (0.12)
      +150                   19,056             (104)              (0.54)
      +200                   18,918             (242)              (1.26)


    Assumed Change             Net
   in Interest Rates         Market             Dollar             Percent
    (Basis Points)            Value             Change             Change
                              -----             ------             ------

      -200                  $ 99,941         $  10,985               12.35%
      -150                    97,343             8,387                9.43
      -100                    94,643             5,687                6.39
       -50                    91,845             2,889                3.25
         0                    88,956                --                0.00
       +50                    85,741            (3,215)              (3.61)
      +100                    82,151            (6,805)              (7.65)
      +150                    79,056            (9,900)             (11.13)
      +200                    75,804           (13,152)             (14.78)


         Certain  assumptions  utilized by  management in assessing the interest
rate risk of the Bank were employed in preparing  data included in the preceding
table. These assumptions were based upon proprietary data selected by management
and are  reflective of historical  results or current market  conditions.  These
assumptions relate to interest rates,  repayment rates, deposit decay rates, and
the market values of certain assets under the various interest rate scenarios.

         Prepayment  assumptions for mortgage-backed  securities and residential
mortgage loans were based upon industry  standards for  prepayments.  The Bank's
mortgage-backed  securities  and  residential  mortgages  are the only assets or
liabilities  which  management  assumed  possess  optionality  for  purposes  of
determining market value changes.


                                       39

<PAGE>



         Management assumed that non-maturity  deposits could be maintained with
rate  adjustments  not directly  proportionate  to the change in market interest
rate.  These  assumptions are based upon  management's  analysis of its customer
base and competitive factors.

         The net market value and net interest income tables presented above are
predicated  upon a stable  balance  sheet  with no  growth or change in asset or
liability mix. In addition, the net market value table is based upon the present
value  of  discounted  cash  flows  using  management's   estimates  of  current
replacement  rates to discount the cash flows.  The net interest income table is
based upon a cash flow simulation of the Bank's existing assets and liabilities.
It was also  assumed  that  delinquency  rates  would not  change as a result of
changes in interest  rates  although there can be no assurance that this will be
the case. Even if interest rates change in the designated amounts,  there can be
no assurance that the Bank's assets and  liabilities  would perform as set forth
above.  Also,  a  change  in the US  Treasury  rates in the  designated  amounts
accompanied  by a change in the shape of the  Treasury  yield  curve would cause
changes  to the net  market  value and net  interest  income  other  than  those
indicated above.

         The  Bank  does not  currently  engage  in  trading  activities  or use
derivative  instruments  to  manage  interest  rate  risk.  Instruments  such as
interest rate swaps, caps and floors may be utilized under certain interest rate
risk  scenarios in order to manage  interest rate risk.  Such  activities may be
permitted with the approval of the Board of Trustees, and management continually
evaluates the usefulness of such instruments in managing interest rate risk.

Analysis of Net Interest Income

         Net  interest  income  represents  the  difference  between  income  on
interest-earning  assets  and  expense  on  interest-bearing   liabilities.  Net
interest income is affected by the relative amounts of  interest-earning  assets
and interest-bearing liabilities, and the interest rates earned or paid on them.


                                       40

<PAGE>



         The following  table  presents,  for the periods  indicated,  the total
dollar amount of interest  income from the average  interest-earning  assets and
the resultant  yields  earned,  the total dollar  amount of interest  expense on
average  interest-bearing  liabilities and the resultant  rates paid,  expressed
both in dollars and  percentages  as well as the weighted  average yields earned
and rates paid. No tax equivalent  adjustments  were made. All average  balances
are daily average balances. Nonaccruing loans have been included in the table as
loans carrying zero yield.

<TABLE>
<CAPTION>
                           Average                                           Year Ended June 30,
                            Yield     ---------------------------------------------------------------------------------------------
                           Earned/               1998                               1997                              1996
                            Average   -----------------------------  -------------------------------   ----------------------------
                          Rate Paid at  Average  Interest             Average     Interest              Average      Interest
                            June 30, Outstanding  Earned/    Yield/  Outstanding   Earned/    Yield/   Outstanding   Earned/ Yield/
                             1998      Balance     Paid       Rate     Balance      Paid       Rate      Balance      Paid    Rate
                             ----      -------     ----       ----     -------      ----       ----      -------      ----    ----
                                                                         (Dollars in Thousands)
Interest-earning assets
<S>                          <C>      <C>        <C>           <C>     <C>        <C>           <C>     <C>        <C>         <C>  
 Loans receivable .........  8.09%    $404,781   $ 33,573      8.29%   $401,262   $ 33,166      8.27%   $390,273   $ 32,104    8.23%
 Securities available                                                                                                        
  for sale ................  6.18       30,336      1,933      6.37      19,330      1,253      6.48      14,350        872    6.08
 Investment securities ....  6.28       30,372      1,926      6.34      22,240      1,373      6.17      31,950      1,993    6.24
 Federal funds sold .......  5.50       13,321        739      5.55       4,641        245      5.28       2,255        127    5.63
 FHLB stock ...............  7.45        3,479        249      7.16       3,400        218      6.41       3,346        230    6.87
 Other interest-earning                                                                                                       
  assets ..................  6.00          184          3      1.63         416         30      7.21         967         57    5.89
                                       -------     ------               -------     ------               -------     ------
  Total interest-earning                                                                                                     
   assets .................  7.72      482,473     38,423      7.96     451,289     36,285      8.04     443,141     35,383    7.98
                                                   ------                           ------                           ------
Non-earning assets ........             18,714                           17,919                           17,264          
                                       -------                          -------                          -------
  Total assets ............           $501,187                         $469,208                         $460,405          
                                      ========                         ========                         ========          
Interest-bearing                                                                                                          
 liabilities                                                                                                              
 Savings accounts .........  3.00%    $120,959      3,623      3.00    $123,518      3,698      2.99    $123,976      3,718    3.00
 School savings accounts ..  5.50       15,112        837      5.54      11,895        661      5.56       8,271        460    5.56
 Money market accounts ....  3.32       18,163        569      3.13      15,607        447      2.86      17,089        488    2.86
 Demand deposits ..........  0.59       47,075        304      0.65      41,124        275      0.67      35,073        246    0.70
 Time deposits ............  5.78      230,794     13,483      5.84     215,183     12,487      5.80     214,420     12,829    5.98
 Escrow accounts ..........  2.00        7,065        114      1.61       7,396        120      1.62       7,249        126    1.74
 Borrowings ...............  6.05        5,467        332      6.07       2,392        133      5.56       4,694        297    6.33
                                       -------     ------               -------     ------               -------     ------
   Total interest-bearing                                                                                                 
    liabilities ...........  4.28      444,635     19,262      4.33     417,115     17,821      4.27     410,772     18,164    4.42
                                                   ------                           ------                           ------
Other liabilities .........              4,677                            5,033                            6,898          
Net worth .................             51,875                           47,060                           42,735          
                                       -------                          -------                           ------
  Total liabilities and                                                                                                   
   net worth ..............           $501,187                         $469,208                         $460,405          
                                      ========                         ========                         ========          
Net interest income .......                       $19,161                         $ 18,464                         $ 17,219
                                                  =======                         ========                         ========
Net interest rate
 spread(1) ................  3.44%                             3.63%                            3.77%                          3.56%
                             ====                              ====                             ====                           ==== 
Net earning assets(2) .....           $ 37,838                         $ 34,174                         $ 32,369          
                                      ========                         ========                         ========          
Net yield on average                                                                                                      
 interest-earning
 assets(3) ................                                    3.97%                            4.09%                          3.89%
                                                               ====                             ====                           ==== 
Average interest-earning                                                                                                        
 assets to average                                                                                     
 interest-bearing
 liabilities...............               1.09X                            1.08X                            1.08X            
                                                                                                       
</TABLE>
- ----------------
(1) Interest  rate  spread  represents  the  difference  between  the  yield  on
    interest-earning assets and the cost of interest-bearing liabilities.
(2) Net  earning  assets  represents  total  interest-earning  assets less total
    interest-bearing liabilities.
(3) Net  yield on  average  interest-earning  assets,  or net  interest  margin,
    represents net interest  income as a percentage of average  interest-earning
    assets.

                                       41

<PAGE>


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

<TABLE>
<CAPTION>
                                                Years Ended June 30,                          Years Ended June 30,
                                                    1998 vs. 1997                                 1997 vs. 1996
                                         ---------------------------------------    ---------------------------------------
                                                 Increase                                   Increase
                                                (Decrease)                                 (Decrease)
                                                  Due to                 Total               Due to                Total
                                         -----------------------       Increase     ---------------------         Increase
                                           Volume         Rate        (Decrease)     Volume          Rate        (Decrease)
                                           ------         ----        ----------     ------          ----        ----------
                                                                         (In Thousands)
Interest and dividend income from:
<S>                                      <C>            <C>            <C>           <C>            <C>            <C>     
Loans receivable................         $     292      $     115      $     407     $     908      $     154      $  1,062
Securities available for sale...               701            (21)           680           320             61           381
Investment securities...........               515             38            553          (600)           (20)         (620)
Federal Funds sold..............               481             13            494           126             (8)          118
FHLB............................                 5             26             31             4            (16)          (12)
Other interest-earning assets...               (11)           (16)           (27)          (38)            11           (27)
                                       -----------    -----------    -----------   -----------     ----------   -----------

   Total interest and dividend income        1,983            155          2,138           720            182           902
                                         ---------     ----------      ---------    ----------     ----------    ----------


Interest expense for:

Savings accounts................               (78)             2            (75)          (14)            (6)          (20)
School savings accounts.........               178             (2)           176           201             --           201
Money market accounts...........                77             44            122           (42)             1           (41)
Demand deposits.................                39            (10)            29            41            (12)           29
Time deposits...................               911             85            996            46           (385)         (342)
Escrow accounts.................                (5)            (1)            (6)            3             (9)           (6)
Borrowings......................               186             13            199          (131)           (33)         (164)
                                        ----------    -----------     ----------   -----------   ------------   -----------

               Total interest expense        1,310            131          1,441           104           (447)         (343)
                                        ----------    -----------     ----------   -----------    -----------  ------------

Net interest income.............        $      673    $        24     $      697    $      616     $      629     $   1,245
                                        ==========    ===========     ==========    ==========     ==========     =========
</TABLE>


                                       42

<PAGE>


Financial Condition

Comparison of June 30, 1998 and June 30, 1997

         Assets.  Total  assets at June 30,  1998 was $535.7  million,  up $44.0
million,  or 8.9% from the $491.7  million at June 30,  1997.  The  increase was
evenly divided with the loan portfolio,  up $14.3 million,  securities available
for sale up $13.2  million and  investment  securities  up $20.1  million.  This
growth in earning  assets was funded by an  increase  in  deposits  from  $429.4
million on June 30,  1997 to $449.5  million at June 30, 1998 and an increase in
borrowings of $19.9 million over the same period.  These  increases,  as well as
fluctuations in other asset and liability categories, are discussed below.

         Loans.  The overall  increase in total  loans is  primarily  made up of
increases in one to four family real estate and commercial business loans offset
by a decrease in consumer loans. One- to four-family real estate loans increased
$14.8  million,  from  $243.6  million  to $258.4  million.  The  growth in this
portfolio  is  primarily  a result  of the  Bank's  decision  to  retain  in its
portfolio  a limited  amount of 15 to 30 year fixed rate one to four family real
estate loans at a time when adjustable rate loans are less popular. A portion of
these loans were retained and match funded using  long-term FHLB  advances.  See
"Business  of Cohoes  Savings Bank --  Borrowings."  Commercial  business  loans
increased  from $12.1  million at June 30,  1997,  to $15.0  million at June 30,
1998.  Consumer  loans  decreased  $2.5 million to a balance of $49.7 million at
June 30, 1998 from $52.2 million at June 30, 1997. Most of this decrease relates
to a reduction in outstanding balances on home equity lines of credit.

         Allowance for Loan Losses. The allowance for loan losses increased from
$3.1 million at June 30, 1997 to $3.5  million at June 30, 1998,  an increase of
$428,000.  This  increase is the result of the $1.4 million  provision  for loan
losses  taken  in the year  ended  June  30,  1998  offset  by  $972,000  in net
charge-offs  for the same period.  The adequacy of the allowance for loan losses
is evaluated  quarterly by management based upon a review of significant  loans,
with particular  emphasis on nonperforming  and delinquent loans that management
believes  warrant  special  attention.  At June 30, 1998 the  allowance for loan
losses provided coverage of 62.5% of total nonperforming loans, up from 46.4% at
June 30, 1997.  The balance of the  allowance is maintained at a level which is,
in management's judgment,  reflective of the amount of risk inherent in the loan
portfolio.  See  "Business  of the Bank - Asset  Quality  -  Allowance  for Loan
Losses."

         Securities Available for Sale and Investment  Securities.  The balances
of  securities  available  for  sale  and  investment  securities  (collectively
"securities") increased from $35.5 million and $25.3 million,  respectively,  at
June 30, 1997 to $48.7 million and $45.4 million,  respectively,  as of June 30,
1998.  These  increases  were the result of the purchase of securities  totaling
$82.9 million offset by paydowns,  maturities  and calls of securities  totaling
$49.5 million and sales  totaling  $60,000  during the year ended June 30, 1998.
Management's intention is to continue purchasing securities with available funds
in excess of loan demand.  During the year ended June 30, 1998,  loan demand was
stronger than in fiscal 1997.

         Bank Premises and Equipment. The balance of bank premises and equipment
decreased  from $7.7  million at June 30, 1997 to $7.3 million at June 30, 1998.
This  decrease  was a  result  of  approximately  $763,000  in  computer-related
expenditures offset by $1.1 million in depreciation.

         Other  Real  Estate  Owned.  The  balance of other  real  estate  owned
decreased  from $1.9  million at June 30, 1997 to $509,000 at June 30,  1998,  a
decrease of approximately $1.4 million. The majority of this decrease relates to
the sale in September 1997 of the Bank's largest ORE property that had a balance
of $1.0 million at June 30, 1997.

         Deposits.  Total deposits increased $20.1 million, or 4.7%, from $429.4
million  at June 30,  1997 to $449.5  million  at June 30,  1998.  Of this total
increase,  time deposits  increased  $743,000 (.3%),  savings accounts increased
$1.7 million (1.4%),  school savings  accounts  increased $3.3 million  (24.1%),
money market  accounts  increased  $6.2  million  (40.3%),  and demand  accounts
increased $8.1 million (17.7%).


         Borrowings.  The balance of borrowings  increased  $19.9 million all of
which was the result of new  borrowings  during the year ended June 30,  1998 as
the bank matched financed portfolioed fixed-rate loans with these borrowings.

                                       43

<PAGE>


Ten year fixed rate,  fifteen year  amortizing FHLB borrowings were used to fund
certain fixed rate one to four family real estate loans.

Comparison of June 30, 1997 and June 30, 1996

         Assets. Total assets at June 30, 1997 stood at $491.7 million, up $28.3
million,  or 6.1%,  from  $463.4  million at June 30,  1996.  The  increase  was
concentrated in the loan portfolio which increased $4.6 million, ending June 30,
1997 at $398.5 million and securities  available for sale which  increased $14.6
million,  ending  June 30,  1997 at $35.5  million.  This  growth  in loans  and
securities  was funded by an increase of $24.9  million in deposits  from $404.5
million on June 30, 1996 to $429.4 million at June 30, 1997.  These increases as
well as  fluctuations  in other asset and  liability  categories  are  discussed
below.

         Loans.  The overall  increase in total  loans is  primarily  made up of
increases in one- to four-family  real estate loans,  offset by decreases in the
Bank's commercial real estate and commercial  business loans.  Total one to four
family real estate loans  increased $8.7 million,  or 3.7%,  which increased the
level of total residential real estate as a percentage of total loans from 59.1%
at June 30, 1996 to 60.6% at June 30,  1997.  Commercial  real estate loans fell
from $96.6  million at June 30, 1996 to $94.0  million at June 30, 1997. At June
30,  1997,  commercial  real  estate  loans  represented  23.4% of total  loans.
Commercial  business loans  decreased $1.2 million to a balance of $12.1 million
at June 30, 1997 from $13.3 million at June 30, 1996.  Commercial business loans
are loans to  businesses  which are either  unsecured or are secured by non-real
estate business assets.

         Allowance for Loan Losses. The allowance for loan losses decreased from
$3.2  million at June 30, 1996 to $3.1  million at June 30,  1997, a decrease of
$144,000.  This  decrease  is the result of a $1.3  million  provision  for loan
losses  taken in the year  ended  June 30,  1997  offset by $1.5  million in net
charge-offs for the same period. At June 30, 1997, the allowance for loan losses
provided coverage of 46.4% of total non-performing loans, up slightly from 41.7%
at June 30, 1996.  The balance of the  allowance is  maintained at a level which
is, in management's  judgment,  representative of the amount of risk inherent in
the Bank's loan portfolio. In determining the appropriate level of the allowance
for loan losses,  management  considers past and  anticipated  loss  experience,
evaluations  of  real  estate  collateral,   current  and  anticipated  economic
conditions, geographical concentration of loans, volume and type of lending, and
the  levels of  non-performing  and other  classified  loans.  The amount of the
allowance  is based on  estimates  and the  ultimate  losses  may vary from such
estimates.  Management  of the Bank  assesses the allowance for loan losses on a
quarterly  basis and makes  provisions  for loan losses in order to maintain the
adequacy of the allowance. See "Business of the Bank - Asset Quality - Allowance
for Loan Losses."

         Securities Available for Sale and Investment Securities. The balance of
securities  available for sale  increased from $20.9 million at June 30, 1996 to
$35.5  million  as of June  30,  1997.  The  balance  of  investment  securities
decreased  slightly  from $26.0  million at June 30, 1996 to $25.3 million as of
June 30, 1997. The increase in securities available for sale and slight decrease
in investment securities (collectively  "securities") during the year ended June
30, 1997 were driven by purchases of securities  totaling $28.7  million,  which
were offset by  paydowns,  maturities  and calls of  securities  totaling  $14.7
million and sales totaling $287,000.

         Bank Premises and Equipment. The balance of Bank premises and equipment
increased  from $6.9  million at June 30, 1996 to $7.7 million at June 30, 1997.
This  increase was a result of  expenditures  totaling $1.8 million for the most
part relating to the opening of four new branch  locations during the year ended
June 30, 1997 offset by $1.1 million in depreciation.

         Other  Real  Estate  Owned.  The  balance of other  real  estate  owned
increased  from  $421,000 at June 30, 1996 to $1.9 million at June 30, 1997,  an
increase of approximately  $1.5 million.  This increase  directly relates to the
addition  during  the year  ended June 30,  1997 of an ORE  property  that had a
balance of $1.0 million at June 30, 1997.

         Deposits.  Total deposits increased $24.9 million, or 6.2%, from $404.5
million  at June 30,  1996 to $429.4  million  at June 30,  1997.  Of this total
increase,  time deposits increased $20.6 million (9.8%), school savings accounts
increased $3.3 million (31.1%),  demand accounts increased $5.1 million (12.5%),
while savings  accounts  decreased $3.1 million (2.4%) and money market accounts
decreased $1.1 million (6.6%).

         Borrowings.  Borrowings  decreased  $2.1 million  during the year ended
June 30, 1997.  There were no borrowings  at June 30, 1997.  This decrease was a
result of an increase in deposit balances which exceeded loan demand.


                                       44

<PAGE>


Operating Results

Comparison of Year Ended June 30, 1998 and Year Ended June 30, 1997

         Net  Income.  Net  income  for the year  ended  June 30,  1998 was $4.1
million,  down from $4.6 million for the year ended June 30,  1997.  Noninterest
expense  increased  $1.5 million for the year ended June 30, 1998 as compared to
the  previous  year.  This  increase  was in part  offset by an  increase in net
interest income of $697,000 and a reduction in income tax expense of $322,000.

         Net Interest  Income.  Net interest  income for the year ended June 30,
1998 was $19.2  million,  up  $697,000  from the year  ended June  30,1997.  The
increase was  primarily  the result of the increase of $31.2  million in average
earning  assets from  $451.3  million for the year ended June 30, 1997 to $482.5
million for the same period in 1998. Average  interest-bearing  liabilities also
increased  $27.5 million during the same period.  The net impact of these volume
increases resulted in an increase in net interest income of $673,000. The Bank's
net  interest  margin for the year ended June 30, 1998 was 3.97%,  down 12 basis
points from 4.09% for the year ended June 30, 1997. The yield on average earning
assets  decreased  from  8.04%  to  7.96% ,  while  the  rate  paid  on  average
interest-bearing liabilities increased from 4.27% to 4.33%, producing a decrease
in net interest spread of 14 basis points from 3.77% during fiscal 1997 to 3.63%
during fiscal 1998.

         Interest  Income.  Interest income for the year ended June 30, 1998 was
$38.4  million,  up from $36.3 million for the  comparable  period in 1997.  The
largest  component of the Bank's interest income is interest on loans.  Interest
on loans  increased from $33.2 million for the year ended June 30, 1997 to $33.6
million  for the year ended June 30,  1998.  This  increase  of  $407,000 is the
result of both volume increases and rate increases. The average balance of loans
increased $3.5 million to $404.8  million,  while the yield on loans increased 2
basis points from 8.27% to 8.29%.  The increase in interest  earned on loans was
supplemented by increases in interest  earned on securities  available for sale,
investment  securities and federal funds. Interest income on these categories of
earning  assets  increased  $680,000,   $553,000  and  $494,000,   respectively.
Substantially  all of the  increases  in  interest  income on these  assets  are
attributed to increases in volume.  The average balance of securities  available
for sale  increased from $19.3 million for the year ended June 30, 1997 to $30.3
million for the year ended June 30, 1998. This increase in volume resulted in an
increase in interest  income of  $701,000.  The  average  balance of  investment
securities  increased  from  $22.2  million  in 1997 to $30.4  million  in 1998,
resulting in a $515,000  increase in interest income due to volume.  The average
balance of federal funds increased from $4.6 million in 1997 to $13.3 million in
1998.  The  increase  in the  volume of  federal  funds  resulted  in a $481,000
increase in  interest  income in the year ended June 30, 1998 as compared to the
year ended June 30, 1997. The changes in rates on securities available for sale,
investment  securities and federal  funds,  as well as the changes in volume and
rate on other categories of interest-earning assets was not significant.

         Interest Expense. Interest expense increased during the year ended June
30, 1998 to $19.3 million,  up from $17.8 million for the  comparable  period in
1997.  Substantially  all of the  Bank's  interest  expense  is from the  Bank's
interest-bearing  deposits. The largest category of interest-bearing deposits is
time  deposits.  Interest paid on time deposits for the year ended June 30, 1998
was $13.5 million, up $1.0 million from the $12.5 million in 1997. This increase
is the result of an  increase  in the  average  balance of time  deposits,  from
$215.2  million  in 1997 to $230.8  million in 1998 and an  increase  of 4 basis
points in the rates paid on these  deposits from 5.80% in 1997 to 5.84% in 1998,
primarily due to  competitive  market  conditions.  Interest  expense on savings
accounts was  relatively  flat,  decreasing  $75,000  from 1997 to 1998,  almost
entirely attributed to a reduction in the average balance of savings accounts of
$2.6 million as depositors  sought  higher  yielding  investment  opportunities.
Interest on school savings accounts  increased  $176,000,  from $661,000 for the
year  ended  June 30,  1997 to  $837,000  for the  year  ended  June  30,  1998,
substantially  all of which was the result of an increase in the average balance
of school savings  accounts of $3.2 million.  Interest on money market  accounts
increased  $122,000,  from $447,000 for the year ended June 30, 1997 to $569,000
for the year ended June 30, 1998.  The increase is  attributed to an increase in
the  average  balance of money  market  accounts  of $2.6  million as well as an
increase of 27 basis  points in the rates paid on these money  market  accounts,
from 2.86% to 3.13% in  compliance  with the Bank's  strategy  to attract  money
market accounts and remain  competitive in its primary market area.  Interest on
borrowings  for the year ended June 30, 1998 was  $332,000,  up from $133,000 in
1997.  Most of this  increase  was  attributable  to an  increase in the average
balance of borrowings, from $2.4

                                       45

<PAGE>


million  in 1997 to $5.5  million  in 1998 as the Bank  attempted  to match fund
fixed rate residential  loans with borrowings.  Fluctuations in interest expense
on other categories of interest-bearing liabilities were not significant.

         Provision  for Loan  Losses.  The  provision  for loan  losses  of $1.4
million  in the year  ended  June 30,  1998  remained  consistent  with the $1.3
million  provision in the year ended June 30, 1997.  The amount of the provision
is attributed to the $13.3 million increase in outstanding loans tempered by the
reduction in the level of net  charge-offs  from $1.5 million for the year ended
June 30, 1997 to $972,000 for the year ended June 30, 1998.

         Noninterest  Income.  Total noninterest  income for the year ended June
30, 1998 was $2.7 million,  relatively  unchanged  from the $2.8 million for the
year ended June 30, 1997.  Service charges on deposits declined only slightly to
$746,000 for the year ended June 30, 1998, from $765,000 for the year ended June
30, 1997.  Loan servicing  revenue  declined  $73,000 from $568,000 for the year
ended June 30, 1997 to $495,000  for the year ended June 30,  1998.  The decline
relates  to a  reduction  in the  balance  of loans  serviced  for others due to
repayments on such loans exceeding loan sales during 1998. Fluctuations in other
noninterest income categories were not significant.

         Noninterest  Expense.  Total noninterest expense increased $1.5 million
to $13.8 million for the year ended June 30, 1998, up from $12.3 million for the
comparable  period in 1997.  Increases  in  compensation  and  benefits  of $1.1
million,  occupancy of $193,000  and  advertising  of $123,000  were the primary
contributors to the overall increase.  The increase in compensation and benefits
is the result of a decrease  in the  post-retirement  benefit  expense  based on
revised  actuarial  assumptions in 1997, the recognition of a full year's salary
expense for employees at the four new branch  locations opened in the year ended
June 30, 1997, an increase in the cost of health insurance  benefits of $114,000
as well as general  merit  increases  for the Bank's  employees  during the year
ended June 30, 1998. The increase in occupancy is directly  attributed to a full
year's cost associated with the opening of the four branch  locations  mentioned
above.  The increase in  advertising  is generally the result of the  additional
cost of customer  binders,  brochures  and media print for the  introduction  of
imaging  for all demand  account  products  during  the month of June 1998.  The
remaining  categories  of  noninterest  expense did not  experience  significant
fluctuation.

         Income Tax Expense.  Income tax expense decreased from $3.0 million for
the year ended June 30, 1997 to $2.7 million for the comparable  period in 1998.
The  reduction is primarily the result of less income before income tax expense,
$6.7 million in 1998 as compared to $7.6 million in 1997.

Comparison of Year Ended June 30, 1997 and Year Ended June 30, 1996

         Net  Income.  Net  income  for the year  ended  June 30,  1997 was $4.6
million,  up from $4.4  million for the year ended June 30,  1996.  Net interest
income increased $1.2 million and noninterest  income increased $323,000 for the
year ended June 30, 1997 as compared to the previous year.  These increases were
in part  offset by  increases  in the  provision  for loan  losses of  $835,000,
noninterest expense of $395,000 and income tax expense of $90,000.

         Net Interest  Income.  Net interest  income for the year ended June 30,
1997 was $18.5  million,  up $1.2 million from the year ended June 30,1996.  The
increase  was  partially  the result of the  increase of $8.2 million in average
earning  assets from  $443.1  million for the year ended June 30, 1996 to $451.3
million for the same period in 1997. Interest-bearing liabilities also increased
during  the same  period,  up $6.3  million.  The net  impact  of  these  volume
increases  resulted in an  increase  in net  interest  income of  $616,000.  Net
interest  income  also  increased  by  $629,000  due to  changes in the yield on
average  earning assets and rate paid on average  interest-bearing  liabilities.
The yield on average  earning assets  increased  from 7.98% to 8.04%,  while the
rate paid on average interest-bearing liabilities decreased from 4.42% to 4.27%.
The Bank's net interest margin for the year ended June 30, 1997 was 4.09%, up 20
basis points from 3.89% for the year ended June 30, 1996.

         Interest  Income.  Interest income for the year ended June 30, 1997 was
$36.3  million,  up from $35.4 million for the  comparable  period in 1996.  The
largest  component  of interest  income is interest on loans.  Interest on loans
increased  from $32.1  million for the year ended June 30, 1996 to $33.2 million
for the year ended June 30, 1997. This increase of $1.1 million is primarily the
result of an $11.0  million  increase in the average  balance of loans to $401.3
million,  while the yield on loans increased 4 basis points from 8.23% to 8.27%.
The increase in interest on loans was complemented by an increase in interest on
securities available for sale, offset by a decrease in interest on investment

                                       46

<PAGE>



securities.  Interest income on securities available for sale increased $381,000
while interest  income on investments  fell $620,000.  Substantially  all of the
increases in interest income on securities  available for sale are attributed to
higher volume.  The average  balance of securities  available for sale increased
from $14.4  million  for the year ended June 30,  1996 to $19.3  million for the
year ended June 30,  1997.  This  increase in volume  resulted in an increase in
interest  income of  $320,000.  The  average  balance of  investment  securities
decreased  from $32.0 million in 1996 to $22.2  million in 1997,  resulting in a
$600,000 decrease in interest income due to volume as the Bank used liquidity to
fund  increased  loan demand.  The changes in rates on securities  available for
sale and investment  securities account for the remainder of the fluctuations in
interest  income on these  asset  categories.  The changes in volume and rate on
other categories of interest-earning assets were not significant.

         Interest Expense. Interest expense decreased during the year ended June
30, 1997 to $17.8 million,  down from $18.2 million for the comparable period in
1996.  Substantially  all of the  Bank's  interest  expense  is from the  Bank's
interest-bearing  deposits. The largest category of interest-bearing deposits is
time  deposits.  Interest on time  deposits for the year ended June 30, 1997 was
$12.5  million,  down $342,000 from the $12.8 million in 1996.  This decrease is
primarily the result of a decrease of 18 basis points in the rates paid on these
deposits from 5.98% in 1996 to 5.80% in 1997,  reflecting the general decline in
market  interest  rates,  offset by a slight  increase in the average balance of
time  deposits of $763,000 due to a decline in general  market  rates.  Interest
expense on savings accounts was relatively flat, decreasing $20,000 from 1996 to
1997,  primarily  attributable  to a reduction in the average balance of savings
accounts of $458,000.  Interest on school savings accounts  increased  $201,000,
from  $460,000  for the year ended June 30, 1996 to $661,000  for the year ended
June 30, 1997,  substantially  all of which was the result of an increase in the
average  balance  of  school  savings  accounts  of $3.6  million.  Interest  on
borrowings for the year ended June 30, 1997 was $133,000,  down from $297,000 in
1996.  Most of this  decrease  was  attributable  to a decrease  in the  average
balance  of  borrowings,  from $4.7  million  in 1996 to $2.4  million  in 1997.
Fluctuations  in  interest  expense  on  other  categories  of  interest-bearing
liabilities were not significant.

         Provision for Loan Losses. The provision for loan losses increased from
$490,000 in the year ended June 30, 1996 to $1.3  million in the year ended June
30, 1997.  This increase is primarily the result of increases in net charge-offs
from  $374,000  for the year ended June 30,  1996 to $1.5  million  for the year
ended June 30, 1997. The increase in net charge-offs combined with the continued
growth of the loan portfolio, continued economic weaknesses in the Bank's market
area,  declining real estate values  securing much of the loan portfolio as well
as management's  evaluation of the prospects for its market area resulted in the
increase in the provision.  See "Business of the Bank - Asset Quality  Allowance
for Loan Losses."

         Noninterest Income. Total noninterest income increased $323,000 for the
year ended June 30, 1997 as  compared  to the same  period in 1996.  Income from
service  charges on deposits  increased  only  slightly to $765,000 for the year
ended June 30,  1997,  from  $741,000  for the year ended  June 30,  1996.  Loan
servicing  revenue  decreased  $37,000 from  $605,000 in the year ended June 30,
1996 to  $568,000  in the year ended June 30,  1997.  The  decline  relates to a
reduction in the balance of loans  serviced  for others.  Net gain (loss) on the
sale of mortgage loans  increased from a loss of $20,000 for the year ended June
30,  1996  to a gain of  $106,000  for the  year  ended  June  30,  1997.  Other
noninterest  income increased from $1.1 million for the year ended June 30, 1996
to $1.4 million for the year ended June 30, 1997.  This  increase was the result
of  increases  in  ATM  fees,  loan  assignment  fees,  rents  collected  on ORE
properties and gains on the sale of securities.

         Noninterest  Expense.  Total noninterest  expense increased $395,000 to
$12.3  million for the year ended June 30, 1997,  up from $11.9  million for the
comparable  period in 1996.  The  increase in  occupancy  of $246,000  and other
noninterest  expense of $162,000  were the primary  contributors  to the overall
increase.  The decrease in compensation and benefits resulted from general merit
increases for the Bank's employees  during the year ended June 30, 1997,  offset
by a decrease in the post-retirement  benefit expense based on revised actuarial
assumptions.  The increase in occupancy was directly attributed to the increased
lease expense  associated  with the opening of four new branch  locations in the
year  ended  June 30,  1997.  The  increase  in other  noninterest  expense  was
generally attributed to an increase in legal fees associated with the collection
and foreclosure of delinquent loans.


                                       47

<PAGE>


         Income Tax Expense.  Income tax expense increased from $2.9 million for
the year ended June 30, 1996 to $3.0 million for the comparable  period in 1997.
The  increase  is the result of more  income  before  income tax  expense,  $7.6
million in 1997 as compared to $7.3 million in 1996.

Liquidity and Capital Resources

         Liquidity.  Liquidity is defined as the ability to generate  sufficient
cash  flow to  meet  all  present  and  future  funding  commitments,  depositor
withdrawals and operating  expenses.  Management  monitors the Bank's  liquidity
position  on  a  daily  basis  and  evaluates  its  ability  to  meet  depositor
withdrawals or make new loans or  investments.  The Bank's liquid assets include
cash and cash  equivalents,  investment  securities that mature within one year,
and its portfolio of securities available for sale. At June 30, 1998, the Bank's
liquid assets as a percentage of deposits which have no withdrawal restrictions,
time deposits which mature within one year, and short-term borrowings was 16.8%.

         The  Bank's  cash  inflows  result   primarily  from  loan  repayments,
maturities,  calls and paydowns of  securities,  new  deposits,  and to a lesser
extent,  drawing  upon the Bank's  credit  lines with the FHLB of New York.  The
Bank's  cash  outflows  are  substantially  new  loan  originations,  securities
purchases, and deposit withdrawals.  The timing of cash inflows and outflows are
closely  monitored by management  although  changes in interest rates,  economic
conditions,  and competitive  forces strongly impact the predictability of these
cash flows.  The Bank attempts to provide stable and flexible sources of funding
through the  management  of its  liabilities,  including  core deposit  products
offered  through its branch  network as well as with limited use of  borrowings.
Management  believes that the level of the Bank's  liquid  assets  combined with
daily  monitoring  of inflows and outflows  provide  adequate  liquidity to fund
outstanding  loan  commitments,   meet  daily  withdrawal  requirements  of  our
depositors, and meet all other daily obligations of the Bank.

         Capital.  Consistent  with its goals to operate a sound and  profitable
financial organization, the Bank actively seeks to maintain a "well capitalized"
institution  in accordance  with  regulatory  standards.  Total equity was $53.3
million at June 30, 1998, 9.9% of total assets on that date. As of June 30, 1997
and 1996,  total equity was $49.1 million and $44.3  million,  respectively,  or
10.0% and 9.6% of total assets at the respective dates. As of June 30, 1998, the
Bank exceeded all of the capital requirements of the FDIC. The Bank's regulatory
capital  ratios at June 30, 1998 were as  follows:  Tier I  (leverage)  capital,
10.6%; Tier I risk-based capital,  16.0%; and Total risk-based  capital,  17.1%.
The regulatory  capital minimum  requirements to be considered well  capitalized
are 5.0%, 6.0%, and 10.0%, respectively.

Impact of the Year 2000

   
         General.  The year  2000  ("Y2K")  issue  confronting  the Bank and its
suppliers,  customers,  customers'  suppliers  and  competitors  centers  on the
inability of computer systems to recognize the year 2000. Many existing computer
programs  and systems  originally  were  programmed  with six digits  dates that
provided only two digits to identify the calender  year in the date field.  With
the impending new  millennium,  these programs and computers will recognize "00"
as the year 1900 rather than the year 2000.

         Financial  institution  regulators  recently have increase  their focus
upon  Y2K   compliance   issues  and  have  issued   guidance   concerning   the
responsibilities  of senior  management  and  directors.  The Federal  Financial
Institutions  Examination  Council  ("FFIEC")  has  issued  several  interagency
statements  on  Y2K  Project  Management  Awareness.  These  statements  require
financial  institutions to, among other things,  examine the Y2K implications of
their  reliance on vendors and with respect to data  exchange and the  potential
impact of the Y2K  issue on their  customers,  suppliers  and  borrowers.  These
statements also require each federally regulated financial institution to survey
its  exposure,  measure  risk and  prepare a plan to address  the Y2K issue.  In
addition,  the  federal  banking  regulators  have issued  safety and  soundness
guidelines to be followed by insured depository institutions,  such as the Bank,
to assure  resolution of any Y2K  problems.  The federal  banking  agencies have
asserted that Y2K testing and  certification is a key safety and soundness issue
in conjunction with regulatory  examinations  and, thus, that an  institutions's
failure to  address  appropriately  the Y2K issue  could  result in  supervisory
action,  including the reduction of the institutions's  supervisory ratings, the
denial of applications for approval of mergers or acquisitions or the imposition
of civil money penalties.
    

                                       48
<PAGE>

   
         Risk. Like most financial institutions service providers,  the Bank and
its  operations  may be  significantly  affected  by the  Y2K  issue  due to its
dependence on technology and date-sensitive data. Computer software and hardware
and other equipment, both within and outside the Bank's direct control and third
parties with whom the Bank electronically or operational  interfaces  (including
without  limitation  its  customers  and third party  vendors)  are likely to be
affected.  If computer  systems are not modified in order to be able to identify
the year  2000,  many  computer  applications  could  fail or  create  erroneous
results.  As a result,  many calculations  which rely on date field information,
such as  interest,  payment or due dates and other  operating  functions,  could
generate  results  which  are  significantly   misstated,  and  the  Bank  could
experience an inability to process transactions, prepare statements or engage in
similar normal business activities.  Likewise,  under certain  circumstances,  a
failure to adequately address the Y2K issue could adversely affect the viability
of the Bank's suppliers and creditors and the creditworthiness of its borrowers.
Thus, if not adequately  addressed,  the Y2K issue could result in a significant
adverse impact on the Bank's  operations  and, in turn, its financial  condition
and result of operations.

         State of Readiness.  During November 1997, the Bank formulated its plan
to address  the Y2K issue.  Since  that time,  the Bank has taken the  following
steps:

          o    Established    senior    management     advisory    and    review
               responsibilities;

          o    Completed  a  Bank-wide  inventory  of  applications  and  system
               software;

          o    Built an internal  tracking  database for  application and vendor
               software;

          o    Developed  compliance  plans  and  schedules  for  all  lines  of
               business;

          o    Initiated vendor compliance verification;

          o    Begun  awareness and education  activities for employees  through
               existing internal communication channels; and

          o    Developed a process to respond to customer  inquiries  as well as
               help educate customers on the Y2K issue.

The following paragraphs summarize the phases of the Bank's Y2K plan:

         Awareness Phase.  The Bank formally  established a Y2K plan headed by a
senior  manager,  and a project team was  assembled  for  management  of the Y2K
project.  The project  team created a plan of action that  includes  milestones,
budget estimates,  strategies,  and methodologies to track and report the status
of the  project.  Members of the  project  team also  attended  conferences  and
information  sharing  sessions  to gain  more  insight  into the Y2K  issue  and
potential strategies for addressing it. This phase is substantially complete.
    

                                       49
<PAGE>

   
         Assessment  Phase.  The Bank's  strategies were further  developed with
respect  to how the  objectives  of the Y2K plan  would be  achieved,  and a Y2K
business  risk  assessment  was made to  quantify  the  extent of the Bank's Y2K
exposure. A corporate inventory (which is periodically updated as new technology
is acquired and as systems progress through  subsequent phases) was developed to
identify and monitor Y2K readiness for information systems (hardware,  software,
utilities  and  vendors) as well as  environmental  systems  (security  systems,
facilities,  etc.).  Systems  were  prioritized  based on  business  impact  and
available  alternatives.  Mission  critical  systems  supplied  by vendors  were
researched to determine Y2K readiness. If Y2K-ready versions were not available,
the Bank began identifying functional  replacements which were either upgradable
or currently Y2K- ready,  and a formal plan was developed to repair,  upgrade or
replace all mission critical systems. This phase is substantially complete.

         Beginning in October 1998, all unsecured  credits greater than $100,000
were sent a questionnaire developed by the Bank's credit administration staff to
evaluate Y2K exposure.  The Bank also contacted its most  significant  borrowers
informing them of the Y2K issue.  Because the Bank's loan portfolio is primarily
real  estate-based  and is diversified  with regard to individual  borrowers and
types of businesses,  and the Bank's  primary  market area is not  significantly
dependent on one employer or industry,  the Bank does not expect any significant
or  prolonged  Y2K-related  difficulties  that will affect net  earnings or cash
flow. As part of the current credit approval process,  all new and renewed loans
are evaluated for Y2K risk.

         Renovation  Phase.  The Bank's  corporate  inventory  revealed that Y2K
upgrades were available for all vendor supplied  mission critical  systems,  and
all these Y2K-ready  versions have been delivered and placed into production and
have entered the validation  process (with the exception of hardware upgrades to
certain of the Bank's  automated  teller  machines and the voice  response  unit
("vru") which are expected to be completed by December 31, 1998).

         Validation  Phase. The validation phase is designed to test the ability
of hardware and software to accurately  process date  sensitive  data.  The Bank
currently  is in the  process of  validation  testing of each  mission  critical
system,  with the degree of completion of such testing ranging from 25% to 100%.
The Bank's  validation  phase is expected to be  completed by March 31, 1999 for
all mission critical systems.  During the validation testing process to date, no
significant  Y2K  problems  have been  identified  relating  to any  modified or
upgraded mission critical systems.

         Implementation  Phase. The Bank's plan calls for putting Y2K-ready code
into  production  before  having  actually  completed  Y2K  validation  testing.
Y2K-ready  modified or upgraded  versions  have been  installed  and placed into
production with respect to all mission  critical  systems (with the exception of
the  Bank's  automated  teller  machine  network  and vru as to  which  hardware
upgrades are expected to be completed and in production by December 31, 1998).

         Bank Resources Invested.  The Bank's Y2K project team has been assigned
the task of ensuring that all systems across the Bank are  identified,  analyzed
for Y2K  compliance,  corrected,  if  necessary,  tested,  and  changes put into
service  by the  end of  1998.  The  Y2K  project  team  members  represent  all
functional  areas  of  the  Bank,  including  branches,  data  processing,  loan
administration, accounting, item processing and operations, compliance, internal
audit,  human resources,  and marketing.  The team is headed by a vice president
who  reports  directly to a member of the Bank's  senior  management  team.  The
Bank's  Board of  Directors  oversees  the Y2K plan and  provides  guidance  and
resources to, and receives quarterly updates from, the Y2K project team.
    

                                       50
<PAGE>

   
         The Bank expenses all costs associated with the required system changes
as those costs are incurred,  and such costs are being funded through  operating
cash  flows.  The  total  cost of the Y2K  conversion  project  for the  Bank is
estimated  to be $109,000,  all of which were  incurred and expensed by the Bank
through June 30, 1998. The Bank does not expect significant  increases in future
data processing costs related to Y2K compliance.

         Contingency  Plans.  During  the  assessment  phase,  the Bank began to
develop back-up or contingency  plans for each of its mission critical  systems.
Virtually all of the Bank's  mission  critical  systems are dependent upon third
party  vendors  or  service  providers,  therefore,  contingency  plans  include
selecting a new vendor or service  provider and  converting to their system.  In
the event a current  vendor's system fails during the validation phase and it is
determined  that the vendor is unable or unwilling  to correct the failure,  the
Bank will  convert  to a new  system  from a  pre-selected  list of  prospective
vendors.  In each such case,  realistic  trigger dates have been  established to
allow for
orderly and successful conversions.  For some systems, contingency plans consist
of using  spreadsheet  software or  reverting  to manual  systems  until  system
problems can be corrected.  Although the Bank has been informed that each of its
primary vendors anticipates that all mission critical systems either are or will
timely be Y2K-ready, no warranties have been received from such vendors.
    

                                       51
<PAGE>


Impact of Inflation and Changing Prices

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


Impact of New Accounting Standards/ Existing Pronouncements to be Adopted by the
Holding Company

         In November  1993,  the AICPA issued  Statement of Position  93-6 ("SOP
93-6"),  "Employers'  Accounting for Employee Stock Ownership  Plans",  which is
effective for years  beginning  after  December 15, 1993.  SOP 93-6 requires the
measure of compensation  expense recorded by employers for leveraged ESOPs to be
the fair value of ESOP shares committed to be released.  The Holding Company has
adopted an ESOP in connection with the Conversion, which is expected to purchase
8% of the Holding  Company  Common  Stock  issued in the  Conversion,  including
shares  issued to the  Foundation.  Under SOP 93-6,  the  Holding  Company  will
recognize  compensation  cost equal to the average fair value of the ESOP shares
during the periods in which they become committed to be released. Employers with
internally  leveraged ESOPs such as the Holding Company will not report the loan
receivable  from the ESOP as an asset and will not report the ESOP debt from the
employer as a  liability.  The effects of SOP 93-6 on future  operating  results
cannot be determined at this time.

         In November 1995, the FASB issued SFAS No. 123,  "Accounting  for Stock
Based  Compensation"  ("SFAS No. 123").  This  statement  establishes  financial
accounting standards for stock-based  employee  compensation plans. SFAS No. 123
permits the Holding  Company to choose  either a new fair value based  method or
the Accounting  Principles Board ("APB") Opinion 25 intrinsic value based method
of  accounting  for its  stock-based  compensation  arrangements.  SFAS No.  123
requires pro forma  disclosures of net income and earnings per share computed as
if the fair value  based  method had been  applied in  financial  statements  of
companies  that follow  accounting for such  arrangements  under APB Opinion 25.
SFAS No. 123 applies to all stock-based employee  compensation plans in which an
employer  grants  shares of its stock or other equity  instruments  to employees
except for employee stock ownership plans. SFAS No. 123 also applies to plans in
which the employer incurs liabilities to employees in amounts based on the price
of the  employer's  stock,  (e.g.,  stock option plans,  stock  purchase  plans,
restricted  stock plans,  and stock  appreciation  rights).  The Statement  also
specifies  the  accounting  for  transactions  in which a company  issues  stock
options or other equity instruments for services provided by non-employees or to
acquire goods or services from outside suppliers or vendors. The Holding Company
expects to utilize the  intrinsic  value based method  prescribed by APB Opinion
No. 25. Accordingly,  the impact of adopting this Statement will not be material
to the Holding Company's consolidated financial statements.

         In February 1997,  the FASB issued SFAS No. 128,  "Earnings per Share".
SFAS No. 128  establishes  standards for computing and  presenting  earnings per
share  ("EPS").  This  Statement  supersedes  APB Opinion No. 15,  "Earnings per
Share" and related  interpretations.  SFAS No. 128 replaces the  presentation of
primary  EPS  with  the  presentation  of  basic  EPS.  It  also  requires  dual
presentation  of basic and diluted EPS on the face of the income  statement  for
all entities with complex capital  structures and requires a  reconciliation  of
the numerator and denominator of the diluted EPS computation.

         Basic  EPS  excludes  dilution  and  is  computed  by  dividing  income
available to common stockholders by the weighted average number of common shares
outstanding  for the period.  Unvested  restricted  stock awards are  considered
outstanding common shares and included in the computation of basic EPS as of the
date that they are fully  vested.  Diluted EPS reflects the  potential  dilution
that could occur if  securities  or other  contracts  to issue common stock were
exercised or  converted  into common stock or resulted in the issuance of common
stock  that  then  shared in the  earnings  of the  entity.  This  Statement  is
effective for financial statements issued for periods ending after December 15,

                                       52

<PAGE>


1997,  including interim periods.  The Holding Company will adopt this Statement
for all financial statements prepared after the Conversion.

         In  February  1997,  the FASB  issued  SFAS  No.  129,  "Disclosure  of
Information about Capital Structure", which establishes standards for disclosure
about an entity's capital structure.  In accordance with SFAS No. 129, companies
will be required to provide in the financial  statements a complete  description
of all aspects of their  capital  structure,  including  call and put  features,
redemption requirements and Conversion options. The disclosures required by SFAS
No. 129 are for financial statements for periods ending after December 15, 1997.
The Holding  Company  will adopt this  Statement  for all  financial  statements
prepared after the Conversion

         In June 1997,  the FASB issued SFAS No. 130,  "Reporting  Comprehensive
Income".  SFAS No.  130  establishes  standards  for  reporting  and  displaying
comprehensive income. SFAS No. 130 states that comprehensive income includes the
reported  net income of an  enterprise  adjusted  for items  that are  currently
accounted for as direct entries to equity, such as the mark to market adjustment
on securities  available for sale,  foreign  currency items and minimum  pension
liability  adjustments.  This Statement is effective for both interim and annual
periods after December 15, 1997. Management  anticipates developing the required
information in accordance with this new Statement.

         In June 1997, the FASB issued SFAS No. 131,  "Disclosure about Segments
of an Enterprise and Related  Information".  SFAS No. 131 establishes  standards
for reporting by public  companies about  operating  segments of their business.
SFAS No. 131 also establishes  standards for related  disclosures about products
and services,  geographic areas and major customers. This Statement is effective
for periods beginning after December 15, 1997. At this time, management does not
anticipate  that the adoption of this  Statement will  significantly  impact the
Holding Company's financial reporting.

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

         In June 1998, the FASB issued SFAS No. 133  "Accounting  for Derivative
Instruments and Hedging Activities." This Statement  establishes  accounting and
reporting  standards for derivative  instruments,  including certain  derivative
instruments embedded in other contracts, and for hedging activities. It requires
that an entity  recognize all derivatives as either assets or liabilities in the
statement of financial  condition and measure those  instruments  at fair value.
The  accounting  for  changes in the fair value of a  derivative  depends on the
intended use of the derivative and the resulting designation.  SFAS No. 133 will
not impact the Bank's accounting or disclosures.


                                       53
<PAGE>


                         BUSINESS OF THE HOLDING COMPANY

   
         The  Holding  Company,  a  Delaware   corporation,   was  organized  in
September,  1998 at the  direction  of the Board of Trustees of the Bank for the
purpose  of  owning  all of the  outstanding  capital  stock  of the  Bank  upon
consummation of the Conversion. Upon consummation of the Conversion, the Holding
Company, as the sole stockholder of the Bank, will be a unitary savings and loan
holding  company  regulated  by the OTS. As a unitary  savings and loan  holding
company, the Holding Company generally has no restrictions on its activities. If
the Holding  Company  were to acquire  control of another  savings  association,
other than  through  merger or other  business  combination  with the Bank,  the
Holding  Company  would  thereupon  become a multiple  savings and loan  holding
company. See "Regulation--Holding Company Regulation."
    

         The Holding  Company is currently not an operating  company.  Following
the Conversion, in addition to directing, planning and coordinating the business
activities of the Bank, the Holding  Company will initially  invest the proceeds
of the  Conversion  primarily in federal  funds,  government  and federal agency
mortgage-backed securities, other debt securities,  equity securities,  deposits
of or loans to the Bank or a  combination  thereof.  In  addition,  the  Holding
Company  intends to fund the loan to the ESOP to enable the ESOP to  purchase up
to 8% of the  Common  Stock to be issued  in the  Conversion,  including  shares
issued to the  Foundation.  See "Use of  Proceeds."  In the future,  the Holding
Company may acquire or organize other  operating  subsidiaries,  including other
financial  institutions,  or it  may  merge  with  or  acquire  other  financial
institutions  and financial  services related  companies,  although there are no
current  plans  for  any  such   expansion.   Although   there  are  no  current
arrangements,  understandings or agreements  regarding any such opportunities or
transactions,  the Holding  Company will be in a position after the  Conversion,
subject to regulatory  limitations and the Holding Company's financial position,
to take advantage of any such acquisition and expansion  opportunities  that may
arise.  Initially,  the Holding  Company will neither own nor lease any property
but will instead use the  premises,  equipment  and  furniture of the Bank.  The
Holding  Company  does not  currently  intend to employ any  persons  other than
certain  officers  of the Bank who will  not be  separately  compensated  by the
Holding  Company.  The Holding Company may utilize the support staff of the Bank
from time to time, if needed.  Additional employees will be hired as appropriate
to the extent the Holding Company expands its business in the future.


                              BUSINESS OF THE BANK

General

         The  Bank  is  a  community-oriented  mutual  savings  bank  which  was
chartered by the State of New York in 1851.  The principal  business of the Bank
consists of attracting  retail  deposits from the general public and using those
funds,  together  with funds  from  operations  and,  to a much  lesser  extent,
borrowings,  to originate  primarily  one- to four-family  residential  mortgage
loans,  including home equity loans,  and, to a lesser extent,  multi-family and
commercial  real  estate,  consumer  and  commercial  business  loans.  The Bank
originates its loans  primarily in its market area and, to a lesser extent,  the
Bank  also  originates  commercial  real  estate  loans  in New York  City.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."  The  Bank  also  invests  in  mortgage-backed   securities,   U.S.
Government  and agency  obligations  and, to a limited  extent,  corporate  debt
securities.   Revenues  are  derived   primarily  from  interest  on  loans  and
securities.

         The Bank  offers a variety of deposit  accounts  having a wide range of
interest  rates and  terms.  The  Bank's  deposit  accounts  are  insured  up to
applicable  limits by the FDIC.  The Bank only solicits  deposits in its primary
market area and does not  currently  solicit  brokered  deposits.  The Bank is a
member of the FHLB of New York.

Market Area

   
         The Bank has been, and intends to continue to be, a  community-oriented
financial institution offering a variety of financial services to meet the needs
of the  communities  it serves.  The Bank's  primary market area is comprised of
Albany, Saratoga,  Schenectady, and Rensselaer Counties, and a portion of Warren
County in New York,  which are  serviced  through  the Bank's main office and 16
other full  service  banking  offices.  The Bank's  main office and seven of its
branch  offices  are  located  in  Albany  County.  Based  on  the  most  recent
information  available,  the  Bank had less  than 10% of total  bank and  thrift
deposits in its market area.
    

                                       54

<PAGE>

         The Bank's  primary  market area consists  principally  of suburban and
rural  communities  with  service,   wholesale/retail   trade,   government  and
manufacturing  serving  as the  basis of the  local  economy.  Service  jobs and
governmental jobs represent the largest type of employment in the Bank's primary
market  area,  with jobs in  wholesale/retail  trade  accounting  for one of the
largest employment  sectors.  Management believes that its market area continues
to show economic weakness with declining real estate values.

Lending Activities

         General. The Bank primarily originates fixed- and adjustable-rate, one-
to four-family mortgage loans,  including home equity lines of credit and second
mortgages,  secured by the  borrower's  primary  residence.  The Bank's  general
practice is to originate  fixed and adjustable rate mortgage loans with terms to
maturity between 5 and 30 years and until December 1997, sold  substantially all
its fixed rate mortgage loans on the secondary market.  Currently,  the Bank has
been  retaining  its  30-year  and  15-year  fixed rate  mortgage  loans for its
portfolio as the declining  interest rate environment has made it more difficult
to  originate  adjustable-rate  loans.  The Bank  retains  all  adjustable  rate
mortgage  loans in its  portfolio.  The Bank also  originates  multi-family  and
commercial real estate,  consumer and commercial business loans.  In-market loan
originations  are  generated  by eight  on-staff  loan  originators,  the Bank's
marketing efforts, which include print, radio and television advertising,  lobby
displays and direct  contact with local civic and  religious  organizations,  as
well as by the Bank's present  customers,  walk-in  customers and referrals from
real  estate  agents,  brokers  and  builders.  The Bank  also  has  established
relationships   with  certain  mortgage  brokers  that  take   applications  for
residential  mortgage loans (under Cohoes underwriting  guidelines) on behalf of
Cohoes.  During  fiscal 1998,  $5.2 million of the Bank's loans were  originated
through mortgage  brokers.  At June 30, 1998, the Bank's loan portfolio  totaled
approximately $416.3 million.

         The Bank originates  fixed and adjustable rate consumer loans.  ARM and
consumer  loans are originated in order to increase the percentage of loans with
more  frequent  terms  to  repricing  or  shorter   maturities   than  long-term
fixed-rate,   one-to   four-family   mortgage  loans.   See  "--Loan   Portfolio
Composition" and "-- One- to Four-Family Residential Real Estate Lending."

   
         Loan  applications  are  initially  considered  and approved at various
levels  of  authority,  depending  on the  type and  amount  of the  loan.  Bank
employees  with  lending  authority  are  designated,  and their  lending  limit
authority defined, by the Board of Trustees. The approval of the Bank's Board of
Trustees is required for any loans over $500,000. Pursuant to the Bank's lending
policy, certain senior officers may approve loans up to $500,000.
    

         The Bank is not  subject to state or federal  regulation  limiting  the
aggregate  amount of mortgage  loans it is  permitted to make to one borrower or
affiliated groups of borrowers.  New York law does require lending policies that
avoid  imprudent  mortgage  concentrations.  However,  the  aggregate  amount of
commercial loans that the Bank is permitted to make to any one borrower or group
of related  borrowers  is  generally  limited to 15% of  unimpaired  capital and
surplus.  At  June  30,  1998,  the  Bank's   loans-to-one-borrower   limit  was
approximately  $8.0 million.  On the same date,  the Bank had no borrowers  with
outstanding balances in excess of this amount.

         At June 30, 1998, the Bank's largest lending relationship  consisted of
five  loans  to a group of  borrowers  secured  by  professional  buildings  and
warehouse   space,   and  totaling  $3.9  million.   The  next  largest  lending
relationship  consisted  of six loans  aggregating  approximately  $3.3  million
primarily secured by an office building and a self-storage  facility.  The third
largest  lending  relationship  consisted of eight loans totaling  approximately
$3.3  million  secured by two mobile  home  parks and a car wash  facility.  The
fourth   largest   lending   relationship   consisted  of  four  loans  totaling
approximately  $3.2 million secured by a participation  in a shopping center and
office/apartment  building.  The fifth largest lending relationship consisted of
eight loans totaling  approximately  $2.6 million  secured by an office building
and  commercial   building  lots.  As  of  June  30,  1998,  each  of  the  five
relationships   discussed   above  were  performing  in  accordance  with  their
applicable terms.

         The types of loans that the Bank may  originate  are subject to federal
and state laws and regulations.  Interest rates charged by the Bank on loans are
affected by the demand for such loans, the supply of money available for lending
purposes  and the  rates  offered  by  competitors.  These  factors  are in turn
affected by, among other things,  economic conditions,  monetary policies of the
federal government, including the FRB, and tax policies.

                                       55

<PAGE>

     The following table sets forth the composition of the Bank's loan portfolio
in dollar amounts and as a percentage of the portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                                           June 30,
                               -----------------------------------------------------------------------------------------------------
                                      1998               1997                  1996                 1995                 1994
                               ------------------  ------------------  -------------------   ------------------   ------------------
                               Amount  % of Total  Amount  % of Total  Amount   % of Total   Amount  % of Total   Amount  % of Total
                               ------  ----------  ------  ----------  ------   ----------   ------  ----------   ------  ----------
                                                                       (Dollars in Thousands)
<S>                           <C>       <C>       <C>       <C>        <C>         <C>      <C>        <C>       <C>         <C>    
Real estate loans:
  One- to four-family
    real estate ............. $258,399   62.07%   $243,620     60.62%  $234,900     59.06%  $227,253     59.38%  $179,836     56.79%
  Multi-family and
    commercial real estate ..   93,229   22.39      93,979      23.39    96,623     24.29     86,659     22.65     77,642     24.52
                              --------   -----    --------    -------  --------    ------   --------    ------   --------     -----
    Total real estate loans .  351,628   84.46     337,599      84.01   331,523     83.35    313,912     82.03    257,478     81.31

Consumer loans:
  Home equity lines of
    credit ..................   21,976    5.28      25,205       6.27    27,342      6.87     30,792      8.05     31,741     10.02
  Conventional second
    mortgages ...............   15,093    3.63      14,069       3.50    11,111      2.79     10,765      2.81     10,444      3.30
  Automobile loans ..........    9,783    2.35       9,290       2.31     9,982      2.51      9,790      2.56      7,211      2.28
  Credit cards ..............    1,655    0.40       2,152       0.54     2,767      0.70      3,350      0.88      3,093      0.97
  Other consumer loans ......    1,184    0.28       1,438       0.36     1,776      0.45      2,117      0.55      2,131      0.67
                              --------   -----    --------     ------   -------    ------   --------    ------   --------    ------
    Total consumer loans ....   49,691   11.94      52,154      12.98    52,978     13.32     56,814     14.85     54,620     17.24

Commercial business loans ...   14,991    3.60      12,096       3.01    13,250      3.33     11,942      3.12      4,578      1.45
                              --------   -----    --------     ------   -------    ------   --------    ------   --------    ------
    Total loans .............  416,310  100.00%    401,849    100.00%   397,751    100.00%   382,668    100.00%   316,676    100.00%
                                        ======                ======               ======               ======               ======
Less:
  Net deferred loan
    origination fees and
    costs ...................      (18)               (214)                (532)                (447)                (246)
  Allowance for loan
    losses ..................   (3,533)             (3,105)              (3,249)              (3,133)              (3,011)
                              --------            --------              -------              -------             --------
    Total loans, net ........ $412,759            $398,530             $393,970             $379,088             $313,419
                              ========            ========             ========             ========             ========
</TABLE>

                                       56

<PAGE>

     The following  table shows the  composition of the Bank's loan portfolio by
fixed- and adjustable-rate at the dates indicated.

<TABLE>
<CAPTION>
                                                                            June 30,
                                                  -----------------------------------------------------------
                                                         1998                 1997                 1996
                                                  ------------------   ------------------   -----------------
                                                   Amount    Percent    Amount    Percent    Amount   Percent
                                                  --------   -------   --------   -------   -------   -------
                                                                     (Dollars in Thousands)
<S>                                               <C>        <C>       <C>        <C>       <C>       <C>  
Fixed Rate Loans
Real estate:
  One- to four-family real estate .............   $ 88,389    21.23%   $ 21,365     5.32%   $ 15,975    4.02%
  Multi-family and commercial real estate .....     42,274    10.15      51,859    12.90      64,369   16.18
                                                  --------   ------    --------   ------    --------  ------
    Total real estate loans ...................    130,663    31.38      73,224    18.22      80,344   20.20

Consumer:
  Home equity lines of credit .................         --       --          --       --          --      --
  Conventional second mortgages ...............     15,093     3.63      14,069     3.50      11,111    2.79
  Automobile loans ............................      9,783     2.35       9,290     2.31       9,982    2.51
  Credit cards ................................      1,655     0.40       2,152     0.54       2,767    0.70
  Other consumer loans ........................      1,184     0.28       1,438     0.36       1,776    0.45
                                                  --------   ------    --------   ------    --------  ------
    Total consumer loans ......................     27,715     6.66      26,949     6.71      25,636    6.45

Commercial business loans .....................      5,651     1.36       3,700     0.92       3,280    0.82
                                                  --------   ------    --------   ------    --------  ------
    Total fixed-rate loans ....................    164,029    39.40     103,873    25.85     109,260   27.47

Adjustable-Rate Loans
Real estate:
  One- to four-family real estate .............    170,010    40.84     222,255    55.31     218,925   55.04
  Multi-family and commercial real estate .....     50,955    12.24      42,120    10.48      32,254    8.11
                                                  --------   ------    --------   ------    --------  ------
    Total real estate loans ...................    220,965    53.08     264,375    65.79     251,179   63.15

Consumer:
  Home equity lines of credit .................     21,976     5.28      25,205     6.27      27,342    6.87
  Conventional second mortgages ...............         --       --          --       --          --      --
  Automobile loans ............................         --       --          --       --          --      --
  Credit cards ................................         --       --          --       --          --      --
  Other consumer loans ........................         --       --          --       --          --      --
                                                  --------   ------    --------   ------    --------  ------
    Total consumer loans ......................     21,976     5.28      25,205     6.27      27,342    6.87

Commercial business loans .....................      9,340     2.24       8,396     2.09       9,970    2.51
                                                  --------   ------    --------   ------    --------  ------
    Total adjustable-rate loans ...............    252,281    60.60     297,976    74.15     288,491   72.53
                                                   -------   ------    --------   ------    --------  ------
    Total loans ...............................    416,310   100.00%    401,849   100.00%    397,751  100.00%
                                                             ======               ======              ======
Less:
Net deferred loan origination fees and costs ..        (18)                (214)                (532)
Allowance for loan losses .....................     (3,533)              (3,105)              (3,249)
                                                  --------             --------             -------- 
    Total loans receivable, net ...............   $412,759             $398,530             $393,970
                                                  ========             ========             ========
</TABLE>

                                       57

<PAGE>

     The following table illustrates the contractual maturity of the Bank's loan
portfolio at June 30, 1998.  Mortgages  which have  adjustable  or  renegotiable
interest rates are shown as maturing in the period in which the contract is due.
The schedule does not reflect the effects of possible prepayments or enforcement
of due-on-sale clauses.

<TABLE>
<CAPTION>
                                Real Estate Loans                                      Consumer Loans
                           ---------------------------                  ---------------------------------------------
                           One- to four-  Multi-family    Commercial      Home equity      Conventional    Automobile
                              family       commercial   business loans  lines of credit  second mortgages     Loans
                           -------------  ------------  --------------  ---------------  ----------------  ----------
                                                         (Dollars in Thousands)
<S>                          <C>             <C>            <C>             <C>               <C>            <C>        
Amounts Due:
  0 months to 1 year .....   $     14        $18,965        $ 4,975         $    --           $   165        $  460  
After 1 year:                                                                                             
  1 to 2 years ...........         51          7,874          2,825              --               456         1,703  
  2 to 3 years ...........         84          6,488          1,380              --               810         2,582  
  3 to 5 years ...........        742          5,395          3,068              --             4,593         4,982  
  5 to 10 years ..........      9,401         34,418          1,578             221             7,135            26  
  10 to 15 years .........     41,247         10,151            200           3,736             1,926            30  
  Over 15 years ..........    206,860          9,938            965          18,019                 8            --  
                             --------        -------        -------         -------           -------        ------  
Total due after 1 year ...    258,385         74,264         10,016          21,976            14,928         9,323  
                             --------        -------        -------         -------           -------        ------  
Total amount due .........   $258,399        $93,229        $14,991         $21,976           $15,093        $9,783  
                             ========        =======        =======         =======           =======        ======  
Less:
  Net deferred loan
    origination fees
    and costs ............                                                                                                
  Allowance for loan
    losses ...............                                                                                                
                                                                                                                       
    Total loans
      receivable, net ....                                                                                                
</TABLE>

                               Consumer Loans                Total
                            -----------------------   ------------------
                                             Other              Weighted
                                           consumer              Average
                            Credit cards     loans     Amount     Rate
                            ------------   --------   --------  --------
                                       (Dollars in Thousands)
Amounts Due:            
  0 months to 1 year .....     $1,655       $   68    $ 26,302    8.52%
After 1 year:                                                        
  1 to 2 years ...........         --          145      13,054    9.40 
  2 to 3 years ...........         --          224      11,568    8.78 
  3 to 5 years ...........         --          114      18,894    8.42 
  5 to 10 years ..........         --          340      53,119    8.48 
  10 to 15 years .........         --          100      57,390    7.90 
  Over 15 years ..........         --          193     235,983    7.87 
                               ------       ------    --------           
Total due after 1 year ...         --        1,116     390,008    8.06 
                               ------       ------    --------           
Total amount due .........     $1,655       $1,184     416,310    8.09 
                               ======       ======                       
Less:                                                                
  Net deferred loan                                                  
    origination fees                                                  
    and costs ............                                 (18)          
  Allowance for loan                                                 
    losses ...............                              (3,533)          
                                                      --------           
    Total loans                                                      
      receivable, net ....                            $412,759           
                                                      ========           

                                       58

<PAGE>

     The following  table sets forth the dollar amounts in each loan category at
June 30, 1998 that are  contractually  due after June 30, 1999, and whether such
loans have fixed or adjustable interest rates.


                                                    Due after June 30, 1999
                                              ----------------------------------
                                                Fixed      Adjustable    Total
                                                        (In Thousands)
Residential real estate .................     $ 85,919     $172,466     $258,385
Commercial real estate ..................       26,412       47,852       74,264
                                              --------     --------     --------
          Total real estate loans .......      112,331      220,318      332,649

Commercial business loans ...............        4,984        5,032       10,016

Consumer loans
     Home equity lines of credit ........           --       21,976       21,976
     Conventional second mortgages ......       14,928           --       14,928
     Automobile loans ...................        9,323           --        9,323
     Credit cards .......................           --           --           --
     Other consumer loans ...............        1,116           --        1,116
                                              --------     --------     --------
          Total consumer loans ..........       25,367       21,976       47,343
                                              --------     --------     --------

          Total loans ...................     $142,682     $247,326     $390,008
                                              ========     ========     ========

Residential Real Estate Lending

     Cohoes'  residential  real  estate  loans  consist  of  primarily  one-  to
four-family, owner occupied mortgage loans. At June 30, 1998, $258.4 million, or
62.07% of Cohoes' total loans consisted of one- to four-family residential first
mortgage  loans.  At June 30,  1998,  approximately  $88.4  million or 21.23% of
Cohoes' one- to four-family  residential first mortgage loans provided for fixed
rates of interest  and for  repayment  of  principal  over a fixed period not to
exceed 30 years.  Cohoes does not  originate  fixed-rate  loans for terms longer
than 30 years. Cohoes' fixed-rate one- to four-family residential mortgage loans
are priced  competitively  with the  market.  Accordingly,  Cohoes  attempts  to
distinguish itself from its competitors based on quality of service.

     Cohoes generally underwrites its fixed-rate one- to four-family residential
first mortgage loans using Fannie Mae guidelines.  Until December 1997, the Bank
sold  substantially all fixed-rate  residential  mortgage loans it originated to
the secondary  market,  and continues to service the loans it sells.  Currently,
the Bank  generally  holds for  investment all adjustable and fixed rate one- to
four-family residential first mortgage loans it originates. In underwriting one-
to four-family  residential first mortgage loans, Cohoes evaluates,  among other
things,  the  borrower's  ability to make monthly  payments and the value of the
property securing the loan. Properties securing real estate loans made by Cohoes
are  appraised by  independent  fee  appraisers  approved by the Bank's Board of
Trustees.  Cohoes  requires  borrowers to obtain title  insurance,  and fire and
property  insurance  (including flood insurance,  if necessary) in an amount not
less than the amount of the loan or the replacement cost of the dwelling.

     The Bank currently offers one- and five-year  residential ARM loans with an
interest  rate that  adjusts  annually  after the initial  period,  based on the
change in the  corresponding  term United  States  Treasury  index.  These loans
provide  for up to a 2.0%  periodic  cap and a  lifetime  cap of 6.0%  over  the
initial rate. As a consequence  of using caps, the interest rates on these loans
may not be as rate sensitive as the Bank's cost of funds. Borrowers of ARM loans
are  generally  qualified at the initial  interest rate  (however,  for one-year
ARMs,  borrowers are qualified at the maximum rate after the first  adjustment).
The Bank offers one-year ARM loans that are convertible (from the second through
the fifth year of the loan) into fixed-rate loans with interest rates based upon
the then current  market rates.  ARM loans  generally  pose greater credit risks
than fixed-rate  loans,  primarily  because as interest rates rise, the required
periodic  payment by the borrower  rises,  increasing the potential for default.
However,  as of June 30, 1998, the Bank had not experienced higher default rates
on these loans relative to its other loans. See "--Asset  Quality-Non-Performing
Assets."

                                       59

<PAGE>

     The Bank's one- to  four-family  mortgage  loans do not contain  prepayment
penalties and do not permit  negative  amortization  of  principal.  Real estate
loans  originated by the Bank generally  contain a "due on sale" clause allowing
the Bank to declare the unpaid  principal  balance due and payable upon the sale
of the  security  property.  The Bank has waived the due on sale clause on loans
held in its portfolio  from time to time to permit  assumptions  of the loans by
qualified borrowers.

     Generally,  Cohoes does not originate  residential mortgage loans where the
ratio of the loan amount to the value of the  property  securing the loan (i.e.,
the "loan-to-value"  ratio) exceeds 95%. If the loan-to-value ratio exceeds 80%,
Cohoes generally requires that the borrower obtain private mortgage insurance in
amounts  intended  to reduce the Bank's  exposure to 80% or less of the lower of
the appraised value or the purchase price of the property securing the loan. See
"-- Loan Origination and Sale of Loans." In addition,  on occasion the Bank will
make a loan for the construction of the borrower's  primary  residence.  At June
30, 1998 the Bank had $1.7 million in loans  outstanding for the construction of
the borrower's residence.

Multi-Family and Commercial Real Estate Lending

     The Bank has engaged in  multi-family  and  commercial  real estate lending
secured primarily by apartment buildings, office buildings, nursing homes, strip
shopping  centers and mobile  home parks  located in the Bank's  primary  market
area.  At June  30,  1998,  the Bank  had  $93.2  million  of  multi-family  and
commercial  real  estate  loans,  representing  22.39% of the Bank's  total loan
portfolio.  As of June 30, 1998,  $25.8 million of this portfolio was secured by
property located in New York City.

     Multi-family  and  commercial  real estate  loans  generally  have terms to
maturity  that do not  exceed  20  years.  Cohoes'  current  lending  guidelines
generally  require that the property  securing a loan generate net cash flows of
at least  120% of debt  service  after the  payment of all  operating  expenses,
excluding  depreciation,  and the  loan-to-value  ratio not  exceed 80% on loans
secured  by such  properties.  As a result  of a  decline  in the  value of some
properties in the Bank's primary market area and due to economic conditions, the
current  loan-to-value  ratio of some commercial real estate loans in the Bank's
portfolio  may exceed the initial  loan-to-value  ratio,  and the  current  debt
service  ratio may  exceed the  initial  debt  service  ratio.  Adjustable  rate
multi-family and commercial real estate loans are generally  written as ten-year
balloon  loans,  which  adjust  after five years to a margin over the  five-year
United  States  Treasury  index,  and  amortize  over a term up to 20 years.  In
underwriting  commercial  real estate  loans,  the Bank  analyzes the  financial
condition of the borrower,  the borrower's  credit history,  the reliability and
predictability of the net income generated by the property securing the loan and
the  value  of  the  property  itself.  The  Bank  generally  requires  personal
guarantees  of the  borrowers in addition to the secured  property as collateral
for such loans.  Appraisals on properties  securing commercial real estate loans
originated by the Bank are performed by independent  fee appraisers  approved by
the Board of Trustees.

     Multi-family  and commercial real estate loans  generally  present a higher
level of risk than loans secured by one- to four-family residences. This greater
risk is due to several  factors,  including the  concentration of principal in a
limited number of loans and borrowers, the effect of general economic conditions
on income  producing  properties and the increased  difficulty of evaluating and
monitoring these types of loans. Furthermore,  the repayment of loans secured by
commercial real estate is typically  dependent upon the successful  operation of
the related  real estate  project.  If the cash flow from the project is reduced
(for  example,  if leases are not  obtained or renewed,  or a  bankruptcy  court
modifies  a lease  term,  or a major  tenant  is  unable  to  fulfill  its lease
obligations),  the borrower's  ability to repay the loan may be impaired and the
value of the property may be reduced.

Consumer Lending

     The Bank  offers  a  variety  of  secured  and  unsecured  consumer  loans,
including  home  equity  lines of credit and second  mortgages  and, to a lesser
extent,  automobile  and  credit  card  loans.  Substantially  all of the Bank's
consumer loans are originated on property  located or for customers  residing in
the Bank's  primary  market area.  At June 30, 1998,  the Bank's  consumer  loan
portfolio totaled $49.7 million, or 11.94% of the Bank's total loan portfolio.

                                       60

<PAGE>

     The Bank's home equity lines of credit and second  mortgages are secured by
a lien on the borrower's residence and generally do not exceed $100,000.  Cohoes
uses the same underwriting  standards for home equity lines of credit and second
mortgages as it uses for one- to four-family  residential  mortgage loans.  Home
equity lines of credit and second mortgages are generally  originated in amounts
which, together with all prior liens on such residence, do not exceed 80% of the
appraised  value of the property  securing the loan. The interest rates for home
equity  loans and lines of credit  float at a stated  margin over the prime rate
and second mortgages  generally have fixed interest rates.  Home equity lines of
credit require  interest and principal  payments on the outstanding  balance for
the term of the loan.  The terms of the Bank's home  equity  lines of credit are
generally 25 years. As of June 30, 1998, the Bank had $22.0 million, or 5.28% of
the Bank's  total loan  portfolio  outstanding,  in home equity lines of credit,
with an  additional  $12.9  million of unused home equity  lines of credit,  and
$15.1 million, or 3.63% of the Bank's total loan portfolio, in second mortgages.

     The  underwriting  standards  employed by the Bank for consumer loans other
than home  equity  lines of credit  and  second  mortgages  generally  include a
determination  of  the  applicant's  payment  history  on  other  debts  and  an
assessment of ability to meet existing  obligations and payments on the proposed
loan. Although  creditworthiness of the applicant is the primary  consideration,
the underwriting process also includes a comparison of the value of the property
securing the loan, if any, in relation to the proposed loan amount.

     The Bank's  automobile  loans are  originated as  installment  loans with a
fixed  interest  rate and terms of up to 60 months for new vehicles and up to 60
months for certain used  vehicles.  The Bank  originates  its  automobile  loans
directly and will loan up to 100% of the value of a new automobile and up to 90%
of the value of a used automobile.  At June 30, 1998, Cohoes had $9.8 million of
automobile loans.

     The Bank does not originate any consumer  loans on an indirect basis (i.e.,
where loan  contracts are purchased  from  retailers of goods or services  which
have extended credit to their customers).

     Consumer  loans may entail greater  credit risk than  residential  mortgage
loans,  particularly  in the case of consumer  loans which are  unsecured or are
secured by assets  which may decline in value.  In such cases,  any  repossessed
collateral for a defaulted  consumer loan may not provide an adequate  source of
repayment  of  the  outstanding  loan  balance  as  a  result  of  high  initial
loan-to-value ratios,  repossession,  rehabilitation and carrying costs, and the
greater likelihood of damage, loss or depreciation of the property, and thus are
more  likely to be affected by adverse  personal  circumstances.  In the case of
automobile loans,  which may have loan balances in excess of the resale value of
the   collateral,   borrowers  may  abandon  the  collateral   property   making
repossession by the Bank and subsequent  losses more likely.  The application of
various federal and state laws,  including  bankruptcy and insolvency  laws, may
limit the amount which can be recovered on consumer loans,  including automobile
loans.

Commercial Business Lending

     At June 30, 1998,  commercial  business loans comprised  $15.0 million,  or
3.60% of the Bank's total loan portfolio. Most of the Bank's commercial business
loans have been extended to finance local businesses and include primarily short
term loans to finance machinery and equipment purchases,  inventory and accounts
receivable.  Commercial  business  loans also involve the extension of revolving
credit for a combination of equipment acquisitions and working capital needs.

     The terms of loans  extended on machinery  and  equipment  are based on the
projected  useful life of such machinery and equipment,  generally not to exceed
seven years.  Lines of credit generally are available to borrowers provided that
the  outstanding  balance  is paid in full  (i.e.,  the  credit  line has a zero
balance) for at least 30 days every year. All lines of credit are reviewed on an
annual basis.  In the event the borrower does not meet this 30 day  requirement,
the  line of  credit  may be  terminated  and  the  outstanding  balance  may be
converted into a fixed term loan.  The Bank has a few standby  letters of credit
outstanding  which are offered at competitive  rates and terms and are generally
on a secured basis.

     Unlike residential mortgage loans,  commercial business loans are typically
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

                                       61

<PAGE>

repayment of commercial  business  loans may be  substantially  dependent on the
success of the business itself (which,  in turn, is often dependent in part upon
general economic conditions).  The Bank's commercial business loans are usually,
but not always, secured by business assets. However, the collateral securing the
loans may  depreciate  over time, may be difficult to appraise and may fluctuate
in value based on the success of the business.

     The  Bank   commercial   business   lending  policy  includes  credit  file
documentation and analysis of the borrower's  background,  capacity to repay the
loan,  the  adequacy  of the  borrower's  capital and  collateral  as well as an
evaluation  of  other  conditions  affecting  the  borrower.   Analysis  of  the
borrower's  past,  present and future cash flows is also an important  aspect of
the  Bank's  current  credit  analysis.  The  Bank  generally  obtains  personal
guarantees  on its  commercial  business  loans.  Nonetheless,  such  loans  are
believed to carry higher credit risk than more traditional savings bank loans.

Loan Originations and Sales

         Mortgage  and  commercial  loan  originations  are  developed  from the
continuing business with depositors and borrowers, soliciting realtors and other
brokers and walk-in  customers.  Residential and commercial loans are originated
by the Bank's  staff of salaried and  commissioned  loan  personnel,  as well as
through  established  relationships  with  certain  mortgage  brokers.  The Bank
currently  originates  substantially  all its mortgage loans to conform with the
underwriting  standards of Fannie Mae and Freddie Mac. As such,  these loans are
saleable to the secondary market.

     While the Bank  originates  both  fixed-  and  adjustable-rate  loans,  its
ability to originate  loans is dependent upon demand for loans in the markets in
which it serves.  Demand is affected  by the  applicable  local  economy and the
interest rate environment. Until December 1997, the Bank sold all its fixed-rate
loans to the secondary market, servicing retained. Currently, the Bank generally
retains its fixed-rate and  adjustable-rate  real estate loans in its portfolio.
At June 30, 1998,  the Bank serviced  approximately  $233.1 million of loans for
others.

     During the year ended June 30, 1998, the Bank originated  $180.7 million of
loans, compared to $141.5 million in fiscal 1997.

     In periods of economic  uncertainty,  the Bank's ability to originate large
dollar  volumes of loans with  acceptable  underwriting  characteristics  may be
substantially  reduced or restricted which may result in a decrease in operating
earnings.

                                       62

<PAGE>

     The following table shows the loan origination and repayment  activities of
the Bank for the periods indicated.

                                                      Year Ended June 30,
                                              ----------------------------------
                                                1998        1997         1996
                                                ----        ----         ----
                                                       (In Thousands)
Loans at beginning of period ............     $401,849     $397,751     $382,668
                                              --------     --------     --------
Originations by type:
  Real estate loans:
     One- to four-family ................      107,991       74,641       73,829
     Multi-family and commercial
       real estate ......................       33,171       32,132       20,521
                                              --------     --------     --------
           Total real estate loans ......      141,162      106,773       94,350

  Consumer loans:
     Home equity lines of credit ........        8,243        9,092       10,108
     Conventional second mortgages ......        5,918        7,069        4,240
     Automobile loans ...................        6,766        5,189        6,466
     Credit cards .......................        2,561        3,052        3,408
     Other consumer loans ...............          822          814        1,024
                                              --------     --------     --------
           Total consumer loans .........       24,310       25,216       25,246

     Commercial business loans ..........       15,195        9,461       10,726
                                              --------     --------     --------

     Total loans originated .............      180,667      141,450      130,322
                                              --------     --------     --------
Less:
     Principal repayments ...............      155,969      123,732       98,618
     Loan sales .........................        8,105        9,567       15,747
     Charge-offs ........................        1,038        1,376          239
     Transfers to ORE ...................        1,094        2,677          635
                                              --------     --------     --------
        Total loan reductions ...........      166,206      137,352      115,239
                                              --------     --------     --------
Net Loan Activity .......................       14,461        4,098       15,083
                                              --------     --------     --------
Loans at end of period ..................     $416,310     $401,849     $397,751
                                              ========     ========     ========

                                       63

<PAGE>

Asset Quality

     Delinquency Procedures. When a borrower fails to make a required payment on
a one- to four-family  residential  mortgage loan, the Bank attempts to cure the
deficiency by contacting the borrower.  Written  contacts are made after payment
is 15 days past due and, in most cases,  deficiencies  are cured  promptly.  The
Bank  attempts to contact the borrower by  telephone  to arrange  payment of the
delinquency  between  the 16th  and the 30th  day.  If  these  efforts  have not
resolved the  delinquency  within 45 days after the due date,  a second  written
notice  is sent to the  borrower,  and on the 60th  day a notice  is sent to the
borrower  warning that  foreclosure  proceedings  will be  commenced  unless the
delinquent  amount  is paid.  If the  delinquency  has not been  cured  within a
reasonable  period of time after the foreclosure  notice has been sent, the Bank
may obtain a forbearance  agreement or may institute appropriate legal action to
foreclose upon the property. If foreclosed, property collateralizing the loan is
sold at a public sale and may be purchased  by the Bank.  If the Bank is in fact
the successful  bidder at the  foreclosure  sale,  upon receipt of a deed to the
property, the Bank generally sells the property at the earliest possible date.

     Collection  efforts on consumer,  commercial  business and multi-family and
commercial  real  estate  loans are  similar to  efforts on one- to  four-family
residential  mortgage  loans,  except that  collection  efforts on consumer  and
multi-family  commercial  real estate loans generally begin within 15 days after
the  payment  date is missed.  The Bank also  maintains  periodic  contact  with
commercial  loan  customers  and monitors and reviews the  borrowers'  financial
statements and compliance with debt covenants on a regular basis.

     Delinquent  Loans.  The following table sets forth  information  concerning
delinquent  loans as June 30, 1998, in dollar amounts and as a percentage of the
Bank's loan  portfolio.  The amounts  presented  represent  the total  remaining
principal balances of the related loans,  rather than the actual payment amounts
which are overdue.

<TABLE>
<CAPTION>
                                                                      June 30, 1998
                              ---------------------------------------------------------------------------------------------------
                                                                                                        Total loans delinquent
                                       60-89 days                   90 days or more                        60 days or more
                             -----------------------------  ---------------------------------    --------------------------------
                                       Principal   Percent               Principal    Percent                Principal    Percent
                              Number    Balance    of Loan    Number      Balance     of Loan     Number      Balance     of Loan
                             of Loans  of Loans   Category   of Loans    of Loans    Category    of Loans    of Loans    Category
                             --------  --------   --------   --------    --------    --------    --------    --------    --------
                                                                          (Dollars in Thousands)
<S>                          <C>     <C>          <C>        <C>        <C>          <C>         <C>          <C>         <C>    
Real estate loans:
 One- to four-family
   real estate ..............    9    $  757       0.29%         33      $2,635         1.02%       42        $3,392       1.31%
 Multi-family and                                                                                          
   commercial real estate ...    3       263       0.28           6         823         0.88         9         1,086       1.17
                               ---    ------                    ---      ------                    ---        ------
   Total real estate loans ..   12     1,020       0.29          39       3,458         0.98        51         4,478       1.27
                                                                                                           
Consumer loans:                                                                                            
 Home equity lines                                                                                         
   of credit ................    1        14       0.06           1          40         0.18         2            54       0.25
 Conventional second                                                                                       
   mortgages ................    1        41       0.27           3          35         0.23         4            76       0.50
 Automobile loans ...........    3        10       0.10           6          32         0.33         9            42       0.43
 Credit cards ...............    9        23       1.39          20          57         3.44        29            80       4.83
 Other consumer loans .......    2         2       0.17           8          33         2.79        10            35       2.96
                               ---       ---                    ---       -----                    ---         -----
   Total consumer loans .....   16        90       0.18          38         197         0.40        54           287       0.58
                                                                                                           
Commercial business loans ...   --        --         --           1          65         0.43         1            65       0.43
                               ---    ------                    ---      ------                    ---        ------
   Total delinquent loans ...   28    $1,110       0.27%         78      $3,720         0.89%      106        $4,830       1.16%
                               ===    ======       ====         ===      ======         ====       ===        ======       ====
</TABLE>

                                       64

<PAGE>

     Non-Performing   Assets.  The  table  below  sets  forth  the  amounts  and
categories of non-performing  assets.  Loans are generally placed on non-accrual
status  when  the  loan is  contractually  past  due 90 days or more or when the
collection of principal and/or interest in full becomes doubtful. When loans are
designated as non-accrual,  all accrued but unpaid interest is reversed  against
current  period income and, as long as the loan remains on  non-accrual  status,
interest  is  recognized  only  when  received,  if  considered  appropriate  by
management. ORE includes assets acquired in settlement of loans.

<TABLE>
<CAPTION>
                                                                                                 June 30,
                                                                     ---------------------------------------------------------------
                                                                      1998          1997          1996          1995          1994
                                                                      ----          ----          ----          ----          ----
                                                                                         (Dollars in Thousands)
Non-accrual loans:
<S>                                                                  <C>           <C>           <C>           <C>           <C>   
     One- to four-family real estate .........................       $2,635        $2,835        $1,852        $  441        $  891
     Multi-family and commercial real estate .................          823         1,246         3,438         1,820         1,299
     Conventional second mortgages ...........................           35            62            48            35            84
     Consumer loans ..........................................          105           380           245            40            17
     Commercial business loans ...............................           65           217            --            --            --
                                                                     ------        ------        ------        ------        ------
               Total non-accrual loans .......................        3,663         4,740         5,583         2,336         2,291

Loans contractually past due 90 days or more
 and still accruing interest:
     Multi-family and commercial real estate .................           --            --            --           308           317
     Consumer loans ..........................................           57            42           158            67            18
                                                                     ------        ------        ------        ------        ------
               Total loans 90 days or more past
                 due and still accruing interest .............           57            42           158           375           335

Troubled debt restructurings .................................        1,929         1,906         2,052         2,352         2,266
                                                                     ------        ------        ------        ------        ------
               Total non-performing loans ....................        5,649         6,688         7,793         5,063         4,892

Real estate owned (ORE) ......................................          509         1,874           421           396           437
                                                                     ------        ------        ------        ------        ------
               Total non-performing assets ...................       $6,158        $8,562        $8,214        $5,459        $5,329
                                                                     ======        ======        ======        ======        ======
Allowance for loan losses ....................................       $3,533        $3,105        $3,249        $3,133        $3,011
                                                                     ======        ======        ======        ======        ======

Coverage of non-performing loans .............................        62.54%        46.43%        41.69%        61.88%        61.55%
                                                                     ======        ======        ======        ======        ======
Total non-performing loans as a percentage
 of total loans ..............................................         1.36%         1.66%         1.96%         1.32%         1.54%
                                                                     ======        ======        ======        ======        ======
Total non-performing loans as a percentage
 of total assets .............................................         1.05%         1.36%         1.68%         1.10%         1.21%
                                                                     ======        ======        ======        ======        ======
</TABLE>

                                       65

<PAGE>

     Non-Accruing  Loans.  At June 30,  1998,  the Bank had  approximately  $3.7
million in non-accruing  loans,  which constituted 0.9% of the Bank's total loan
portfolio.  As of such  date,  there  were no  non-accruing  loans or  aggregate
non-accruing loans-to-one-borrower in excess of $750,000.

     For the year ended June 30, 1998 accumulated  interest income on nonaccrual
loans of approximately $214,000 was not recognized as income.

     Accruing Loans Contractually Past Due 90 Days or More. As of June 30, 1998,
the Bank had approximately  $57,000 in accruing loans  contractually past due 90
days or more.

     Troubled  Debt   Restructurings.   As  of  June  30,  1998,  the  Bank  had
approximately  $1.9  million of  troubled  debt  restructurings  (which  involve
forgiving a portion of interest or principal on the loan or restructuring a loan
to a rate materially less than that of market rates).  At that date,  there were
no troubled debt restructurings in excess of $750,000.

     ORE. As of June 30, 1998,  the Bank had $509,000 of ORE. At that date,  ORE
consisted of 14 residential  and one commercial  property  located in the Bank's
primary  market  area.  Real estate and other  assets  acquired by the Bank as a
result of foreclosure or by  deed-in-lieu  of  foreclosure or  repossession  are
classified as ORE until sold. When property is classified as ORE, it is recorded
at the lower of cost or fair value (net of  disposition  costs) at that date and
any writedown  resulting  therefrom is charged to the allowance for loan losses.
Subsequent writedowns are charged to operating expenses. Net expense from ORE is
expensed as incurred.

     Other Loans of Concern.  As of June 30,  1998,  there was $636,000 of other
loans not included in the table or discussed above where known information about
the possible  credit or other  problems of borrowers  caused  management to have
doubts as to the ability of the borrower to comply with  present loan  repayment
terms.  These loans have been  considered by management in conjunction  with the
analysis of the adequacy of the allowance for loan losses.

     Allowance for Loan Losses.  The  allowance  for loan losses is  replenished
through a provision  for loan losses  charged to  operations.  Loans are charged
against  the  allowance  for  loan  losses  when  management  believes  that the
collectibility  of the  principal is unlikely.  Recoveries  on loans  previously
charged-off  are credited to the allowance for loan losses.  The allowance is an
amount that  management  believes  will be adequate to absorb losses on existing
loans that may become uncollectible.  Management's evaluation of the adequacy of
the  allowance  for loan losses is performed on a periodic  basis and takes into
consideration  such factors as the historical loan loss  experience,  changes in
the nature and volume of the loan portfolio,  overall portfolio quality,  review
of  specific  problem  loans and  current  economic  conditions  that may affect
borrowers' ability to pay.

     Although management believes that it uses the best information available to
determine  the  allowance,   unforeseen   market   conditions  could  result  in
adjustments and net earnings could be  significantly  affected if  circumstances
differ  substantially  from the assumptions used in determining the level of the
allowance.  Future  additions  to the  Bank's  allowance  will be the  result of
periodic loan,  property and collateral  reviews and thus cannot be predicted in
advance.  In  addition,   regulatory  agencies,  as  an  integral  part  of  the
examination  process,  periodically review the Bank's allowance for loan losses.
Such agencies may require the Bank to recognize additions to the allowance based
upon their  judgment of the  information  available to them at the time of their
examination. At June 30, 1998, the Bank had a total allowance for loan losses of
$3.5 million, representing 62.5% of total non-performing loans.

                                       66

<PAGE>

     The following table sets forth an analysis of the Bank's allowance for loan
losses at the dates and for the periods indicated.

<TABLE>
<CAPTION>
                                                                             At or for the fiscal year ended June 30,
                                                               ------------------------------------------------------------------
                                                                1998            1997          1996           1995            1994
                                                                ----            ----          ----           ----            ----
                                                                                      (Dollars in Thousands)
<S>                                                            <C>            <C>            <C>            <C>            <C>    
Allowance for loan losses, beginning period .............      $ 3,105        $ 3,249        $ 3,133        $ 3,011        $ 2,308
Charged-off loans:
  Real estate loans
    One- to four-family real estate .....................          432            619            128             79             35
    Multi-family and commercial real estate .............           93            343             21             --             --
                                                               -------        -------        -------        -------        -------
       Total real estate loan charge-offs ...............          525            962            149             79             35

  Commercial business loans charge-offs .................          218            105              4             --             --

  Consumer loans
    Home equity lines of credit .........................           84             39             18             --             --
    Conventional second mortgages .......................           16              1             --             --              7
    Automobile loans ....................................          121             55             23             28              1
    Credit cards ........................................          212            353            132             91              1
    Other consumer loans ................................           41             56             75             37             14
                                                               -------        -------        -------        -------        -------
       Total consumer loan charge-offs ..................          474            504            248            156             23
                                                               -------        -------        -------        -------        -------
       Total charged-off loans ..........................        1,217          1,571            401            235             58

Recoveries on loans previously charged-off:
    One- to four-family real estate .....................           78             28              4             --             --
    Multi-family and commercial real estate .............           93             40             13             --             --
                                                               -------        -------        -------        -------        -------
       Total real estate loan recoveries ................          171             68             17             --             --

    Commercial business loan recoveries .................           35             --              1             --             --

    Consumer loans
      Home equity lines of credit .......................           --              4             --             --             --
      Conventional second mortgages .....................           --             --              3              8             --
      Automobile loans ..................................            8              5             --              3              1
      Credit cards ......................................           23             16              4              2             --
      Other consumer loans ..............................            8              9              2             14             10
                                                               -------        -------        -------        -------        -------
        Total consumer loan recoveries ..................           39             34              9             27             11
                                                               -------        -------        -------        -------        -------
        Total recoveries ................................          245            102             27             27             11
                                                               -------        -------        -------        -------        -------
Net loans charged-off ...................................         (972)        (1,469)          (374)          (208)           (47)

Provision for loan losses ...............................        1,400          1,325            490            330            750
                                                               -------        -------        -------        -------        -------
Allowance for loan losses, end of period ................      $ 3,533        $ 3,105        $ 3,249        $ 3,133        $ 3,011
                                                               =======        =======        =======        =======        =======
Net charged-off loans to average loans ..................         0.24%          0.37%          0.10%          0.06%          0.01%
                                                               =======        =======        =======        =======        =======
Allowance for loan losses to total loans ................         0.85%          0.77%          0.82%          0.82%          0.95%
                                                               =======        =======        =======        =======        =======
Allowance for loan losses to
  nonperforming loans ...................................        62.54%         46.43%         41.69%         61.88%         61.55%
                                                               =======        =======        =======        =======        =======
Net charged-off loans to allowance
  for loan losses       .................................        27.51%         47.31%         11.51%          6.64%          1.56%
                                                               =======        =======        =======        =======        =======
Recoveries to charged-offs ..............................        20.13%          6.49%          6.73%         11.49%         18.97%
                                                               =======        =======        =======        =======        =======
</TABLE>

                                       67

<PAGE>

Allocation of the Allowance for Loan Losses

     The  following  table sets forth the  allocation  of the allowance for loan
losses  by  category  as  prepared  by the  Bank.  This  allocation  is based on
management's  assessment as of a given point in time of the risk characteristics
of each of the  component  parts of the total loan  portfolio  and is subject to
changes as and when the risk factors of each such  component  part  change.  The
allocation  is not  indicative  of  either  the  specific  amounts  or the  loan
categories in which future  charge-offs may be taken,  nor should it be taken as
an indicator of future loss trends.  The  allocation  to each  category does not
restrict the use of the allowance to absorb losses in any category.
<TABLE>
<CAPTION>
                                                                                 June 30,                                           
                                      ----------------------------------------------------------------------------------------------
                                                   1998                            1997                            1996             
                                      ------------------------------  ------------------------------  ------------------------------
                                                            Percent                         Percent                         Percent 
                                                            of Loans                        of Loans                        of Loans
                                                Percent of  in Each             Percent of  in Each             Percent of  in Each 
                                      Allowance  Allowance  Category  Allowance  Allowance  Category  Allowance  Allowance  Category
                                       for Loan  to Total   to Total   for Loan  to Total   to Total   for Loan  to Total   to Total
                                        Losses   Allowance Allowance    Losses   Allowance Allowance    Losses   Allowance Allowance
                                      --------- ---------- ---------  --------- ---------- ---------  --------- ---------- ---------
                                                                          (Dollars in Thousands)                                    
<S>                                     <C>       <C>       <C>         <C>       <C>       <C>         <C>       <C>       <C>     
Real estate loans
  One- to four-family real estate ...   $  649     18.37%    62.07%     $  493     15.88%    60.62%     $  591     18.19%    59.06% 
  Multi-family and commercial
    real estate .....................    1,438     40.70     22.39       1,339     43.12     23.39       1,848     56.88     24.29  
                                        ------    ------    ------      ------    ------    ------      ------    ------    ------  
      Total real estate loans .......    2,087     59.07     84.46       1,832     59.00     84.01       2,439     75.07     83.35  

Consumer loans
  Home equity lines of credit .......       41      1.16      5.28          24      0.77      6.27         158      4.86      6.87  
  Conventional second mortgages .....       26      0.74      3.63          22      0.71      3.50           9      0.28      2.79  
  Automobile loans ..................       74      2.09      2.35          35      1.13      2.31          40      1.23      2.51  
  Credit cards ......................      154      4.36      0.40         132      4.25      0.54         183      5.63      0.70  
  Other consumer loans ..............       45      1.27      0.28          56      1.80      0.36         102      3.14      0.45  
                                        ------    ------    ------      ------    ------    ------      ------    ------    ------  
      Total consumer loans ..........   $  340      9.62     11.94         269      8.66     12.98         492     15.14     13.32  

Commercial business loans ...........      164      4.64      3.60         215      6.93      3.01         227      6.99      3.33  
Unallocated .........................      942     26.67        --         789     25.41        --          91      2.80        --  
                                        ------    ------    ------      ------    ------    ------      ------    ------    ------  
      Total .........................   $3,533    100.00%   100.00%     $3,105    100.00%   100.00%     $3,249    100.00%   100.00% 
                                        ======    ======    ======      ======    ======    ======      ======    ======    ======  
</TABLE>
<TABLE>
<CAPTION>
                                                                   June 30,
                                      ------------------------------------------------------------------
                                                    1995                              1994
                                      --------------------------------  --------------------------------
                                                              Percent                           Percent
                                                              of Loans                          of Loans
                                                 Percent of   in Each              Percent of   in Each
                                      Allowance   Allowance   Category  Allowance   Allowance   Category
                                       for Loan   to Total    to Total   for Loan   to Total    to Total
                                        Losses    Allowance  Allowance    Losses    Allowance  Allowance
                                      ---------  ----------  ---------  ---------  ----------  ---------
                                                            (Dollars in Thousands)
<S>                                     <C>        <C>        <C>         <C>        <C>        <C>
Real estate loans
  One- to four-family real estate ...   $  861      27.48%     59.38%     $  292       9.70%     56.78%
  Multi-family and commercial
    real estate .....................    1,426      45.52      22.65       1,610      53.47      24.52
                                        ------     ------     ------      ------     ------     ------
      Total real estate loans .......    2,287      73.00      82.03       1,902      63.17      81.30

Consumer loans
  Home equity lines of credit .......       --         --       8.05          --         --      10.02
  Conventional second mortgages .....       75       2.39       2.81          15       0.50       3.30
  Automobile loans ..................       66       2.11       2.56          15       0.50       2.28
  Credit cards ......................      382      12.19       0.88         263       8.73       0.98
  Other consumer loans ..............      158       5.04       0.55          71       2.36       0.67
                                        ------     ------     ------      ------     ------     ------
      Total consumer loans ..........      681      21.73      14.85         364      12.09      17.25

Commercial business loans ...........      102       3.26       3.12          --         --       1.45
Unallocated .........................       63       2.01         --         745      24.74         --
                                        ------     ------     ------      ------     ------     ------
      Total .........................   $3,133     100.00%    100.00%     $3,011     100.00%    100.00%
                                        ======     ======     ======      ======     ======     ======
</TABLE>
                                       68
<PAGE>

Investment Activities

     The Bank is  authorized  to  invest  in  various  types of  liquid  assets,
including  United States  Treasury  obligations,  securities of various  federal
agencies,   certain  certificates  of  deposit  of  insured  banks  and  savings
institutions,  certain bankers'  acceptances,  repurchase agreements and federal
funds. Subject to various  restrictions,  the Bank may also invest its assets in
investment grade commercial paper and corporate debt securities and mutual funds
whose assets conform to the investments that the Bank is otherwise authorized to
make directly.

     Generally,  the  investment  policy  of the Bank is to invest  funds  among
various  categories of investments and maturities based upon the Bank's need for
liquidity, to achieve the proper balance between its desire to minimize risk and
maximize  yield,  and,  to a much  lesser  extent,  to  provide  collateral  for
borrowings and to fulfill the Bank's  asset/liability  management  policies.  To
date,  the Bank's  investment  strategy has been  directed  toward  high-quality
assets (primarily  federal agency  obligations and  mortgage-backed  securities)
with short and intermediate terms (five years or less) to maturity.  At June 30,
1998,  the  weighted  average  term to maturity  or  repricing  of the  security
portfolio was 3.8 years. This did not take into account  securities which may be
called prior to their  contractual  maturity or repricing.  See Notes 5 and 6 of
the Notes to Consolidated  Financial  Statements for  information  regarding the
maturities of the Bank's investment and mortgage-backed securities.

     Management  determines the appropriate  classification of securities at the
time of  purchase.  If  management  has the  intent  and  ability  to hold  debt
securities to maturity,  they are stated at amortized  cost.  If securities  are
purchased for the purpose of selling them in the near term,  they are classified
as trading  securities  and are reported at fair value with  unrealized  holding
gains and losses  reflected in current  earnings.  All other debt and marketable
equity  securities  are  classified  as  securities  available  for sale and are
reported at fair value,  with net unrealized  gains or losses  reported,  net of
income taxes, as a separate  component of equity. As a member of the FHLB of New
York,  the Bank is  required  to hold  stock  in the  FHLB of New York  which is
carried at cost since there is no readily available market value.  Historically,
the Bank has not held any securities considered to be trading securities.

                                       69
<PAGE>



     The following  table sets forth the  composition  of the Bank's  securities
available for sale and investment securities at the dates indicated.

<TABLE>
<CAPTION>
                                                                          June 30,
                                               --------------------------------------------------------------
                                                      1998                  1997                  1996
                                               ------------------    ------------------    ------------------
                                               Carrying     % of     Carrying     % of     Carrying     % of
                                                 Value     Total       Value     Total       Value     Total
                                               --------   -------    --------   -------    --------   -------
                                                                   (Dollars in Thousands)
<S>                                             <C>       <C>         <C>       <C>         <C>       <C>   
Securities available for sale, at fair value:
Debt securities
  US Government and Agency obligations ......   $23,237    47.69%     $18,437    51.97%     $ 7,302    34.96%
  Other obligations .........................       276     0.57          493     1.39          764     3.65
  Mortgage-backed securities ................    16,946    34.78        6,762    19.06           --       --
  Collateralized mortgage obligations .......     4,003     8.22        6,302    17.77        9,404    45.03
                                                -------   ------      -------   ------      -------   ------
    Total debt securities ...................    44,462    91.26       31,994    90.19       17,470    83.64

Equity securities ...........................     4,258     8.74        3,481     9.81        3,416    16.36
                                                -------   ------      -------   ------      -------   ------
    Total securities available for sale .....   $48,720   100.00      $35,475   100.00      $20,886   100.00
                                                =======   ======      =======   ======      =======   ======
Investment securities at amortized cost:
  US Government and Agency obligations ......   $22,025    48.49        6,049    23.93       10,339    39.81
  Other obligations .........................       388     0.85          848     3.36        1,923     7.41
  Mortgage-backed securities ................    23,011    50.66       18,376    72.71       12,073    46.49
  Industrial and financial ..................        --       --           --       --        1,634     6.29
                                                -------   ------      -------   ------      -------   ------
    Total investment securities .............   $45,424   100.00%     $25,273   100.00%     $25,969   100.00%
                                                -------   ======      -------   ======      -------   ======
Investment securities at fair value .........   $45,547               $25,186               $25,520
                                                =======               =======               =======
</TABLE>

                                       70

<PAGE>

     The  following  table  sets  forth  information   regarding  the  scheduled
maturities,   amortized  cost,  and  weighted  average  yields  for  the  Bank's
securities portfolios at June 30, 1998 by contractual  maturity.  The table does
not take into  consideration  the effects of  scheduled  repayments  or possible
prepayments.

<TABLE>
<CAPTION>
                                                                             At June 30, 1998                                 
                                            ----------------------------------------------------------------------------------
                                              Less than 1 year       1 to 5 years        5 to 10 years        Over 10 years   
                                            -------------------  -------------------  -------------------  -------------------
                                                       Weighted             Weighted             Weighted             Weighted
                                            Amortized   Average  Amortized   Average  Amortized   Average  Amortized   Average
                                               Cost      Yield      Cost      Yield      Cost      Yield      Cost      Yield 
                                            ---------  --------  ---------  --------  ---------  --------  ---------  --------
                                                                          (Dollars in Thousands)                              
<S>                                            <C>       <C>      <C>         <C>      <C>         <C>       <C>        <C>   
Securities available for sale:
  US Government and Agency obligations ....    $ --        --%    $23,296     6.05%    $    --       --%     $   --       --% 
  Other obligations .......................      --        --          71     5.09         200     6.60          --       --  
  Mortgage-backed securities ..............      --        --      16,855     6.39          --       --          --       --  
  Collateralized mortgage obligations .....     179      6.91       2,432     5.85       1,408     6.65          --       --  
  Other equity securities .................      --        --          --       --          --       --         708     5.63  
                                               ----      ----     -------     ----     -------     ----      ------     ----  
    Sub-total .............................     179      6.91      42,654     6.17       1,608     6.64         708     5.63  
  FHLB stock ..............................      --        --          --       --          --       --       3,552     7.45  
                                               ----      ----     -------     ----     -------     ----      ------     ----  
    Total securities available for sale ...    $179      6.91     $42,654     6.17     $ 1,608     6.64      $4,260     7.15  
                                               ====      ====     =======     ====     =======     ====      ======     ====  
Investment securities:
  US Government and Agency obligations ....    $ 25      7.38     $22,000     6.08     $    --       --      $   --       --  
  Other obligations .......................      --        --         271     6.40         117     7.25          --       --  
  Mortgage-backed securities ..............     657      6.85      10,452     6.68      11,519     6.23         383     7.05  
                                               ----      ----     -------     ----     -------     ----      ------     ----  
    Total investment securities ...........    $682      6.87%    $32,723     6.27%    $11,636     6.24%     $  383     7.05% 
                                               ====      ====     =======     ====     =======     ====      ======     ====  
</TABLE>

<TABLE>
<CAPTION>
                                                  At June 30, 1998
                                            ----------------------------
                                                  Total Securities
                                            ----------------------------
                                                       Weighted
                                            Amortized   Average    Fair
                                               Cost      Yield    Value
                                            ---------  --------  -------
                                               (Dollars in Thousands)
<S>                                          <C>         <C>     <C>    
Securities available for sale:
  US Government and Agency obligations ....  $23,296     6.05%   $23,237
  Other obligations .......................      271     6.20        276
  Mortgage-backed securities ..............   16,855     6.39     16,946
  Collateralized mortgage obligations .....    4,019     6.18      4,003
  Other equity securities .................      708     5.63        706
                                             -------     ----    -------
    Sub-total .............................   45,149     6.18     45,168
  FHLB stock ..............................    3,552     7.45      3,552
                                             -------     ----    -------
    Total securities available for sale ...  $48,701     6.27    $48,720
                                             =======     ====    =======
Investment securities:
  US Government and Agency obligations ....  $22,025     6.08    $21,999
  Other obligations .......................      388     6.66        389
  Mortgage-backed securities ..............   23,011     6.47     23,159
                                             -------     ----    -------
    Total investment securities ...........  $45,424     6.28%   $45,547
                                             =======     ====    =======
</TABLE>

                                       71

<PAGE>

Sources of Funds

         General. The Bank's primary sources of funds are deposits, amortization
and  prepayment  of  loan  principal,   maturities  of  securities,   short-term
investments, funds provided from operations and borrowings.

   
         Deposits.  The Bank offers a variety of deposit accounts having a range
of interest rates and terms.  The Bank's deposits  consist of savings  accounts,
school savings  accounts (the largest "Save For America"  school savings program
in the U.S., a volunteer  program in which students are given the opportunity to
open and maintain a savings account while at school in order to teach wise money
management),  money market  accounts,  demand deposit accounts and time deposits
currently  ranging  in terms  from  three  months to five  years.  The Bank only
solicits  deposits from its primary  market area and does not currently  solicit
brokered  deposits.  However,  in the  past,  the  Bank has  solicited  brokered
deposits and at June 30, 1998, the Bank had $992,000 in brokered  deposits.  The
Bank relies primarily on competitive pricing policies,  advertising and customer
service  to  attract  and  retain its  deposits.  At June 30,  1998,  the Bank's
deposits totaled $450.0 million,  of which $413.4 million were  interest-bearing
deposits.
    

         The flow of deposits is influenced  significantly  by general  economic
conditions,   changes  in  money  market  and  prevailing  interest  rates,  and
competition.  The variety of deposit accounts offered by the Bank has allowed it
to be competitive in obtaining funds and to respond with  flexibility to changes
in  consumer  demand.  The  Bank  has  become  more  susceptible  to  short-term
fluctuations  in deposit  flows,  as customers  have become more  interest  rate
conscious.  The Bank  manages  the pricing of its  deposits in keeping  with its
asset/liability management, liquidity and profitability objectives. Based on its
experience, the Bank believes that its savings, school savings, money market and
demand deposit accounts are relatively stable sources of deposits.  However, the
ability of the Bank to attract and maintain  time deposits and the rates paid on
these deposits has been and will continue to be significantly affected by market
conditions.


                                       72
<PAGE>



     The following table sets forth the distribution and deposit activity of the
Bank's deposit accounts for the periods indicated.

<TABLE>
<CAPTION>
                                             School    Money    Demand     Time                Total Number
                                  Savings   Savings   Market   Deposits  Deposits     Total     of Accounts
                                 ---------  -------  --------  --------  --------   --------   ------------
                                                   (Dollars in Thousands)
<S>                              <C>        <C>      <C>        <C>      <C>        <C>           <C>   
Balance as of June 30, 1995 ...  $127,333   $ 6,813  $18,966    $33,432  $212,419   $398,963      74,668
Net deposits (withdrawals) ....    (2,094)    3,499   (2,886)     5,001   (15,575)   (12,055)
Interest credited .............     3,722       310      487        250    12,862     17,631
                                 --------   -------  -------    -------  --------   --------
Balance as of June 30, 1996 ...   128,961    10,622   16,567     38,683   209,706    404,539      79,283
Net deposits (withdrawals) ....    (8,780)    2,698   (1,565)     6,887     7,990      7,230
Interest credited .............     3,700       589      448        274    12,610     17,621
                                 --------   -------  -------    -------  --------   --------
Balance as of June 30, 1997 ...   123,881    13,909   15,450     45,844   230,306    429,390      86,741
Net deposits (withdrawals) ....    (1,898)    2,558    5,653      7,806   (12,778)     1,341
Interest credited .............     3,629       788      569        303    13,521     18,810
                                 --------   -------  -------    -------  --------   --------
Balance as of June 30, 1998 ...  $125,612   $17,255  $21,672    $53,953  $231,049   $449,541      89,370
                                 ========   =======  =======    =======  ========   ========
</TABLE>

                                       73

<PAGE>

     The following table sets forth the dollar amount of deposits in the various
types of deposit programs offered by the Bank as of the dates indicated.

<TABLE>
<CAPTION>
                                                                Balance as of June 30,
                                            ---------------------------------------------------------------
                                                    1998                  1997                  1996
                                            -------------------  --------------------   -------------------
                                                        Percent               Percent               Percent
                                             Amount    of Total    Amount    of Total    Amount    of Total
                                            --------   --------   --------   --------   --------   --------
                                                                (Dollars in Thousands)
<S>                                         <C>         <C>       <C>         <C>       <C>         <C>    
Savings accounts (3.0%) .................   $125,612     27.94%   $123,881     28.85%   $126,951     31.38%
School savings accounts (5.5%) ..........     17,255      3.84      13,909      3.24      10,622      2.63
Money market accounts (2.75% to 3.93%) ..     21,672      4.82      15,450      3.60      16,567      4.10
Demand deposits (0% to 1.75%) ...........     53,953     12.00      45,844     10.68      40,693     10.06

Time deposits:
  2.00-2.99% ............................         --        --          --        --           5      0.00
  3.00-3.99% ............................          2      0.00          14      0.00       3,470      0.86
  4.00-4.99% ............................      4,105      0.91      10,325      2.40      47,062     11.63
  5.00-5.99% ............................    190,539     42.39     166,966     38.88      81,589     20.17
  6.00-6.99% ............................     17,664      3.93      25,244      5.88      47,513     11.74
  7.00-7.99% ............................     18,709      4.16      27,727      6.46      30,067      7.43
  8.00-8.99% ............................         30      0.01          30      0.01          --        --
                                            --------    ------    --------    ------    --------    ------
    Total time deposits .................    231,049     51.40     230,306     53.63     209,706     51.83
                                            --------    ------    --------    ------    --------    ------
Total deposits ..........................   $449,541    100.00%   $429,390    100.00%   $404,539    100.00%
                                            ========    ======    ========    ======    ========    ======
</TABLE>

                                       74

<PAGE>

     The following table shows rate and maturity information for the Bank's time
deposits as of June 30, 1998.

<TABLE>
<CAPTION>
                                                            Amount Due
                  -----------------------------------------------------------------------------------------------
                    12 months      12 months      12 months      12 months      12 months
                      ended          ended          ended          ended          ended
                  June 30, 1999  June 30, 2000  June 30, 2001  June 30, 2002  June 30, 2003  Thereafter    Total
                  -------------  -------------  -------------  -------------  -------------  ----------  --------
                                                          (In Thousands)
<S>                  <C>            <C>             <C>            <C>            <C>           <C>      <C>     
Interest Rate
  3.00-3.99% ....    $     --       $    --         $   --         $   --         $    2        $ --     $      2
  4.00-4.99% ....       4,080            --             --             --             --          25        4,105
  5.00-5.99% ....     140,476        32,594          6,540          3,073          7,856          --      190,539
  6.00-6.99% ....       8,284         5,681          1,308          1,865            526          --       17,664
  7.00-7.99% ....       6,680        11,768            135            126             --          --       18,709
  8.00-8.99% ....          30            --             --             --             --          --           30
                     --------       -------         ------         ------         ------        ----     --------
    Total .......    $159,550       $50,043         $7,983         $5,064         $8,384        $ 25     $231,049
                     ========       =======         ======         ======         ======        ====     ========
</TABLE>

     The following table indicates the amount of the Bank's time deposits by the
time remaining until maturity as of June 30, 1998.

<TABLE>
<CAPTION>
                                                              Maturity
                                         ---------------------------------------------------
                                                      Over      Over
                                         3 Months    3 to 6   6 to 12      Over
                                          or Less    Months    Months   12 Months     Total
                                         --------   -------   -------   ---------   --------
                                                           (In Thousands)
<S>                                       <C>       <C>       <C>        <C>        <C>     
Time deposits less than $100,000 .....    $38,586   $45,097   $54,798    $61,440    $199,921
Time deposits $100,000 or more .......      5,204     7,791     8,074     10,059      31,128(1)
                                          -------   -------   -------    -------    --------   
    Total time deposits ..............    $43,790   $52,888   $62,872    $71,499    $231,049
                                          =======   =======   =======    =======    ========
</TABLE>
- ----------
(1)  Substantially  all time  deposits  of $100,000  or more are  maintained  at
     negotiated rates.

     Borrowings.  Although  deposits are the Bank's primary source of funds, the
Bank's  practice  has been to  utilize  borrowings  when they are a less  costly
source of funds, can be invested at a positive  interest rate spread or when the
Bank needs additional funds to satisfy loan demand.

     Cohoes' borrowings  historically have consisted  primarily of advances from
the FHLB of New York and securities  sold under  agreements to repurchase.  FHLB
advances can be made  pursuant to several  different  credit  programs,  each of
which has its own  interest  rate and range of  maturities.  The Bank  currently
maintains available lines of credit and is currently  authorized to borrow up to
$49.2  million on lines of credit with the FHLB of New York.  At June 30,  1998,
the Bank had outstanding  $19.9 million in other borrowings from the FHLB of New
York. See Note 12 of the Notes to Consolidated Financial Statements.

                                       75

<PAGE>

     The following  table sets forth the maximum  month-end  balance and average
balance of FHLB advances and other borrowings for the periods indicated.

                                                          Year Ended June 30,
                                                       ------------------------
                                                         1998     1997    1996
                                                       -------  -------  ------
                                                            (In Thousands)
Maximum Balance:
  FHLB advances .....................................  $19,983  $16,145  $7,100
  Securities sold under agreements to repurchase ....       --       --   6,054
  Other borrowings ..................................       --       12      59

Average Balance:
  FHLB advances .....................................  $ 5,467  $ 2,390  $1,955
  Securities sold under agreements to repurchase ....       --       --   2,700
  Other borrowings ..................................       --        2      39


     The following table sets forth the amount and rate of the Bank's borrowings
at the dates indicated.

                                                               June 30,
                                                       ------------------------
                                                         1998     1997    1996
                                                       -------  -------  ------
                                                        (Dollars in Thousands)
FHLB advances .......................................  $19,897  $    --  $2,100
Other borrowings ....................................       --       --      16
                                                       -------  -------  ------
    Total borrowings ................................  $19,897  $    --  $2,116
                                                       =======  =======  ======

Weighted average interest rate of FHLB advances .....     6.07%    5.56%   5.78%
                                                          ====     ====    ====
Weighted average interest rate of securities sold
  under agreements to repurchase ....................       --       --    6.67%
                                                          ====     ====    ====
Weighted average interest rate of other borrowings ..       --     9.50%   9.50%
                                                          ====     ====    ====

                                       76

<PAGE>

Subsidiary and Other Activities

     The Bank maintains three wholly-owned subsidiaries: CSB Financial Services,
Inc., CSB Funding,  Inc. and CSB Services Agency,  Inc. CSB Financial  Services,
Inc.  earns  commission  income  through the sale of  securities,  mutual funds,
annuities and other  insurance  products.  During the fiscal year ended June 30,
1998, CSB Financial Services had revenues of $348,000 and net income of $16,000.
As of June 30, 1998, CSB Funding, Inc. was inactive.

     CSB Services  Agency,  Inc.  owns a 50 percent  interest in Community  Bank
Insurance  Brokers of New York,  which is a joint venture formed for the purpose
of selling  property and casualty  insurance to the Bank's  customers and to the
general public. The joint venture was formed in July 1998. The joint venture has
entered into a service  agreement with the insurance agency which owns the other
50% joint venture interest in Community Bank Insurance Brokers of New York. Such
agency will provide  administrative  services and support  directly to the joint
venture.

Competition

     Cohoes faces strong competition,  both in originating real estate and other
loans and in attracting  deposits.  Competition in originating real estate loans
comes primarily from other savings institutions, commercial banks, credit unions
and mortgage  bankers  making loans secured by real estate located in the Bank's
primary market area. Other savings institutions, commercial banks, credit unions
and finance companies provide vigorous competition in consumer lending.

     The Bank attracts all of its deposits through its branch offices, primarily
from the  communities  in which those  branch  offices are  located;  therefore,
competition  for those  deposits  is  principally  from  mutual  funds and other
savings  institutions,  commercial  banks and credit unions  located in the same
communities.  The Bank  competes  for these  deposits  by  offering a variety of
deposit accounts at competitive rates, convenient business hours, and convenient
branch locations with interbranch deposit and withdrawal  privileges.  Automated
teller machine facilities are also available.

Employees

     At June 30, 1998,  the Bank had 169  full-time  employees  and 53 part-time
employees. The Bank's employees are not represented by any collective bargaining
group. Management considers its employee relations to be good.

Properties

     The Bank  conducts  its  business at its main  office and 16 other  banking
offices.  The  following  table sets forth  information  relating to each of the
Bank's  offices as of June 30, 1998.  The net book value of the Bank's  premises
and  equipment   (including  land,  building  and  leasehold   improvements  and
furniture, fixtures and equipment) at June 30, 1998 was $7.3 million. See Note 9
of the Notes to Consolidated Financial Statements.

                                       77

<PAGE>

<TABLE>
<CAPTION>
   
                                                                                   Net Book Value
                                            Original                   Total       of Property or
                                  Leased      Year       Date of    Approximate      Leasehold
                                    or     Leased or     Leased        Square     Improvements at
Locations                          Owned   Acquired    Expiration     Footage      June 30, 1998
- -------------------------------   ------   ---------   ----------   -----------   ---------------
                                                                                   (In thousands)
<S>                               <C>         <C>       <C>            <C>             <C>   
Cohoes Loan Center                 Owned      1992         N/A         10,500          $  683
50 Mohawk Street
Cohoes, NY   12047

Annex                              Owned      1981         N/A          3,723             174
60 Remsen Street
Cohoes, NY 12047

Operation Center                   Owned      1987         N/A         11,190             332
244 North Mohawk Street
Cohoes, NY   12047

Community Outreach Center         Leased      1995      01/16/99          200              --
Urban League Headquarters
95 Livingston Avenue
Albany, NY

Building Adjacent Latham Office    Owned      1986         N/A          3,024              80
Storage Facility
771 New Loudon Road
Latham, NY   12110

Branch Offices:

Main Office                        Owned      1924         N/A         15,223             332
75 Remsen Street
Cohoes, NY   12047

Cohoes/I-787 Office                Owned      1976         N/A            988             141
New Courtland Street
Cohoes, NY   12047

Latham Office                      Owned      1967         N/A          9,041             533
Corner of Pine & Route 9
Latham, NY   12110

Clifton Park Office                Owned      1972         N/A          5,297             334
525 Visher Ferry Road
Clifton Park, NY   12065

Delmar Office                      Owned      1994         N/A          4,768           1,476
197 Delaware Avenue
Delmar, NY   12182

Lansingburgh Office                Owned      1976         N/A          3,216             270
820 Second Avenue
Troy, NY   12182

Loudonville Office                Leased      1996      07/31/01        4,000               2
475 Albany-Shaker Road
Loudonville, NY   12211

Guilderland Office                Leased      1995      10/31/05        3,500(1)            1
1973 Western Avenue
Albany, NY   12203
</TABLE>
- ----------
(1)  3,500  square feet of which 1,265  square feet is subleased by Noreast Real
     Estate.
    


                                       78

<PAGE>

PROPERTIES (Continued)

<TABLE>
<CAPTION>
                                                                                   Net Book Value
                                            Original                   Total       of Property or
                                  Leased      Year       Date of    Approximate      Leasehold
                                    or     Leased or     Leased        Square     Improvements at
Locations                          Owned   Acquired    Expiration     Footage      June 30, 1998
- -------------------------------   ------   ---------   ----------   -----------   ---------------
                                                                                   (In thousands)
<S>                               <C>         <C>       <C>            <C>             <C>   
Supermarket Branches:

Glenville                         Leased      1993      10/31/03          323          $   72
290 Saratoga Road
Scotia, NY   12302

Rotterdam                         Leased      1993      03/31/03          350              82
1879 Altamont Avenue
Schenectady, NY   12303

Colonie                           Leased      1993      09/30/03          336              77
1892 central Avenue
Colonie, NY   12205

Westgate                          Leased      1995      04/30/00          565              80
911 Central Avenue
Albany, NY   12206

Brunswick                         Leased      1996      10/31/01          304              83
716 Hoosick Road
Brunswick, NY   12180

Bethlehem                         Leased      1997      05/31/02          312              76
1395 New Scotland Road
Slingerlands, NY   12159

Malta                             Leased      1996      05/31/01          524             123
1 Kendall Way
Malta, NY   12020

Niskyuna                          Leased      1996      06/30/01          544             123
2333 Nott Street East
Niskayuna, NY   12309

Queensbury (1)                    Leased      1998      05/31/03          360               1
677 Upper Glen Street
Queensbury, NY   12804
</TABLE>
- ----------
(1)  Opened in July, 1998.


Legal Proceedings

     The Bank is involved as plaintiff or  defendant  in various  legal  actions
arising in the normal  course of its  business.  While the  ultimate  outcome of
these  proceedings  cannot be  predicted  with  certainty,  it is the opinion of
management,  after  consultation  with  counsel  representing  the  Bank  in the
proceedings, that the resolution of these proceedings should not have a material
effect on the Bank's results of operations.

                                       79

<PAGE>


                                   REGULATION

         Set forth below is a brief  description of certain laws and regulations
which are applicable to the Holding Company and the Bank. The description of the
laws and regulations hereunder,  as well as descriptions of laws and regulations
contained  elsewhere herein, does not purport to be complete and is qualified in
its entirety by reference to applicable laws and regulations.

The Holding Company

         General. Upon consummation of the Conversion,  the Holding Company will
become  subject to  regulation  as a savings and loan holding  company under the
HOLA, instead of being subject to regulation as a bank holding company under the
Bank  Holding  Company Act of 1956  because the Bank has made an election  under
Section 10(1) of HOLA to be treated as a "savings  association"  for purposes of
Section  10(e) of HOLA.  As a result,  the Holding  Company  will be required to
register  with the OTS and will be  subject  to OTS  regulations,  examinations,
supervision  and  reporting  requirements  relating to savings and loan  holding
companies.  The Holding  Company will also be required to file  certain  reports
with, and otherwise  comply with the rules and  regulations of, the NYBB and the
SEC. As a  subsidiary  of a savings and loan holding  company,  the Bank will be
subject to certain  restrictions  in its dealings  with the Holding  Company and
affiliates thereof.

         Activities Restrictions.  Upon consummation of the Conversion, the Bank
will be the sole savings  association  subsidiary of the Holding Company.  There
are generally no  restrictions  on the  activities of a savings and loan holding
company which holds only one subsidiary  savings  institution.  However,  if the
Director of the 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  institution,  he may impose such  restrictions  as are
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,  as  discussed  under
"--Qualified  Thrift Lender Test," then such unitary  holding company also shall
become subject to the activities restrictions applicable to multiple savings and
loan holding companies and, unless the savings institution  requalifies as a QTL
within  one year  thereafter,  shall  register  as,  and  become  subject to the
restrictions  applicable to, a bank holding  company.  See  "--Qualified  Thrift
Lender Test."

         If the  Holding  Company  were to acquire  control  of another  savings
institution,  other than through Merger or other business  combination  with the
Bank, the Holding  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,  as set forth  below,  the  activities  of the
Holding  Company  and any of its  subsidiaries  (other  than  the  Bank 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  shall  commence or
continue for a limited period of time after becoming a multiple savings and loan
holding  company or subsidiary  thereof any business  activity  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  authorized by regulation as of March 5, 1987 to be engaged in
by multiple savings and loan holding companies;  or (vii) unless the Director of
the OTS by regulation  prohibits or limits such  activities for savings and loan
holding  companies,  those  activities  authorized by the FRB as permissible for
bank holding  companies.  Those activities  described in clause (vii) above also
must be  approved  by the  Director  of the OTS prior to being  engaged  in by a
multiple savings and loan holding company.

         Qualified Thrift Lender Test. Under Section 2303 of the Economic Growth
and Regulatory Paperwork Reduction Act of 1996, a savings association can comply
with  the QTL test by  either  meeting  the QTL  test set  forth in the HOLA and
implementing   regulations  or  qualifying  as  a  domestic  building  and  loan
association as defined in Section

                                       80

<PAGE>



7701(a)(19)  of the Internal  Revenue Code of 1986,  as amended.  A savings bank
subsidiary  of a savings and loan holding  company that does not comply with the
QTL test must 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,  (iii) the  institution  shall not be  eligible to
obtain  any  advances  from its  FHLB;  and (iv)  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 savings
institution  ceases to meet the QTL test,  it must cease any activity and divest
any investment not  permissible  for a national bank and  immediately  repay any
outstanding FHLB advances (subject to safety and soundness considerations).

         The QTL test  set  forth in the HOLA  requires  that  qualified  thrift
investments   ("QTLs")   represent  65%  of  portfolio  assets  of  the  savings
institution and its consolidated  subsidiaries.  Portfolio assets are defined as
total assets less  intangibles,  property used by a savings  association  in its
business and  liquidity  investments  in an amount not  exceeding 20% of assets.
Generally,  QTLs are residential  housing related assets. The 1996 amendments to
allow small  business  loans,  credit card  loans,  student  loans and loans for
personal,  family and household  purposes to be included  without  limitation as
qualified  investments.  At June 30,  1998,  approximately  82.5% of the  Bank's
assets were invested in QTLs, which was in excess of the percentage  required to
qualify the Bank under the QTL test in effect at that time.

         Limitations  on  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. In a holding company context, the parent holding company of
a savings  institution (such as the Holding 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 other similar transactions.

         In addition,  Sections  22(g) and (h) of the Federal  Reserve Act place
restrictions   on  loans  to  executive   officers,   directors   and  principal
stockholders.  Under Section 22 (h), loans to a director,  an executive  officer
and to a greater  than 10%  stockholder  of a savings  institution,  and certain
affiliated  interests  of  either,  may not  exceed,  together  with  all  other
outstanding  loans  to  such  person  and  affiliated  interests,   the  savings
institution's  loans  to  one  borrower  limit  (generally  equal  to 15% of the
institution's unimpaired capital and surplus).  Section 22(h) also 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 loans are made pursuant to a benefit or compensation  program
that (i) is widely  available to employees of the  institution and (ii) does not
give preference to any director,  executive officer or principal stockholder, or
certain  affiliated  interests  of either,  over other  employees of the savings
institution. Section 22(h) also requires prior board approval for certain loans.
In  addition,  the  aggregate  amount  of  extensions  of  credit  by a  savings
institution to all insiders cannot exceed the institution's  unimpaired  capital
and surplus. Furthermore,  Section 22(g) places additional restrictions on loans
to executive  officers.  At June 30, 1998,  the Bank was in compliance  with the
above restrictions.

   
         Restrictions  on  Acquisitions.  Except  under  limited  circumstances,
savings and loan holding companies are prohibited from acquiring,  without prior
approval  of  the  Director  of the  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.  Except  with  the  prior
approval  of the  Director  of the 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  acquire  control  of  any  savings
institution,  other  than a  subsidiary  savings  institution,  or of any  other
savings and loan holding company.

         The Director of the 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
    

                                       81

<PAGE>



involved  controls a savings  institution which operated a home or branch office
located 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 FDIA; or (iii) the
statutes  of the  state in which  the  institution  to be  acquired  is  located
specifically   permit   institutions  to  be  acquired  by  the  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).

   
         Federal  Securities  Laws. The Holding Company has filed with the SEC a
registration  statement  under the Securities  Act, for the  registration of the
Holding  Company  Common  Stock to be issued  pursuant to the  Conversion.  Upon
completion  of  the  Conversion,  the  Holding  Company  Common  Stock  will  be
registered  with the SEC under Section 12(g) of the  Securities  Exchange Act of
1934,  as  amended.  The Holding  Company  will then be subject to the proxy and
tender offer rules, insider trading reporting requirements and restrictions, and
certain other  requirements  under the Exchange Act,  including periodic reports
and quarterly and annual financial data.
    

         The  registration  under the  Securities  Act of shares of the  Holding
Company Common Stock to be issued in the Conversion does not cover the resale of
such shares. Shares of Holding Company Common Stock purchased by persons who are
not affiliates of the Holding Company may be sold without  registration.  Shares
purchased by an  affiliate of the Holding  Company will be subject to the resale
restrictions  of Rule 144 under the Securities Act. If the Holding Company meets
the current  public  information  requirements  of Rule 144 under the Securities
Act,  each  affiliate  of the  Holding  Company  who  complies  with  the  other
conditions of Rule 144 (including  those that require the affiliate's sale to be
aggregated  with those of certain  other  persons)  would be able to sell in the
public market,  without  registration,  a number of shares not to exceed, in any
three-month  period,  the  greater  of (i) 1% of the  outstanding  shares of the
Holding  Company or (ii) the  average  weekly  volume of trading in such  shares
during the preceding four calendar weeks.

The Bank

   
         General. The Bank is subject to extensive regulation and examination by
the Department,  as its chartering authority, and by the FDIC, as the insurer of
its deposits,  and,  upon  Conversion,  will be subject to certain  requirements
established  by the OTS as a result of the  Holding  Company's  savings and loan
holding  company status.  The federal and state laws and  regulations  which are
applicable to banks regulate,  among other things,  the scope of their business,
their  investments,   their  reserves  against  deposits,   the  timing  of  the
availability  of deposited funds and the nature and amount of and collateral for
certain loans.  The Bank must file reports with the NYBB and the FDIC concerning
its  activities  and financial  condition,  in addition to obtaining  regulatory
approvals  prior to entering  into  certain  transactions  such as  establishing
branches and Mergers with, or acquisitions  of, other  depository  institutions.
There  are  periodic  examinations  by the  Department  and the FDIC to test the
Bank's  compliance  with  various  regulatory  requirements,  to look  into  the
condition  of the Bank and to  assure  that it is being  operated  in a safe and
sound manner.  This  regulation  and  supervision  establishes  a  comprehensive
framework  of  activities  in which an  institution  can engage and is  intended
primarily  for  the  protection  of  the  insurance  fund  and  depositors.  The
regulatory structure also gives the regulatory  authorities extensive discretion
in connection with their supervisory and enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the  establishment of adequate loan loss reserves for regulatory  purposes.  Any
change in such regulation, whether by the Department, the FDIC or as a result of
the  enactment  of  legislation,  could  have a material  adverse  impact on the
Holding Company, the Bank and their operations.
    

         Capital Requirements.  The FDIC has promulgated regulations and adopted
a statement of policy  regarding the capital adequacy of  state-chartered  banks
which, like the Bank, will not be members of the Federal Reserve System.

         The FDIC's capital regulations establish a minimum 3.0% Tier I leverage
capital requirement for the most highly-rated state-chartered, non-member banks,
with an  additional  cushion  of at least 100 to 200 basis  points for all other
state-chartered,  non-member banks,  which effectively will increase the minimum
Tier I leverage  ratio for such other  banks to 4.0% to 5.0% or more.  Under the
FDIC's  regulation,  the highest-rated  banks are those that the FDIC determines
are  not  anticipating  or  experiencing   significant   growth  and  have  well
diversified  risk,  including no undue  interest rate risk  exposure,  excellent
asset  quality,  high  liquidity,  good  earnings  and,  in  general,  which are
considered a strong  banking  organization  and are rated  composite I under the
Uniform Financial Institutions Rating System.

                                       82

<PAGE>



Leverage or core  capital is defined as the sum of common  stockholders'  equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
related surplus, and minority interests in consolidated subsidiaries,  minus all
intangible assets other than certain qualifying supervisory goodwill and certain
mortgage servicing rights.

         The FDIC also  requires  that savings  banks meet a risk-based  capital
standard.  The  risk-based  capital  standard  for savings  banks  requires  the
maintenance   of  total  capital  (which  is  defined  as  Tier  1  capital  and
supplementary  (Tier 2) capital) to  risk-weighted  assets of 8%. In determining
the amount of risk-weighted  assets, all assets, plus certain off- balance sheet
assets,  are multiplied by a risk-weight  of 0% to 100%,  based on the risks the
FDIC believes are inherent in the type of asset or item.  The components of Tier
I capital are equivalent to those discussed above under the 3% leverage  capital
standard.  The components of  supplementary  capital include  certain  perpetual
preferred stock, certain mandatory convertible securities,  certain subordinated
debt and intermediate  preferred stock and general allowances for loan and lease
losses.  Allowance for loan and lease losses includable in supplementary capital
is limited to a maximum of 1.25% of risk-weighted assets. Overall, the amount of
capital counted toward supplementary capital cannot exceed 100% of core capital.
At June 30, 1998 the Bank met each of its capital requirements.

         In  August  1995,  the  FDIC,  along  with the  other  federal  banking
agencies,  adopted a regulation providing that the agencies will take account of
the exposure of a bank's  capital and economic value to changes in interest rate
risk  in  assessing  a  bank's  capital  adequacy.  According  to the  agencies,
applicable  considerations  include the quality of the bank's interest rate risk
management process, the overall financial condition of the bank and the level of
other  risks  at the  bank  for  which  capital  is  needed.  Institutions  with
significant  interest rate risk may be required to hold additional capital.  The
agencies recently issued a joint policy statement providing guidance on interest
rate risk management,  including a discussion of the critical factors  affecting
the  agencies'  evaluation  of interest  rate risk in  connection  with  capital
adequacy.  The agencies have determined not to proceed with a previously  issued
proposal to develop a supervisory framework for measuring interest rate risk and
an explicit capital component for interest rate risk.

         See "Regulatory  Capital  Requirements" for information with respect to
the Bank's historical  leverage and risk- based capital at June 30, 1998 and pro
forma after giving effect to the issuance of shares in the Offerings.

   
         Activities and  Investments of New  York-Chartered  Savings Banks.  The
Bank derives its lending,  investment  and other  authority  primarily  from the
applicable  provisions of New York State Banking Law and the  regulations of the
Department,   as  limited  by  FDIC  regulations  and  other  federal  laws  and
regulations.  See  "--Activities  and  Investments  of Insured  State--Chartered
Banks." These New York laws and regulations  authorize savings banks,  including
the Bank, to invest in real estate  mortgages,  consumer and  commercial  loans,
certain types of debt securities,  including  certain  corporate debt securities
and obligations of federal,  State and local  governments and agencies,  certain
types of  corporate  equity  securities  and  certain  other  assets.  Under the
statutory  authority  for  investing  in equity  securities,  a savings bank may
directly invest up to 7.5% of its assets in certain corporate stock and may also
invest up to 7.5% of its assets in certain mutual fund securities. Investment in
stock of a single  corporation is limited to the lesser of 2% of the outstanding
stock of such  corporation  or 1% of the savings  bank's  assets,  except as set
forth  below.  Such  equity  securities  must meet  certain  tests of  financial
performance.  A savings  bank's  lending powers are not subject to percentage of
asset limitations,  although there are limits applicable to single borrowers.  A
savings bank may also, pursuant to the "leeway" authority,  make investments not
otherwise permitted under the New York State Banking Law. This authority permits
investments  in otherwise  impermissible  investments of up to 1% of the savings
bank's assets in any single investment,  subject to certain  restrictions and to
an aggregate limit for all such investments of up to 5% of assets. Additionally,
in lieu of investing in such securities in accordance with the reliance upon the
specific  investment  authority  set forth in the New York  State  Banking  Law,
savings  banks  are  authorized  to elect to  invest  under a  "prudent  person"
standard in a wider range of debt and equity securities as compared to the types
of investments permissible under such specific investment authority. However, in
the event a savings bank elects to utilize the  "prudent  person"  standard,  it
will be unable to avail  itself of the other  provisions  of the New York  State
Banking Law and regulations which set forth specific investment authority. A New
York  chartered  stock savings bank may also exercise trust powers upon approval
of the NYBB.
    

         Under recently enacted legislation, the Department has been granted the
authority to maintain the power of  state-chartered  banks reciprocal with those
of a  national  bank.  Under the terms of the  legislation,  the  Department  is
granted such  authority for only one year unless  legislation  is adopted within
such period which extends the effective

                                       83

<PAGE>



period  of such  power.  However,  any  regulations  adopted  by the  Department
pursuant  to the  authority  granted  by such  legislation  would  be  effective
regardless of whether legislation is enacted extending the effective period.

   
         New York-chartered  savings banks may also invest in subsidiaries under
their service corporation investment power. A savings bank may use this power to
invest in corporations that engage in various activities  authorized for savings
banks,  plus any  additional  activities  which may be  authorized  by the NYBB.
Investment by a savings bank in the stock,  capital notes and  debentures of its
service   corporations  is  limited  to  3%  of  the  bank's  assets,  and  such
investments, together with the bank's loans to its service corporations, may not
exceed 10% of the savings bank's assets.
    

         With certain limited exceptions,  a New York-chartered savings bank may
not make loans or extend credit for commercial,  corporate or business  purposes
(including lease financing) to a single borrower,  the aggregate amount of which
would be in excess of 15% of the bank's net worth.  The Bank currently  complies
with all applicable loans-to-one- borrower limitations.

         Activities and Investments of FDIC-Insured  State-Chartered  Banks. The
activities and equity  investments of  FDIC-insured,  state-chartered  banks are
generally  limited to those  that are  permissible  for  national  banks.  Under
regulations dealing with equity investments, an insured state bank generally may
not directly or indirectly acquire or retain any equity investment of a type, or
in an amount, that is not permissible for a national bank. An insured state bank
is not  prohibited  from,  among other  things,  (i)  acquiring  or  retaining a
majority  interest in a  subsidiary,  (ii)  investing as a limited  partner in a
partnership  the sole purpose of which is direct or indirect  investment  in the
acquisition,  rehabilitation or new construction of a qualified housing project,
provided  that such  limited  partnership  investments  may not exceed 2% of the
bank's total assets,  (iii) acquiring up to 10% of the voting stock of a company
that solely provides or reinsures directors',  trustees' and officers' liability
insurance coverage or bankers' blanket bond group insurance coverage for insured
depository institutions,  and (iv) acquiring or retaining the voting shares of a
depository  institution  if  certain  requirements  are  met.  In  addition,  an
FDIC-insured  state-chartered  bank may not directly,  or  indirectly  through a
subsidiary,  engage as "principal" in any activity that is not permissible for a
national bank unless the FDIC has determined that such activities  would pose no
risk to the insurance fund of which it is a member and the bank is in compliance
with applicable regulatory capital requirements.

         Regulatory  Enforcement  Authority.  Applicable  banking  laws  include
substantial  enforcement  powers available to federal banking  regulators.  This
enforcement authority includes,  among other things, the ability to assess civil
money  penalties,  to issue  cease-and-desist  or removal orders and to initiate
injunctive  actions against  banking  organizations  and  institution-affiliated
parties, as defined. In general,  these enforcement actions may be initiated for
violations  of laws and  regulations  and  unsafe or  unsound  practices.  Other
actions or inactions  may provide the basis for  enforcement  action,  including
misleading or untimely reports filed with regulatory authorities.

         Under the New York State Banking Law, the  Superintendent  may issue an
order to a New  York-chartered  banking  institution  to appear  and  explain an
apparent  violation of law, to discontinue  unauthorized or unsafe practices and
to keep prescribed books and accounts. Upon a finding by the Superintendent that
any director,  trustee or officer of any banking  organization  has violated any
law,  or has  continued  unauthorized  or unsafe  practices  in  conducting  the
business  of  the  banking  organization  after  having  been  notified  by  the
Superintendent to discontinue such practices, such director,  trustee or officer
may be removed from office by the Superintendent after notice and an opportunity
to be heard. The Bank does not know of any past or current  practice,  condition
or violation  that might lead to any  proceeding by the  Department  against the
Bank or any of its  directors  or  officers.  The  Superintendent  also may take
possession of a banking organization under specified statutory criteria.

         Prompt Corrective  Action.  Section 38 of the FDIA provides the federal
banking  regulators  with  broad  power to take  "prompt  corrective  action" to
resolve  the  problems  of  undercapitalized  institutions.  The  extent  of the
regulators'  powers  depends on whether  the  institution  in  question is "well
capitalized,"  "adequately  capitalized,"   "undercapitalized,"   "significantly
undercapitalized" or "critically undercapitalized." Under regulations adopted by
the federal banking  regulators,  an institution shall be deemed to be (i) "well
capitalized" if it has a total risk-based  capital ratio of 10.0% or more, has a
Tier I risk-based  capital ratio of 6.0% or more, has a Tier I leverage  capital
ratio of 5.0% or more and is not subject to specified  requirements  to meet and
maintain a specific  capital  level for any capital  measure,  (ii)  "adequately
capitalized" if it has a total risk-based  capital ratio of 8.0% or more, a Tier
I risk-based capital ratio of 4.0%

                                       84

<PAGE>



or more and a Tier I leverage  capital ratio of 4.0% or more (3.0% under certain
circumstances)  and does not meet the  definition of "well  capitalized,"  (iii)
"undercapitalized"  if it has a total risk-based capital ratio that is less than
8.0%,  a Tier I  risk-based  capital  ratio  that is less  than 4.0% or a Tier I
leverage   capital   ratio   that  is  less  than  4.0%  (3.0%   under   certain
circumstances),   (iv)  "significantly  undercapitalized"  if  it  has  a  total
risk-based  capital  ratio that is less than 6.0%, a Tier I  risk-based  capital
ratio  that is less than 3.0% or a Tier I  leverage  capital  ratio that is less
than 3.0%, and (v) "critically  undercapitalized"  if it has a ratio of tangible
equity to total assets that is equal to or less than 2.0%. The regulations  also
provide that a federal  banking  regulator  may, after notice and an opportunity
for a  hearing,  reclassify  a "well  capitalized"  institution  as  "adequately
capitalized"  and may  require an  "adequately  capitalized"  institution  or an
"undercapitalized"  institution to comply with supervisory actions as if it were
in the next  lower  category  if the  institution  is in an  unsafe  or  unsound
condition  or engaging  in an unsafe or unsound  practice.  The federal  banking
regulator  may  not,  however,  reclassify  a  "significantly  undercapitalized"
institution as "critically undercapitalized."

         An institution  generally must file a written capital  restoration plan
which meets specified  requirements,  as well as a performance  guaranty by each
company that  controls the  institution,  with an  appropriate  federal  banking
regulator within 45 days of the date that the institution  receives notice or is
deemed   to  have   notice   that  it  is   "undercapitalized,"   "significantly
undercapitalized"  or "critically  undercapitalized."  Immediately upon becoming
undercapitalized,  an institution becomes subject to statutory provisions which,
among other things,  set forth various mandatory and discretionary  restrictions
on the operations of such an institution.

         At June 30, 1998, the Bank had capital  levels which  qualified it as a
"well capitalized" institution.

         FDIC Insurance  Premiums.  The Bank is a member of the BIF administered
by the FDIC. As insurer,  the FDIC is authorized to conduct examinations of, and
to require  reporting by,  FDIC-insured  institutions.  It also may prohibit any
FDIC-insured  institution  from engaging in any activity the FDIC  determines by
regulation or order to pose a serious threat to the FDIC.

         The FDIC may terminate the deposit insurance of any insured  depository
institution,  including  the Bank,  if it  determines  after a hearing  that the
institution has engaged or is engaging in unsafe or unsound practices,  is in an
unsafe  or  unsound  condition  to  continue  operations,  or has  violated  any
applicable law, regulation,  order or any condition imposed by an agreement with
the FDIC. It also may suspend deposit insurance  temporarily  during the hearing
process for the permanent  termination of insurance,  if the  institution has no
tangible  capital.  If insurance of accounts is terminated,  the accounts at the
institution at the time of the termination,  less subsequent withdrawals,  shall
continue to be insured for a period of six months to two years, as determined by
the FDIC. Management is aware of no existing circumstances which would result in
termination of the Bank's deposit insurance.

         Brokered  Deposits.  The FDIA restricts the use of brokered deposits by
certain depository institutions.  Under the FDIA and applicable regulations, (i)
a "well  capitalized  insured  depository  institution"  may solicit and accept,
renew or roll over any brokered deposit without restriction, (ii) an "adequately
capitalized insured depository  institution" may not accept,  renew or roll over
any brokered deposit unless it has applied for and been granted a waiver of this
prohibition  by the  FDIC  and  (iii) an  "undercapitalized  insured  depository
institution" may not (x) accept,  renew or roll over any brokered deposit or (y)
solicit  deposits by offering an  effective  yield that  exceeds by more than 75
basis points the prevailing  effective  yields on insured deposits of comparable
maturity in such institution's normal market area or in the market area in which
such deposits are being  solicited.  The Bank had $992,000 in brokered  deposits
outstanding at June 30, 1998. However,  it is not currently  soliciting brokered
deposits.

         Community  Investment and Consumer  Protection Laws. In connection with
its  lending  activities,  the Bank is  subject  to a variety  of  federal  laws
designed  to protect  borrowers  and promote  lending to various  sectors of the
economy and  population.  Included  among these are the  federal  Home  Mortgage
Disclosure Act, Real Estate  Settlement  Procedures Act,  Truth-in-Lending  Act,
Equal Credit Opportunity Act, Fair Credit Reporting Act and CRA.

         The CRA requires  insured  institutions to define the communities  that
they  serve,  identify  the  credit  needs of those  communities  and  adopt and
implement a "Community  Reinvestment Act Statement" pursuant to which they offer
credit  products and take other  actions that respond to the credit needs of the
community.  The responsible  federal banking regulator (in the case of the Bank,
the FDIC) must conduct regular CRA examinations of insured financial

                                       85

<PAGE>



institutions and assign to them a CRA rating of  "outstanding,"  "satisfactory,"
"needs improvement" or  "unsatisfactory."  The Bank's current federal CRA rating
is "satisfactory."

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

         Limitations  on  Dividends.  The  Holding  Company  is a  legal  entity
separate and distinct from the Bank. The Holding  Company's  principal source of
revenue  consists of  dividends  from the Bank.  The payment of dividends by the
Bank is subject to various regulatory requirements including a requirement, as a
result of the Holding  Company's  savings and loan holding company status,  that
the Bank notify the  Director  not less than 30 days in advance of any  proposed
declaration by its directors of a dividend.

         Under New York State  Banking Law, a New  York-chartered  stock savings
bank may declare and pay  dividends  out of its net profits,  unless there is an
impairment of capital,  but approval of the  Department is required if the total
of all  dividends  declared in a calendar year would exceed the total of its net
profits for that year  combined  with its retained net profits of the  preceding
two years, subject to certain adjustments.

         Miscellaneous.  The Bank is subject to certain restrictions on loans to
the Holding Company or its non-bank subsidiaries, on investments in the stock or
securities  thereof, on the taking of such stock or securities as collateral for
loans to any borrower, and on the issuance of a guarantee or letter of credit on
behalf of the Holding  Company or its  non-bank  subsidiaries.  The Bank also is
subject to certain  restrictions on most types of transactions  with the Holding
Company  or  its  non-bank  subsidiaries,  requiring  that  the  terms  of  such
transactions be substantially  equivalent to terms of similar  transactions with
non-affiliated firms.

         FHLB System. The Bank is a member of the FHLB of New York, which is one
of 12 regional  FHLBs that  administers  the home financing  credit  function of
savings  institutions.  Each FHLB  serves as a reserve or  central  bank for its
members within its assigned region. It is funded primarily from proceeds derived
from the sale of consolidated  obligations of the FHLB System. It makes loans to
members (i.e.,  advances) in accordance with policies and procedures established
by the Board of  Directors  of the  FHLB.  The Bank had  $19.9  million  of FHLB
advances at June 30, 1998.

         As a FHLB member,  the Bank is required to purchase and maintain  stock
in the FHLB of New  York in an  amount  equal  to at  least 1% of its  aggregate
unpaid   residential   mortgage  loans,  home  purchase   contracts  or  similar
obligations at the beginning of each year or 5% of its advances from the FHLB of
New York,  whichever is greater.  At June 30, 1998,  the Bank had  approximately
$3.6  million  in  FHLB  stock,  which  resulted  in its  compliance  with  this
requirement.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  institutions  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected  the  level of FHLB  dividends  paid in the  past and  could
continue to do so in the future.  These contributions also could have an adverse
effect on the value of FHLB stock in the future.

         Federal Reserve System. The FRB requires all depository institutions to
maintain  reserves  against  their  transaction   accounts  (primarily  checking
accounts,  including NOW and Super NOW accounts) and non-personal time deposits.
As of June 30, 1998, the Bank was in compliance  with  applicable  requirements.
However, because required

                                       86

<PAGE>



reserves must be maintained in the form of vault cash or a  non-interest-bearing
account at a Federal Reserve Bank, the effect of this reserve  requirement is to
reduce an institution's earning assets.


                                    TAXATION

Federal Taxation

         General.  The  Holding  Company and the Bank will be subject to federal
income  taxation  in the same  general  manner as other  corporations  with some
exceptions  discussed  below.  The following  discussion of federal  taxation is
intended only to summarize  certain  pertinent federal income tax matters and is
not a  comprehensive  description  of the tax rules  applicable to the Bank. The
Bank's  federal  income tax returns have been audited or closed without audit by
the Internal Revenue Service through December 31, 1994.

         Method  of  Accounting.  For  federal  income  tax  purposes,  the Bank
currently  reports its income and expenses on the accrual  method of  accounting
and uses a tax year ending June 30 for filing its  consolidated  federal  income
tax returns. The 1996 Act eliminated the use of the reserve method of accounting
for bad debt  reserves by savings  institutions,  effective  for  taxable  years
beginning after 1995.

         Bad Debt  Reserves.  Prior to the 1996 Act,  the Bank was  permitted to
establish a reserve for bad debts and to make annual  additions  to the reserve.
These additions could,  within specified formula limits, be deducted in arriving
at the Bank's taxable income. As a result of the 1996 Act, the Bank must use the
specific  charge off method in computing its bad debt  deduction  beginning with
its 1996 Federal tax return. In addition,  the federal legislation  requires the
recapture  (over a six year  period) of the excess of tax bad debt  reserves  at
December 31, 1995 over those  established as of December 31, 1987. The amount of
such  reserve  subject to recapture  as of June 30, 1998 is  approximately  $1.5
million.

         As discussed more fully below, the Bank and subsidiaries  file combined
New York State Franchise tax returns.  The basis of the determination of the tax
is the  greater  of a tax on entire net  income  (or on  alternative  entire net
income) or a tax computed on taxable assets.  However,  for state purposes,  New
York State enacted legislation in 1996, which among other things,  decoupled the
Federal and New York State tax laws  regarding  thrift bad debt  deductions  and
permits the  continued  use of the bad debt reserve  method under section 593 of
the Code.  Thus,  provided the Bank  continues to satisfy  certain  definitional
tests and other conditions,  for New York State income tax purposes, the Bank is
permitted to continue to use the special reserve method for bad debt deductions.
The  deductible  annual  addition to the state  reserve may be computed  using a
specific  formula  based on the Bank's loss history  ("Experience  Method") or a
statutory  percentage  equal to 32% of the Bank's New York State taxable  income
("Percentage Method").

         Taxable  Distributions  and Recapture.  Prior to the 1996 Act, bad debt
reserves created prior to January 1, 1988 were subject to recapture into taxable
income should the Bank fail to meet certain thrift asset and definitional tests.
New  federal  legislation  eliminated  these  thrift  related  recapture  rules.
However, under current law, pre-1988 reserves remain subject to recapture should
the Bank make certain  non-dividend  distributions,  dividend  distributions  in
excess of historical earnings and profits or cease to maintain a bank charter.

         At June  30,  1998 the  Bank's  total  federal  base-year  reserve  was
approximately  $3.7 million.  These reserves  reflect the cumulative  effects of
federal tax deductions by the Bank for which no Federal income tax provision has
been made.

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


                                       87

<PAGE>



         Net Operating Loss Carryovers.  For the years beginning after August 5,
1997,  a  financial  institution  may  carry  back net  operating  losses to the
preceding two taxable years and forward to the succeeding 20 taxable  years.  At
June 30, 1998,  the Bank had no net  operating  loss  carryforwards  for federal
income tax purposes.

         Corporate Dividends-Received Deduction. The Holding Company may exclude
from its income 100% of dividends received from the Bank as a member of the same
affiliated group of corporations.  The corporate dividends-received deduction is
80% in the case of dividends  received from  corporations with which a corporate
recipient does not file a consolidated tax return,  and  corporations  which own
less than 20% of the stock of a corporation  distributing  a dividend may deduct
only 70% of dividends received or accrued on their behalf.

State and Local Taxation

         New York State  Taxation.  The Holding Company and the Bank will report
income on a combined basis utilizing a fiscal year. New York State Franchise Tax
on  corporations  is  imposed  in an amount  equal to the  greater  of (a) 9% of
"entire net income"  allocable to New York State (b) 3% of  "alternative  entire
net income" allocable to New York State (c) 0.01% of the average value of assets
allocable  to New York State or (d) nominal  minimum  tax.  Entire net income is
based on federal taxable income, subject to certain modifications.

         Delaware  State  Taxation.  As a Delaware  holding  company not earning
income in Delaware, the Holding Company is exempt from Delaware corporate income
tax but is  required to file an annual  report with and pay an annual  franchise
tax to the State of Delaware.  The tax is imposed as a percentage of the capital
base of the Holding Company with an annual maximum of $150,000.

                        MANAGEMENT OF THE HOLDING COMPANY

Directors and Executive Officers

         The Board of Directors  of the Holding  Company  currently  consists of
eleven members,  each of whom is also a trustee of the Bank. As discussed below,
upon  consummation  of the  Conversion,  the  current  trustees of the Bank will
continue to be directors of the  stock-chartered  Bank.  See  "Management of the
Bank -- Trustees." Each director of the Holding Company has served as such since
the Holding Company's  incorporation in September 1998. Directors of the Holding
Company will serve three-year staggered terms so that one-third of the directors
will be elected at each annual meeting of stockholders.  One class of directors,
consisting of Duncan S. Mac Affer, Arthur E. Bowen, Walter H. Speidel, and Harry
L. Robinson has a term of office expiring at the Holding  Company's first Annual
Meeting of  Stockholders,  a second class,  consisting of R. Douglas  Paton,  J.
Timothy  O'Hearn,  Chester C.  DeLaMater,  and Peter G.  Casabonne has a term of
office expiring at the Holding  Company's second Annual Meeting of Stockholders,
and a third  class,  consisting  of Michael L.  Crotty,  Donald A.  Wilson,  and
Frederick G. Field,  Jr.,  has a term  expiring at the Holding  Company's  third
Annual Meeting of  Stockholders.  For  biographical  information  regarding each
director of the Holding Company, see "Management of the Bank -- Trustees."

         The executive  officers of the Holding Company are elected annually and
hold office until their respective successors have been elected and qualified or
until death,  resignation  or removal by the Board of  Directors.  The executive
officers  of the  Holding  Company are Harry L.  Robinson,  President  and Chief
Executive Officer and Richard A. Ahl, Executive Vice President,  Chief Financial
Officer and Secretary.  It is not anticipated that the executive officers of the
Holding  Company  will  receive any  remuneration  in their  capacity as Holding
Company executive officers.  For information regarding  compensation of trustees
and executive  officers of the Bank, see  "Management of the Bank-- Meetings and
Committees of the Board of Trustees of the Bank" and "--Executive Compensation."

Indemnification

         The certificate of incorporation of the Holding Company provides that a
director or officer of the Holding  Company shall be  indemnified by the Holding
Company to the fullest extent  authorized by the General  Corporation Law of the
State of Delaware against all expenses,  liability and loss reasonably  incurred
or suffered by such person in  connection  with his  activities as a director or
officer or as a director or officer of another company, if the director or

                                       88

<PAGE>



officer held such position at the request of the Holding  Company.  Delaware law
requires  that  such  director,  officer,  employee  or  agent,  in  order to be
indemnified,  must have acted in good faith and in a manner reasonably  believed
to be not opposed to the best interests of the Holding Company and, with respect
to any criminal action or proceeding,  did not have reasonable  cause to believe
his conduct was unlawful.

         The  certificate of  incorporation  of the Holding Company and Delaware
law also provide that the indemnification provisions of such certificate and the
statute  are  not   exclusive  of  any  other  right  which  a  person   seeking
indemnification may have or later acquire under any statute, or provision of the
certificate of incorporation,  bylaws of the Holding Company, agreement, vote of
stockholders or disinterested directors or otherwise.

         These   provisions  may  have  the  effect  of  deterring   stockholder
derivative actions,  since the Holding Company may ultimately be responsible for
expenses for both parties to the action.

         In addition,  the certificate of  incorporation  of the Holding Company
and Delaware law also provide that the Holding  Company may maintain  insurance,
at its expense, to protect itself and any director,  officer,  employee or agent
of the Holding Company or another corporation, partnership, joint venture, trust
or other enterprise  against any expense,  liability or loss, whether or not the
Holding  Company has the power to indemnify  such person  against such  expense,
liability  or loss under the  Delaware  General  Corporation  Law.  The  Holding
Company intends to obtain such insurance.


                             MANAGEMENT OF THE BANK

Trustees

         Board of Trustees of the Bank.  Prior to the Conversion,  the direction
and control of the Bank, as a mutual  savings  bank,  was vested in its Board of
Trustees. Upon Conversion of the Bank to stock form, each of the trustees of the
Bank will  continue to serve as directors of the  converted  Bank.  The Board of
Trustees of the Bank currently  consists of eleven members.  Each Trustee of the
Bank has served as such at least since  January,  1992,  except for Frederick G.
Field, Jr., who was appointed in September, 1995. The trustees serve until their
72nd  birthday.  Because  the  Holding  Company  will own all of the  issued and
outstanding  shares  of  capital  stock of the Bank  after the  Conversion,  the
directors of the Holding Company will elect the directors of the Bank.



                                       89

<PAGE>



         The  following  table  sets forth  certain  information  regarding  the
trustees of the Bank.


<TABLE>
<CAPTION>
                                                                                       Director
        Name                    Position(s) Held With the Bank              Age(1)       Since
        ----                    ------------------------------              ------       -----
<S>                      <C>                                                  <C>        <C> 
Duncan S. Mac Affer      Trustee                                              63         1964
Arthur E. Bowen          Trustee                                              59         1966
Walter H. Speidel        Trustee                                              70         1970
Harry L. Robinson        President, Chief Executive Officer and Trustee       58         1973
R. Douglas Paton         Trustee                                              62         1980
J. Timothy O'Hearn       Trustee                                              57         1983
Chester C. DeLaMater     Trustee                                              58         1983
Peter G. Casabonne       Trustee                                              66         1985
Michael L. Crotty        Trustee                                              52         1986
Donald A. Wilson         Trustee                                              54         1991
Frederick G. Field, Jr.  Trustee                                              66         1995
</TABLE>
- ----------
(1)  At June 30, 1998.

         The  business  experience  of each trustee of the Bank for at least the
past five years is set forth below.

         Duncan S. Mac Affer. Mr. Mac Affer is a licensed attorney practicing in
the State of New York.  He is  currently  a Village  Justice  in the  Village of
Menands,  New York and recently retired after serving as counsel to the New York
Senate Finance Committee.

         Arthur E. Bowen.  Mr. Bowen is the President and Funeral  Director with
Bowen Funeral Home, Inc.

         Walter H. Speidel.  Mr.  Speidel is a retired past  President of Cohoes
Savings Bank Bank.

         Harry L. Robinson.  Mr. Robinson is a licensed  attorney.  He is, also,
President and Chief Executive Officer of Cohoes Savings Bank Bank.

         R. Douglas Paton.  Mr. Paton is a retired Stockbroker.

         J. Timothy  O'Hearn.  Mr.  O'Hearn is  President of the Century  House,
Inc., a restaurant, food catering and lodging company.

         Chester  C.  DeLaMater.  Mr.  DeLaMater  is a  retired  Executive  Vice
President and Secretary of Cohoes Savings Bank Bank.

         Peter G.  Casabonne.  Mr.  Casabonne  is a  Managing  Partner of Fuller
Realty, Inc., a company which leases manufacturing and office space.

         Michael L. Crotty. Mr. Crotty is President of Capitol Equipment,  Inc.,
which is a seller of heavy construction and recycling equipment.

         Donald A.  Wilson.  Mr.  Wilson,  a  Certified  Public  Accountant,  is
President of Wilson & Stark CPA, PC.

         Frederick G. Field,  Jr. Mr. Field is a retired  Supervisor of the Town
of Colonie.  He is  currently  President  of Capitol  Hill  Management,  Inc., a
company providing lobbying and management services to associations.


                                       90

<PAGE>



         Executive  Officers  Who  Are  Not  Directors.  Each  of the  executive
officers  of the Bank  will  retain  his or her  office in the  converted  Bank.
Officers are elected annually by the Board of Trustees of the Bank. The business
experience  of the  executive  officers  who are not also  trustees is set forth
below.

         Richard A. Ahl, age 50. Mr. Ahl is currently  serving as Executive Vice
President and Chief Financial Officer.  Mr. Ahl joined the Bank in 1996. Mr. Ahl
is a CPA with 20 years of financial and banking experience.

         Albert J.  Picchi,  age 36.  Mr.  Picchi is  currently  serving as Vice
President  and Senior Loan  Officer.  Mr.  Picchi  joined the Bank in January of
1994. Mr. Picchi has 14 years of experience in the financial services industry.

Meetings and Committees of the Board of Trustees of the Bank

         The Bank's  Board of Trustees  meets on a monthly  basis.  The Board of
Trustees met 13 times during fiscal 1998.  During fiscal 1998, no trustee of the
Bank  attended  fewer  than 75% of the  aggregate  of the total  number of Board
meetings and the total number of meetings held by the committees of the Board of
Trustee on which he or she served.

         The Bank has  standing  Executive,  Loan  Review,  Nominating,  Salary,
Trustee Qualification and Examining Committees.

         The Executive  Committee  provides  oversight of Board-related  matters
in-between  regularly scheduled Board Meetings.  In addition,  the Committee has
the authority to make  investments,  acquire or sell real estate and to take any
other action not  otherwise  reserved for the Board of Trustees.  The  Executive
Committee is comprised of five Trustees,  which  membership  rotates each month.
This committee did not meet during fiscal 1998.

         The Loan Review  Committee is comprised of two trustees  which  rotates
each month and Harry L.  Robinson.  This  Committee  oversees  and reviews  real
estate loans  between  $500,001 and  $749,000,  and  commercial  business  loans
between $200,001 and $300,000.

         The Nominating  Committee  proposes  nominations  for Chairman and Vice
Chairman of the Board,  Officers,  Trustee  Emeriti and the  appointment  of the
Bank's legal counsel.  This committee is comprised of three trustees serving for
a three year term,  meeting once each year. The current members of the committee
are Donald A. Wilson  (Chairman),  Frederick  G. Field,  Jr.,  and Duncan S. Mac
Affer.

         The Salary Committee is comprised of three trustees serving for a three
year term meeting once a quarter to review compensation and benefit practices of
the Bank to ensure  internal and external  market  competitiveness.  The current
members  of  the  committee  are  J.  Timothy  O'Hearn  (Chairman),  Chester  C.
DeLaMater, and Peter G. Casabonne.

         The Trustee  Qualification  Committee  is comprised of the three senior
Trustees  meeting as necessary  to review  candidates  for the  vacancies on the
Board. The current members of the committee are Duncan S. Mac Affer  (Chairman),
Arthur E. Bowen, and Walter H. Speidel.

         The Examining  Committee is comprised of three  trustees  serving for a
three year term,  meeting  once a quarter  to  provide  oversight  to the Bank's
Internal  Audit  Department and for the review of the Bank's annual audit report
prepared  by  the  Bank's  independent  auditors.  The  current  members  of the
committee are Peter G. Casabonne  (Chairman),  Michael L. Crotty,  and Donald A.
Wilson.

Trustee Compensation

         Trustees  of the Bank are paid a  monthly  fee for each  board  meeting
attended of $2,625. Trustees receive $500 for each committee meeting attended.

                                       91

<PAGE>



Trustees Emeritus

         Under the Bank's Bylaws,  a retiring  Trustee may, with the approval of
the Board of  Trustees,  serve as a  Trustee  Emeritus  of the  Bank.  A Trustee
Emeritus  is  entitled  to  attend  all  meetings  of  the  Board  of  Trustees,
participate in all discussions and receive the same fees as a Trustee.  Trustees
Emeriti are not, however, entitled to vote or meet as a separate body. Robert L.
Knoop and Charles R. Crotty currently serve as Trustees Emeritus of the Bank.

Executive Compensation

         The following table sets forth information  concerning the compensation
paid to the Bank's Chief  Executive  Officer and the Bank's only other executive
officer whose salary and bonus for fiscal 1998 exceeded $100,000.

<TABLE>
<CAPTION>
                                                   Summary Compensation Table
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                     Long Term Compensation
                                                    Annual Compensation                      Awards
                                          --------------------------------------   --------------------------
                                                                   Other Annual    Restricted Stock   Options      All Other
 Name and Principal Position      Year    Salary($)   Bonus($)    Compensation($)    Award ($)(1)      (#)(1)   Compensation($)
- --------------------------------  ----   ----------  ---------    --------------   ----------------   -------   --------------
<S>                               <C>    <C>         <C>               <C>               <C>            <C>        <C>       
Harry L. Robinson, President and  1998   $295,072(2) $59,063(2)        $---              N/A            N/A        $17,243(3)
Chief Executive Officer

Richard A. Ahl, Executive Vice    1998    146,224(2)  31,250(2)         ---              N/A            N/A          4,212(3)
President, Chief Financial 
Officer and Secretary
</TABLE>
- ----------
(1)  As a mutual  institution,  the Bank  does not  have any  stock  options  or
     restricted stock plans.
(2)  $27,323  and  $21,220  was  deferred  under  the  Bank's   deferred  salary
     arrangement for Mr. Robinson and Mr. Ahl,  respectively.  Both Mr. Robinson
     and Mr. Ahl elected to have their entire bonuses deferred.
   
(3)  Includes 401(k) Savings and Profit-Sharing Plan contributions of $6,043 and
     $11,200, respectively, for Mr. Robinson and $2,849 and $1,363 respectively,
     for Mr. Ahl.
    

Employment Agreements

         Upon  the  Conversion,  the  Bank  intends  to  enter  into  employment
agreements  with Harry L.  Robinson,  Richard A. Ahl and Albert J. Picchi of the
Bank  (individually,  the  "Executive") and the Holding Company intends to enter
into  employment  agreements  with Harry L.  Robinson  and  Richard A. Ahl.  The
employment  agreements  are  intended  to ensure  that the Bank and the  Holding
Company will be able to maintain a stable and  competent  management  base after
the  Conversion.  The  continued  success  of the Bank and the  Holding  Company
depends  to a  significant  degree on the  skills  and  competence  of the above
referenced officers.

   
         The  employment  agreements  provide for either  three-year or two-year
terms  for each  Executive.  The  terms of the  employment  agreements  shall be
extended  on a daily  basis at the  Holding  Company  and  annually at the Bank,
subject to an annual prior performance review by the Board of Directors,  unless
written notice of non-renewal is given by the Board of Directors. The employment
agreements  provide that the executive's base salary will be reviewed  annually.
The base salary which will be effective for such Employment  Agreement for Harry
L. Robinson and Richard A. Ahl will be $400,000 and $200,000,  respectively.  In
addition to the base salary, the employment  agreements provide for, among other
things,  participation  in  stock  benefits  plans  and  other  fringe  benefits
applicable to executive personnel. The agreements provide for termination by the
Bank or the Holding Company for cause, as defined in the employment  agreements,
at any time. In the event the Bank or the Holding  Company  chooses to terminate
the executive's  employment for reasons other than for cause, or in the event of
the  executive's  resignation  from the Bank and the Holding  Company upon;  (i)
failure to re-elect the executive to his current offices; (ii) a material change
in the executive's functions,  duties or responsibilities;  (iii) a reduction in
the  benefits  and  perquisites  being  provided  to  the  executive  under  the
Employment Agreement; (iv) liquidation or dissolution of the Bank or the Holding
Company;  or (v) a breach of the  agreement by the Bank or the Holding  Company,
the executive or, in the event of death,  his  beneficiary  would be entitled to
receive  an  amount  equal to the  remaining  base  salary  payments  due to the
executive  for  the  remaining  term  of  the   Employment   Agreement  and  the
contributions  that  would  have  been  made on the  executive's  behalf  to any
employee  benefit plans of the Bank and the Holding Company during the remaining
term of
    

                                       92

<PAGE>

the agreement.  The Bank and the Holding Company would also continue and pay for
the executive's life, health,  dental and disability  coverage for the remaining
term of the  Agreement.  Upon  any  termination  of the  executive,  other  than
following  a  change  in  control,  the  executive  is  subject  to a  one  year
non-competition agreement.

         Under  the   employment   agreements,   if  voluntary  or   involuntary
termination follows a change in control of the Bank or the Holding Company,  the
executive or, in the event of the executive's  death, his beneficiary,  would be
entitled to the payment of base salary,  plan  contributions  and other forms of
compensation  to which the executive is entitled for the  remaining  term of the
Employment Agreement,  plus a severance payment equal to the greater of: (i) the
payments due for the remaining  terms of the agreement;  or (ii) three times the
average of the five preceding taxable years' annual  compensation.  The Bank and
the Holding  Company  would also  continue the  executive's  life,  health,  and
disability  coverage for thirty-six  months in the case of Messrs.  Robinson and
Ahl and  twenty-four  months in the case of Mr.  Picchi.  Under  the  employment
agreements,  a voluntary  termination  following  a change in control  means the
executive's voluntary resignation following any demotion,  loss of title, office
authority  or  responsibility,  a  reduction  in  compensation  or  benefits  or
relocation.  Notwithstanding  that both the Bank and Holding Company  employment
agreements  provide for a severance payment in the event of a change in control,
the  executive  would only be entitled to receive a severance  payment under one
agreement.

     Payments to the executive  under the Bank's  Employment  Agreement  will be
guaranteed by the Holding Company in the event that payments or benefits are not
paid by the Bank. Payment under the Holding Company's Employment Agreement would
be made by the Holding Company.  The Holding Company's Employment Agreement also
provides that the Holding Company will compensate the executive for excise taxes
imposed on any "excess parachute payments," as defined under section 280G of the
Code, made thereunder,  and any additional  income and excise taxes imposed as a
result  of such  compensation.  All  reasonable  costs  and  legal  fees paid or
incurred by the executive  pursuant to any dispute or question of interpretation
relating  to the  employment  agreements  shall be paid by the  Bank or  Holding
Company,  respectively, if the executive is successful on the merits pursuant to
a legal  judgment,  arbitration or settlement.  The employment  agreements  also
provide that the Bank and the Holding  Company shall  indemnify the executive to
the fullest  extent  allowable  under New York and Delaware  law,  respectively.
Assuming  a change  in  control  of the  Bank or the  Holding  Company  occurred
effective June 30, 1998, the total amount of payments due under the  Agreements,
based  solely  on  cash  compensation  paid to the  officers  who  will  receive
employment agreements over the past five fiscal years and excluding any benefits
under any  employee  benefit plan which may be payable,  would be  approximately
$3.0 million.

Change in Control Agreements

   
         Upon  Conversion,  the Bank  intends to enter into  one-year  Change in
Control  agreements  with officers  Kathleen  Kelleher,  Tammy  Kimble,  Johanna
Robbins  and  John  G.  Sturn  of the  Bank,  none of whom  will be  covered  by
employment contracts. Commencing on the first anniversary date and continuing on
each  anniversary  thereafter,  the Bank  Change in  Control  agreements  may be
renewed by the Board of Directors of the Bank for an additional year. The Bank's
Change  in  Control  agreements  will  provide  that in the event  voluntary  or
involuntary  termination  follows a change in control of the Holding  Company or
the Bank, the officer would be entitled to receive a severance  payment equal to
the officer's current annual compensation.  The Bank would also continue and pay
for the  officer's  life,  health and  disability  coverage  for  twelve  months
following  termination.  Under the Change in  Control  agreements,  a  voluntary
termination  following  a change  in  control  means the  executive's  voluntary
resignation  following  any  demotion,   loss  of  title,  office  authority  or
responsibility,  a reduction in compensation  or benefits or relocation.  In the
event of a change in  control  of the  Holding  Company  or the Bank,  the total
payments that would be due under the Change in Control agreements,  based solely
on the current annual compensation paid to the officers covered by the Change in
Control  agreements and excluding any benefits  under any employee  benefit plan
which may be payable, would be approximately $250,000.
    

Employee Severance Compensation Plan

         The Bank's Board of Directors  intends to, upon  Conversion,  establish
the Severance Plan which will provide eligible  employees  selected by the Board
of Directors  with severance pay benefits in the event of a change in control of
the Bank or the Holding Company following Conversion.  Management personnel with
employment  agreements  or Change in  Control  agreements  are not  eligible  to
participate  in  the  severance  plan.  Generally,  employees  are  eligible  to
participate  in the severance  plan if they have  completed at least one year of
service  with  the  Bank.  The  Severance  Plan  vests  in  each  participant  a
contractual  right to the benefits such  participant  is entitled to thereunder.
Under the

                                       93
<PAGE>



severance  plan,  in the event of a change in control of the Bank or the Holding
Company,   eligible  employees  who  are  terminated  from  or  terminate  their
employment  within one year (for reasons  specified  under the severance  plan),
will be entitled  to receive a  severance  payment.  If the  participant,  whose
employment  has  terminated,  has  completed  at least one year of service,  the
participant  will be entitled to a cash severance  payment equal to two weeks of
annual  compensation  for each year of  service up to a maximum of six months of
annual  compensation.  Such payments may tend to discourage takeover attempts by
increasing  costs to be incurred by the Bank in the event of a takeover.  In the
event the provisions of the severance  plan are  triggered,  the total amount of
payments that would be due thereunder,  based solely upon current salary levels,
would  be  approximately  $202,000.  However,  it is  management's  belief  that
substantially  all of the Bank's  employees  would be retained in their  current
positions in the event of a change in control, and that any amount payable under
the severance plan would be  considerably  less than the total amount that could
possibly be paid under the severance plan.

Independent Compensation Expert

         Pursuant to NYBB regulations,  an independent  compensation expert must
review the total  compensation  for the  executive  officers and trustees of the
Bank  as a  whole  and  on  an  individual  basis  and  determine  whether  such
compensation is reasonable and proper in comparison to the compensation provided
to  executive  officers,   directors  or  trustees  of  similar  publicly-traded
financial  institutions.  William M. Mercer,  Incorporated  has  conducted  such
review  on  behalf  of the  Bank  and  determined  that,  based  upon  published
professional  survey  data  of  similarly  situated  publicly-traded   financial
institutions  operating in the relevant markets,  with respect to the total cash
compensation for executive  officers and total  remuneration for trustees of the
Bank,  such  compensation,  viewed as a whole  and on an  individual  basis,  is
reasonable  and proper in comparison to the  compensation  provided to similarly
situated publicly-traded  financial institutions,  and that, with respect to the
amount of shares of Holding  Company Common Stock to be reserved under the ESOP,
and  expected to be reserved  under the RRP and the Stock  Option and  Incentive
Plan,  as a  whole,  such  amounts  reserved  for  granting  are  reasonable  in
comparison to similar publicly-traded financial institutions.

Benefit Plans

         General.  The Bank  currently  provides  health  care  benefits  to its
employees,  including  medical,  dental and life  insurance,  subject to certain
deductibles and copayments by employees.

         401(k)  Savings  and  Profit-Sharing  Plan.  The Bank has a  qualified,
tax-exempt  savings  and  profit-sharing  plan with a cash or  deferred  feature
qualifying  under Section 401(k) of the Code (the "401(k)  Plan").  All salaried
employees who have attained age 21 and completed one year of employment,  during
which they worked at least 1,000 hours, are eligible to participate.

         Participants  are permitted to make salary  reduction  contributions to
the 401(k) Plan of between 2% to 15% of the  participant's  annual salary.  Each
participant's salary reduction  contribution is matched by the Bank in an amount
equal  to 50% of  the  participant's  before-tax  contribution  up to a  maximum
contribution by the Bank of 3% of such participant's  annual salary for the Plan
Year.  All  participant  contributions  and earnings  are fully and  immediately
vested.  All matching  contributions are vested at a rate of 20% per year over a
five year period commencing after one year of employment with the Bank. However,
in the event of retirement,  permanent  disability or death, a participant  will
automatically become 100% vested in the value of all matching  contributions and
earnings thereon, regardless of the number of years of employment with the Bank.

   
         Participants  may  invest  amounts  contributed  to their  401(k)  Plan
accounts in one or more  investment  options  available under the 401(k) Plan in
multiples  of 10%.  Changes  in  investment  allocations  among  the  funds  are
permitted on a continuous  basis pursuant to procedures  established by the Plan
Administrator.  Each participant  receives a quarterly  statement which provides
information  regarding,  among other things, the market value of his investments
and  contributions  made to the  401(k)  Plan on his  behalf.  Participants  are
permitted to borrow  against their account  balance in the 401(k) Plan.  For the
year ended June 30, 1998,  the Bank's  contributions  to the 401(k)  Savings and
Profit-Sharing  Plan on behalf of  Messrs.  Robinson  and Ahl were  $17,243  and
$4,212, respectively.
    

                                       94

<PAGE>
         Employee  Stock  Ownership  Plan. The Board of Trustees of the Bank and
the Board of Directors of the Holding  Company have  approved the adoption of an
ESOP for the benefit of eligible  employees of the Bank. The ESOP is designed to
meet the  requirements  of an employee  stock  ownership  plan as  described  at
Section 4975(e)(7) of the Code and Section 407(d)(6) of ERISA, and, as such, the
ESOP is empowered to borrow in order to finance purchases of the Holding Company
Common Stock.

   
         It is  anticipated  that the ESOP will be initially  funded with a loan
from the Holding  Company and administered  by  ______________  of the Bank. The
proceeds  from this loan are  expected  to be used by the ESOP to purchase 8% of
the Holding  Company  Common Stock issued in the  Conversion,  including  shares
issued to the Foundation.  After the Conversion, as a qualified employee pension
plan under Section  401(a) of the Code,  the ESOP will be in the form of a stock
bonus plan and will  provide  for  contributions,  predominantly  in the form of
either  Holding  Company  Common  Stock or  cash,  which  will be used  within a
reasonable  period  after the date of  contributions  primarily  to purchase the
Holding  Company Common Stock.  The maximum  tax-deductible  contribution by the
Bank in any year is an amount  equal to the maximum  amount that may be deducted
by the Bank  under  Section  404 of the  Code,  subject  to  reduction  based on
contributions to other tax-qualified employee plans. Additionally, the Bank will
not make contributions if such contributions would cause the Bank to violate its
regulatory  capital  requirements.  The  assets  of the  ESOP  will be  invested
primarily in Holding Company Common Stock. The Bank will receive a tax deduction
equal to the amount it contributes to the ESOP.
    

         From time to time the ESOP may  purchase  additional  shares of Holding
Company Common Stock for the benefit of plan  participants  through purchases of
outstanding  shares in the market,  upon the  original  issuance  of  additional
shares by the Holding Company or upon the sale of shares held in treasury by the
Holding Company. Such purchases, which are not currently contemplated,  would be
subject to then-applicable laws, regulations and market conditions.

   
         All employees of the Bank are eligible to participate in the ESOP after
they attain age 21 and complete on year of service with the Bank. Employees will
be credited  for years of service to the Bank prior to the  adoption of the ESOP
for participation and vesting purposes. The Bank's contribution to the ESOP will
be allocated among participants on the basis of compensation. Each participant's
account will be credited  with cash and shares of Holding  Company  Common Stock
based  upon  compensation  earned  during  the year  with  respect  to which the
contribution  is made.  A  participant  will  become  vested  in his or her ESOP
account at a rate of 20% per year and after  completing  five years of service a
participant  will be 100% vested in his or her ESOP account.  ESOP  participants
are  entitled  to  receive  distributions  from their  ESOP  accounts  only upon
termination of service. Distribution will be made in cash and in whole shares of
Holding  Company  Common  Stock.   Fractional  shares  will  be  paid  in  cash.
Participants  will not incur a tax liability until a distribution is made. Since
the ESOP shares are allocated to eligible employees of the Bank, any unallocated
shares  will be voted in a manner  calculated  to most  accurately  reflect  the
instructions it has received from participants regarding the allocated shares so
long as such vote is in accordance with the provisions of ERISA.

         Participating  employees  are  entitled to instruct  the trustee of the
ESOP as to how to vote the shares  held in their  account  ESOP shares that have
not yet been  allocated to  participating  employees are voted by the trustee in
the same  proporation  as those shares  allocated to and voted by  participating
employees.  The trustee,  who has dispositive power over the shares in the Plan,
will not be  affiliated  with the Holding  Company or the Bank.  The ESOP may be
amended  by the  Board of  Directors  of the  Holding  Company,  except  that no
amendment may be made which would reduce the interest of any  participant in the
ESOP trust  fund or divert any of the assets of the ESOP trust fund to  purposes
other than the benefit of participants or their beneficiaries.
    

         Stock Option and Incentive Plan. Among the benefits to the Bank and the
Holding  Company  anticipated  from the Conversion is the ability to attract and
retain directors and key personnel through stock option and other  stock-related
incentive programs.  A Stock Option and Incentive Plan is intended to be adopted
by the Board of  Directors  of the  Holding  Company and then  submitted  to the
Holding  Company's  stockholders  for their approval (at a meeting to be held no
earlier than six months following the Conversion).

   
         The Holding Company anticipates reserving an amount equal to 10% of the
shares of Holding  Company  Common  Stock  issued in the  Conversion,  including
shares issued to the  Foundation  (or 829,150  shares based upon the issuance of
8,291,500 shares at the maximum of the estimated  valuation range), for issuance
under the Stock Option and Incentive Plan. If the Holding Company  implements an
option  plan  within  one year  following  completion  of the  Conversion,  NYBB
regulations  provide  that no  individual  officer or  employee  of the Bank may
receive  more than 25% of the options  granted  under the plan and  non-employee
directors may not receive more than 5% individually, or 30% in the aggregate, of
the options granted under the plan. NYBB and FDIC  regulations also provide that
the exercise price of any options granted under any such
    
                                       95
<PAGE>


   
plan  implemented  after the Conversion must equal or exceed the market price of
the Holding  Company  Common  Stock as of the date of grant.  Additionally,  OTS
regulations,  as applied  by the FDIC,  provide  that with  respect to any stock
option  plan  adopted  within  one year  after  Conversion,  the  vesting or the
exercisability  of any options  granted under such a plan may not be accelerated
except upon death or disability.

         It is  anticipated  that the Stock Option and Incentive Plan will allow
for the  granting  of: (i) stock  options for  employees  intended to qualify as
incentive  stock  options  under  Section  422 of  the  Code  ("Incentive  Stock
Options"),  and (ii)  options for all plan  participants  that do not qualify as
incentive stock options  ("Non-Statutory  Stock Options") . All such awards will
be granted at no cost to the  recipient.  Unless  sooner  terminated,  the Stock
Option and  Incentive  Plan will remain in effect for a period of fifteen  years
from the later of adoption by the Board of  Directors or approval by the Holding
Company's  stockholders.  Options  granted  pursuant  to the  Stock  Option  and
Incentive Plan remain exercisable for a ten year period.
    

         The Stock Option and Incentive Plan will be administered by a committee
(the  "Compensation  Committee")  the  members  of which are each  "non-employee
directors,"  as defined in the SEC's  regulations,  and "outside  directors," as
defined under Section  162(m) of the Code and the  regulations  thereunder.  The
Compensation  Committee will determine which  directors,  officers and employees
may receive  options , whether such  options  will  qualify as  Incentive  Stock
Options,  the number of shares  subject to each option , the  exercise  price of
each  option,  the  manner of  exercise  of the  options  and the time when such
options will become exercisable.

         Options  granted  pursuant to the Stock Option and Incentive  Plan will
remain  exercisable for the lesser of (a) three years following such termination
of service or (b) until the expiration of the Option by its terms, following the
date on which a  participant  ceases  to  perform  services  for the Bank or the
Holding  Company,  except in the  event of death or  disability,  in which  case
options would  accelerate and become fully vested and remain  exercisable for up
to one year thereafter,  or such longer period as determined by the Compensation
Committee.  However, any Incentive Stock Option exercised more than three months
following  the  date on which an  employee  ceased  to  perform  services  as an
employee,  other  than  termination  due to death or  disability,  would  not be
treated for tax purposes as an Incentive  Stock Option.  It is intended that the
Stock Option Plan would provide that the Compensation Committee, if requested by
the optionee,  could elect, in exchange for vested options, to pay the optionee,
or beneficiary in the event of death,  the amount by which the fair market value
of the Holding Company Common Stock exceeds the exercise price of the options on
the date of the employee's termination of employment.

         Recognition   and  Retention  Plan.   Following   consummation  of  the
Conversion, the Board of Directors of the Holding Company intends to adopt a RRP
for  directors,  officers  and  employees.  The  objective of the RRP will be to
enable the Holding Company to provide  directors,  officers and employees with a
proprietary interest in the Holding Company as an incentive to contribute to its
success.   Awards  made  pursuant  to  the  RRP  will  be  granted  to  eligible
participants based on their position and responsibilities to the Holding Company
or the Bank,  the value of their  services to the Holding  Company and the Bank,
length of service and other factors the compensation committee may deem relevant
at the time such awards are made. The Holding Company intends to present the RRP
to stockholders for their approval at a meeting of stockholders which,  pursuant
to applicable NYBB and FDIC regulations,  may be held no earlier than six months
subsequent to completion of the Conversion.

   
         The RRP will be administered by the Compensation Committee of the Board
of Directors.  The Holding Company will contribute funds to the RRP to enable it
to acquire in the open market or from authorized but unissued shares,  following
stockholder  ratification  of such plan,  an amount of stock  equal to 4% of the
shares of Holding  Company  Common  Stock  issued in the  Conversion,  including
shares issued to the Foundation (representing 331,660 shares in the aggregate at
the maximum of the estimated valuation range, having a value of $3,316,600 based
on the  Offering  Price  per  share  of  $10.00).  Although  no  specific  award
determinations  have been made,  the Holding  Company  anticipates  that it will
provide  stock  awards  at no cost to  participants,  the  directors,  executive
officers and employees of the Holding Company or the Bank or their affiliates to
the extent permitted by applicable  regulations.  NYBB regulations provide that,
to the  extent  the  Holding  Company  implements  the RRP within one year after
Conversion, no individual employee may receive more than 25%
    

                                       96
<PAGE>

of the shares of any plan and  non-employee  directors may not receive more than
5% of  any  plan  individually  or  30%  in the  aggregate  for  all  directors.
Additionally,  OTS  regulations,  as applied by the FDIC,  provide  that  Awards
granted under the RRP may not be accelerated except upon death or disability for
plans adopted within one year after Conversion.

     Under the terms of the proposed RRP,  awards  ("Awards")  can be granted to
key employees in the form of shares of Holding  Company Common Stock held by the
RRP. Awards are non-transferable and non-assignable. Recipients will earn (i.e.,
become vested in), in equal  installments over a five year period, the shares of
Holding Company Common Stock covered by the Award.

     Benefit   Restoration   Plan.   The  Holding   Company  also   maintains  a
non-qualified deferred compensation plan, known as the Benefit Restoration Plan.
The Benefit  Restoration Plan provides  certain officers and highly  compensated
executives  of the  Holding  Company and the Bank with  supplemental  retirement
income when such amounts  cannot be paid from the  tax-qualified  401(k) Plan or
ESOP.  Participants in the Benefit  Restoration  Plan receive a benefit equal to
the amount they would have received  under the 401(k) Plan and the ESOP, but for
reductions in such benefits imposed by operation of Sections 401(a)(17), 401(m),
401(k)(3), 402(g) and 415 of the Code. In addition, the Benefit Restoration Plan
is intended to make up benefits  lost under the ESOP  allocation  procedures  to
certain Participants named by the Compensation Committee who retire prior to the
complete  repayment of the ESOP loan. At the  retirement of a  Participant,  the
restored  ESOP benefits  under the Benefit  Restoration  Plan are  determined by
first: (i) projecting the number of shares that would have been allocated to the
Participant  under the ESOP if they had been employed  throughout  the period of
the  ESOP  loan   (measured   from  the   Participant's   first   date  of  ESOP
participation);  and (ii) first  reducing the number  determined by (i) above by
the number of shares actually  allocated to the Participant's  account under the
ESOP;  and  second,  by  multiplying  the number of shares  that  represent  the
difference  between  such figures by the average fair market value of the Common
Stock over the preceding  five years.  Benefit  Restoration  Plan  Participant's
benefits are payable upon the retirement or other  termination of service of the
Participant  in the form of a lump  sum.  Payment  of a  deceased  Participant's
benefits will be made to his or her designated beneficiary.

Certain Transactions

     The Bank  follows a policy of granting  loans to the Bank's  employees  and
residential loans and mortgages to officers. The loans to executive officers and
trustees are made in the  ordinary  course of business and on the same terms and
conditions  as those of  comparable  transactions  prevailing  at the  time,  in
accordance with the Bank's underwriting  guidelines and do not involve more than
the normal risk of  collectibility or present other  unfavorable  features.  All
loans to executive  officers  cannot exceed  $25,000 or 5% of the Bank's capital
and unimpaired surplus,  whichever is greater, unless a majority of the Board of
Trustees approves the credit in advance and the individual requesting the credit
abstains from voting.  Under the Bank's policy the Bank will not make  preferred
rate loans to executive officers, directors, or employees. All loans by the Bank
to its directors and executive  officers are subject to regulations  restricting
loans and other  transactions with affiliated  persons of the Bank.  Federal law
currently requires that all loans to directors and executive officers be made on
terms  and  conditions   comparable  to  those  for  similar  transactions  with
non-affiliates.  At June 30, 1998 there were no loans outstanding to any trustee
or executive officer of the Bank.

                                       97

<PAGE>

Proposed Purchases by Executive Officers and Trustees

         The  following  table sets  forth the number of shares of Common  Stock
that the  executive  officers and  trustees,  and their  associates,  propose to
purchase in the Offerings,  assuming shares of Common Stock are issued at $10.00
per  share  at  the  minimum  ($59,500,000)  and  maximum  ($80,500,000)  of the
Estimated  Valuation  Range and that  sufficient  shares  will be  available  to
satisfy their orders.  The table also sets forth the total  expected  beneficial
ownership of Common Stock as to all trustees and executive officers as a group.

<TABLE>
<CAPTION>
                                                        At the Minimum of the           At the Maximum of the
                                                      Estimated Valuation Range(1)    Estimated Valuation Range(1)
                                                      ----------------------------    ----------------------------
                                                      Number of    As a Percent of    Number of     As a Percent of
                Name                    Amount          Shares      Shares Offered      Shares      Shares Offered
- -------------------------------      ----------       ---------    ---------------    ---------     --------------
<S>                                <C>               <C>              <C>            <C>                 <C> 

Duncan S. Mac Affer .............    $       --              --%          --               --%          --
Arthur E. Bowen .................       180,000          18,000          0.3           18,000          0.2
Walter H. Speidel ...............       200,000          20,000          0.3           20,000          0.2
Harry L. Robinson ...............       500,000          50,000          0.8           50,000          0.6
Donald A. Wilson ................        75,000           7,500          0.1            7,500          0.1
Frederick G. Field, Jr ..........        80,000           8,000          0.1            8,000          0.1
R. Douglas Paton ................       300,000          30,000          0.5           30,000          0.4
J. Timothy O'Hearn ..............       250,000          25,000          0.4           25,000          0.3
Chester C. DeLaMater ............       250,000          25,000          0.4           25,000          0.3
Peter G. Casabonne ..............            --              --           --               --           --
Michael L. Crotty ...............       125,000          12,500          0.2           12,500          0.2
Richard A. Ahl ..................       300,000          30,000          0.5           30,000          0.4
Albert J. Picchi ................       150,000          15,000          0.3           15,000          0.2
                                     ----------      ----------          ---      -----------          ---
All directors and executive
officers as a group (13 persons)     $2,410,000         241,000          4.1%         241,000          3.0%
                                     ==========      ==========          ===       ==========          ===
</TABLE>
- ---------

(1) Includes  proposed  subscriptions,  if any, by associates.  Does not include
    subscription orders by the ESOP. Intended purchases by the ESOP are expected
    to be 8% of the shares issued in the Conversion,  including shares issued to
    the  Foundation.  Also  does not  include  shares to be  contributed  to the
    Foundation  equal to 3% of the Holding  Company Common Stock sold or 178,500
    and  241,500  shares at the  minimum and the  maximum,  respectively  of the
    Estimated Valuation Range, Holding Company Common Stock which may be awarded
    under the RRP to be adopted equal to 4% of the Holding  Company Common Stock
    issued in the  Conversion,  including  shares issued to the  Foundation  (or
    245,140   shares  and  331,660  shares  at  the  minimum  and  the  maximum,
    respectively,  of the Estimated Valuation Range), and Holding Company Common
    Stock which may be purchased  pursuant to options which may be granted under
    the Stock Option and Incentive  Plan equal to 10% of the number of shares of
    Common  stock  issued  in the  Conversion,  including  shares  issued to the
    Foundation  (or  612,850  shares or 829,150  shares at the  minimum  and the
    maximum, respectively, of the Estimated Valuation Range.)

   
         The trustees and executive  officers of the Bank are  purchasing in the
aggregate  approximately  3.0% of the shares of the Holding Company Common Stock
at the maximum of the Estimated  Valuation Range. In addition,  the ESOP intends
to  purchase  8% of  the  Holding  Company  Common  Stock  to be  issued  in the
Conversion,  including shares to be issued to the Foundation.  Additionally, if,
the proposed RRP and Stock  Options Plan are  implemented,  the Holding  Company
expects  to  acquire  4% of the  Holding  Company  Common  Stock  issued  in the
Conversion,  including  shares to be issued to the Foundation,  on behalf of the
RRP and expects to issue an amount  equal to 10% of the Holding  Company  Common
Stock issued in the Conversion, including shares to be issued to the Foundation,
under the Stock Option Plan to directors, executive officers and employees. As a
result,  assuming the RRP and Stock Option Plan are implemented,  the directors,
executive  officers and  employees  have the  potential to control the voting of
approximately  25% of the Holding Company Common Stock, on a fully diluted basis
at the  maximum of the  Estimated  Valuation  Range,  thereby  enabling  them to
prevent the approval of  transactions  requiring the approval of at least 80% of
the Holding Company's outstanding shares of voting stock.
    

                                       98

<PAGE>



                                 THE CONVERSION

         THE BOARD OF  TRUSTEES OF THE BANK AND THE  SUPERINTENDENT  OF BANKS OF
THE STATE OF NEW YORK HAVE APPROVED THE PLAN OF CONVERSION,  SUBJECT TO APPROVAL
BY THE BANK'S  DEPOSITORS  ENTITLED TO VOTE ON THE PLAN AND THE  SATISFACTION OF
CERTAIN  OTHER  CONDITIONS.  SUCH  APPROVAL,  HOWEVER,  DOES  NOT  CONSTITUTE  A
RECOMMENDATION OR ENDORSEMENT OF THE PLAN BY THE SUPERINTENDENT.

General

         On May 21, 1998, the Bank's Board of Trustees  unanimously  adopted the
Plan of Conversion  pursuant to which the Bank will be converted from a New York
mutual  savings bank to a New York stock savings bank. It is currently  intended
that all of the  outstanding  capital  stock issued by the Bank  pursuant to the
Plan will be held by the Holding Company,  which is incorporated  under Delaware
law.  The Plan was approved by the  Superintendent,  and the Bank has received a
notice of intent  not to object  to the Plan from the FDIC,  subject  to,  among
other things,  approval of the Plan by the Bank's voting  depositors.  A special
meeting  of  depositors  has  been  called  for  this  purpose  to  be  held  on
_________________________, 1998.

         The Holding  Company  has  received  approval  from the OTS to become a
savings and loan holding  company and to acquire all of the capital stock of the
Bank to be issued in the Conversion.  The Holding Company plans to retain 50% of
the net proceeds from the sale of the Conversion Shares and to use the remaining
net proceeds to purchase all of the then issued and outstanding capital stock of
the Bank.  The Conversion  will be effected only upon  completion of the sale of
all of the shares of Holding  Company Common Stock to be issued  pursuant to the
Plan.

         The Plan  provides  that the Board of  Trustees of the Bank may, at any
time prior to the  issuance  of the  Holding  Company  Common  Stock and for any
reason, decide not to use the holding company form of organization. Such reasons
may include possible delays resulting from overlapping  regulatory processing or
policies  which  could  adversely  affect  the Bank's or the  Holding  Company's
ability to consummate the  Conversion and transact its business as  contemplated
herein and in accordance with the Bank's operating policies. In the event such a
decision is made,  the Bank will  withdraw  the Holding  Company's  registration
statement  from the SEC and take steps  necessary  to  complete  the  Conversion
without the Holding Company,  including filing any necessary  documents with the
Department  and the FDIC.  In such event,  and provided  there is no  regulatory
action,  directive or other  consideration  upon which basis the Bank determines
not to complete the Conversion,  if permitted by the  Department,  the Bank will
issue and sell the common stock of the Bank and subscribers  will be notified of
the elimination of a holding  company and will be solicited  (i.e., be permitted
to affirm their orders, in which case they will need to affirmatively  reconfirm
their  subscriptions  prior to the expiration of the resolicitation  offering or
their funds will be promptly  refunded with interest at the Bank's passbook rate
of  interest;  or be permitted to modify or rescind  their  subscriptions),  and
notified of the time  period  within  which the  subscriber  must  affirmatively
notify the Bank of such subscriber's intention to affirm, modify or rescind such
subscriber's subscription.  The following description of the Plan assumes that a
holding  company form of  organization  will be used in the  Conversion.  In the
event  that a  holding  company  form of  organization  is not  used,  all other
pertinent  terms of the Plan as described  below will apply to the Conversion of
the Bank  from the  mutual  to stock  form of  organization  and the sale of the
Bank's common stock.

         The Plan  provides  generally  that (i) the Bank  will  convert  from a
mutual savings bank to a capital stock savings bank and (ii) the Holding Company
will offer shares of Holding  Company Common Stock for sale in the  Subscription
Offering to the Bank's Eligible Account Holders,  Employee Plans,  including the
ESOP and Supplemental Eligible

                                       99

<PAGE>



Account  Holders.  The Plan also provides that shares not  subscribed for in the
Subscription  Offering may be offered in a Community Offering to certain members
of the general public.  It is anticipated  that all shares not subscribed for in
the Subscription and Community Offerings will be offered for sale by the Holding
Company to the general public in a Syndicated  Community  Offering.  The Holding
Company and the Bank have reserved the right to accept or reject, in whole or in
part, any orders to purchase shares of the Holding Company Common Stock received
in  the  Community  Offering  or  in  the  Syndicated  Community  Offering.  See
"-Community Offering" and "- Syndicated Community Offering."

         The aggregate price of the shares of Holding Company Common Stock to be
issued  in the  Conversion  within  the  Estimated  Valuation  Range,  currently
estimated to be between $59,500,000 and $80,500,000 is based upon an independent
appraisal of the estimated pro forma market value of the Holding  Company Common
Stock prepared by RP Financial,  a consulting firm  experienced in the valuation
and  appraisal of savings  institutions.  All shares of Holding  Company  Common
Stock to be issued and sold in the  Conversion  will be sold at the same  price.
The  independent  appraisal  will be affirmed or, if  necessary,  updated at the
completion of the Offerings. See "- Stock Pricing" for additional information as
to the  determination  of the  estimated  pro forma  market value of the Holding
Company Common Stock.

         The following is a brief summary of pertinent  aspects of the Plan. The
summary is qualified in its entirety by reference to the provisions of the Plan.
A copy of the Plan is  available  from  the Bank  upon  written  request  and is
available  for  inspection  at the  offices of the Bank and at the office of the
Superintendent.  The  Plan is  also  filed  as an  Exhibit  to the  Registration
Statement of which this  Prospectus  is a part,  copies of which may be obtained
from the SEC.

Purposes of Conversion

         The Bank, as a New York mutual savings bank, does not have stockholders
and has no authority to issue capital stock.  By converting to the capital stock
form of organization, the Bank will be structured in the form used by commercial
banks, other business entities and a growing number of savings institutions. The
Conversion will be important to the future growth and performance of the Bank by
providing a larger capital base on which the Bank may operate,  enhanced  future
access to capital  markets,  enhanced  ability to diversify into other financial
services  related  activities  and  enhanced  ability to render  services to the
public.

         The  holding  company  form of  organization,  if used,  would  provide
additional  flexibility  to diversify  the Bank's  business  activities  through
newly-formed  subsidiaries,  or through  acquisitions  of or  Mergers  with both
mutual and stock institutions, as well as other companies. Although there are no
current arrangements,  understandings or agreements,  written or oral, regarding
any such  opportunities,  the Holding  Company  will be in a position  after the
Conversion,   subject  to  regulatory  limitations  and  the  Holding  Company's
financial position,  to take advantage of any such opportunities that may arise.
While  there  are  benefits   associated   with  the  holding  company  form  of
organization,  such form of organization may involve additional costs associated
with its maintenance and regulation as a savings and loan holding company,  such
as  additional   administrative   expenses,  taxes  and  regulatory  filings  or
examination fees.

   
         The potential  impact of the Conversion upon the Bank's capital base is
significant. The Bank had Tier I Leverage Capital of $53.3 million, or 10.13% of
assets, at June 30, 1998. Assuming that $78,572,400 of net proceeds are realized
from  the sale of  Holding  Company  Common  Stock  (being  the  maximum  of the
Estimated  Valuation  Range  established by the Board of Directors  based on the
Valuation Range which has been estimated by RP Financial to be from a minimum of
$59,500,000 to a maximum of  $80,500,000  (see "Pro Forma Data" for the basis of
this  assumption)) and assuming that $39,286,200 of the net proceeds are used by
the Holding Company to purchase the capital stock of the Bank, the Bank's Tier I
Leverage capital ratio, on a pro forma basis,  will increase to 15.35% after the
Conversion.  The  investment  of the net  proceeds  from the sale of the Holding
Company  Common  Stock will provide the Bank with  additional  income to further
enhance its capital position. The additional capital may also assist the Bank in
offering new programs and expanded services to its customers.
    

                                       100

<PAGE>

         After  completion of the Conversion,  the unissued common and preferred
stock  authorized by the Holding  Company's  Certificate of  Incorporation  will
permit  the  Holding  Company,  subject  to  market  conditions  and  regulatory
approval, to raise additional equity capital through further sales of securities
and to issue securities in connection with possible acquisitions. At the present
time, the Holding  Company has no plans with respect to additional  offerings of
securities,  other than the issuance of additional  shares to the  Foundation or
upon  exercise  of stock  options  granted  pursuant  to the  Stock  Option  and
Incentive  Plan or the  possible  issuance of  authorized  but  unissued  shares
pursuant to the RRP. Following the Conversion,  the Holding Company will also be
able to use stock-related incentive programs to attract and retain executive and
other personnel for itself and its  subsidiaries.  See "Management of the Bank -
Executive Compensation."

Effects of Conversion

         General.  Each  depositor  in a mutual  savings bank has both a deposit
account in the  institution  and a pro rata ownership  interest in the equity of
the  institution  based upon the  balance  in such  depositor's  account,  which
interest may only be realized in the event of a liquidation of the  institution.
However,  this ownership interest is tied to the depositor's  account and has no
tangible  market value  separate  from such deposit  account.  Any depositor who
opens a deposit account  obtains a pro rata ownership  interest in the equity of
the institution without any additional payment beyond the amount of the deposit.
A depositor  who reduces or closes such an account  receives  the balance in the
account but  receives  nothing for such  depositor's  ownership  interest in the
equity of the  institution,  which is lost to the extent that the balance in the
account is reduced.


                                       101

<PAGE>



         Consequently,  depositors  of a  mutual  savings  bank  have  no way to
realize the value of their ownership  interest,  which has realizable value only
in the unlikely event that the mutual savings bank is liquidated. In such event,
the  depositors of record at that time,  as owners,  would share pro rata in any
residual surplus and reserves after other claims, including claims of depositors
to the amounts of their deposits, are paid.

         When  a  mutual   savings  bank  converts  to  stock  form,   permanent
non-withdrawable  capital  stock is created to  represent  the  ownership of the
institution's  equity  and the  former  pro rata  ownership  of,  depositors  is
thereafter  represented   exclusively  by  their  liquidation  rights.  See  "--
Liquidation  Rights."  Such  common  stock is  separate  and apart from  deposit
accounts and cannot be and is not insured by the FDIC or any other  governmental
agency.  Certificates are issued to evidence ownership of the capital stock. The
stock certificates are transferable,  and,  therefore,  the stock may be sold or
traded if a purchaser is available  with no effect on any account the seller may
hold in the institution.

         Continuity.  While the Conversion is being accomplished,  and after the
consummation  of the  Conversion,  the normal  business of the Bank of accepting
deposits  and making loans will  continue  without  interruption.  The Bank will
continue to be subject to regulation by the  Superintendent  and the FDIC. After
Conversion,  the Bank will  continue  to provide  services  for  depositors  and
borrowers under current policies by its present management and staff.

         The trustees  serving the Bank  immediately  before the Conversion will
serve as  directors  of the Bank  after the  Conversion.  The  directors  of the
Holding Company will consist of all of the individuals  currently serving on the
Board of Trustees of the Bank. It is  anticipated  that all officers of the Bank
serving  immediately before the Conversion will retain their positions after the
Conversion.  See  "Management  of the Holding  Company" and  "Management  of the
Bank."

         Deposit Accounts and Loans.  Under the Plan, each depositor in the Bank
and at the time of Conversion will  automatically  continue as a depositor after
the Conversion,  and each such deposit account will remain the same with respect
to deposit balance, interest rate and other terms, except to the extent affected
by withdrawals  made to purchase Holding Company Common Stock in the Conversion.
See  "--  Procedure  for  Purchasing   Shares  in  Subscription   and  Community
Offerings."  Each such account will be insured by the FDIC to the same extent as
before the Conversion  (i.e.,  up to $100,000 per  depositor).  Depositors  will
continue to hold their  existing  certificates  of deposit,  passbooks and other
evidences of their accounts.

         Furthermore,  no loan outstanding from the Bank will be affected by the
Conversion,  and the amount,  interest rate, maturity and security for each loan
will remain as they were contractually fixed prior to the Conversion.

         Voting Rights. In its current mutual form, voting rights and control of
the Bank are vested exclusively in the Board of Trustees.  After the Conversion,
direction of the Bank will be under the control of the Board of Directors of the
Bank. The Holding Company, as the holder of all of the outstanding capital stock
of the Bank,  will have  exclusive  voting  rights  with  respect to any matters
concerning the Bank requiring  stockholder  approval,  including the election of
directors of the Bank.

         After the Conversion, subject to the rights of the holders of preferred
stock  that may be issued in the  future,  the  holders of the  Holding  Company
Common  Stock will have  exclusive  voting  rights  with  respect to any matters
concerning  the Holding  Company.  Each holder of Holding  Company  Common Stock
will,  subject to the  restrictions  and  limitations  set forth in the  Holding
Company's  Certificate of Incorporation  discussed below, be entitled to vote on
any matters to be considered by the Holding  Company's  stockholders,  including
the election of directors of the Holding Company.

         Liquidation Rights. In the unlikely event of a complete  liquidation of
the  Bank  in its  present  mutual  form,  each  depositor  would  receive  such
depositor's  pro rata share of any assets of the Bank remaining after payment of
claims of

                                       102

<PAGE>



all creditors (including the claims of all depositors to the withdrawal value of
their accounts).  Each depositor's pro rata share of such remaining assets would
be in the same proportion as the value of such  depositor's  deposit account was
to  the  total  value  of all  deposit  accounts  in the  Bank  at the  time  of
liquidation.  After the Conversion,  each depositor,  in the event of a complete
liquidation,  would have a claim as a creditor of the same  general  priority as
the  claims of all other  general  creditors  of the  Bank.  However,  except as
described  below,  such  depositor's  claim would be solely in the amount of the
balance  in  such  depositor's  deposit  account  plus  accrued  interest.  Such
depositor  would not have an  interest  in the value or assets of the Bank above
that amount.

         The Plan  provides for the  establishment,  upon the  completion of the
Conversion,  of a special  "liquidation  account" (which is a memorandum account
only) for the benefit of Eligible  Account  Holders  and  Supplemental  Eligible
Account Holders in an amount equal to the surplus and reserves of the Bank as of
the date of its latest balance sheet  contained in the final  Prospectus used in
connection with the Conversion.  Each Eligible  Account Holder and  Supplemental
Eligible  Account  Holder,  if such account  holder were to continue to maintain
such account  holder's  deposit  account at the Bank,  would be  entitled,  on a
complete  liquidation  of the Bank after the  Conversion,  to an interest in the
liquidation  account  prior to any  payment  to the  stockholders  of the  Bank,
whether or not such Eligible  Account Holder or  Supplemental  Eligible  Account
Holder purchased  Holding Company Common Stock in the Conversion.  Each Eligible
Account Holder and  Supplemental  Eligible  Account Holder would have an initial
interest  in such  liquidation  account  for  each  deposit  account,  including
passbook  accounts,  demand  accounts,  money market  deposit  accounts and time
deposits,  with an  aggregate  balance of $100 or more held in the Bank on March
31, 1997 (with  respect to an Eligible  Account  Holder) and  September 30, 1998
(with respect to a  Supplemental  Eligible  Account  Holder) (each a "Qualifying
Deposit"). Each Eligible Account Holder and Supplemental Eligible Account Holder
will have a pro rata interest in the total liquidation  account for such account
holder's deposit accounts based on the proportion that the aggregate  balance of
such person's Qualifying Deposits on the Eligibility Record Date or Supplemental
Eligibility  Record  Date,  as  applicable,  bore  to the  total  amount  of all
Qualifying  Deposits of all Eligible Account Holders and  Supplemental  Eligible
Account Holders.

         If, however,  on any annual closing date (i.e.,  the anniversary of the
Eligibility  Record  Date  or  the  Supplemental  Eligibility  Record  Date,  as
applicable)  of the  Bank,  commencing  on or after  the  effective  date of the
Conversion,  the amount in any  deposit  account is less than the amount in such
deposit account on March 31, 1997 (with respect to an Eligible  Account Holder),
or September 30, 1998 (with respect to a Supplemental  Eligible Account Holder),
or any other annual closing date, then the interest in the  liquidation  account
relating  to such  deposit  account  would be  reduced  from time to time by the
proportion of any such reduction,  and such interest will cease to exist if such
deposit account is closed. For purposes of the liquidation account, time deposit
accounts  shall be deemed to be closed upon maturity  regardless of renewal.  In
addition, no interest in the liquidation account would ever be increased despite
any subsequent  increase in the related deposit  account.  Any assets  remaining
after the above liquidation  rights of Eligible Account Holders and Supplemental
Eligible  Account  Holders are  satisfied  would be  distributed  to the Holding
Company as the sole stockholder of the Bank.

         Tax Aspects.  Consummation  of the Conversion is expressly  conditioned
upon the receipt by the Bank of either a  favorable  ruling from the IRS and New
York taxing  authorities  or opinions of counsel with respect to federal and New
York income  taxation,  to the effect that the Conversion  will not be a taxable
transaction  to the  Holding  Company,  the Bank,  Eligible  Account  Holders or
Supplemental Eligible Account Holders, except as noted below.

         No private  ruling  will be received  from the IRS with  respect to the
proposed  Conversion.  Instead, the Bank has received an opinion of its counsel,
Silver,  Freedman & Taff, L.L.P., based on customary  certificates  delivered by
management  of the  Holding  Company and the Bank,  that for federal  income tax
purposes,  among  other  matters:  (i) the Bank's  change in form from mutual to
stock ownership will constitute a reorganization  under section  368(a)(1)(F) of
the Code,  (ii) neither the Bank nor the Holding Company will recognize any gain
or loss as a result of the Conversion;  (iii) no gain or loss will be recognized
by the Bank or the Holding Company upon the purchase of the Bank's capital stock
by the  Holding  Company or by the  Holding  Company  upon the  purchase  of its
Holding  Company  Common Stock in the  Conversion;  (iv) no gain or loss will be
recognized by Eligible Account Holders or Supplemental Eligible Accounts Holders
upon the issuance to them of deposit accounts in the Bank in its stock form plus
their  interests  in the  liquidation  account  in  exchange  for their  deposit
accounts in the Bank; (v) the tax basis of the depositors'  deposit  accounts in
the Bank immediately after the Conversion will be the same as the basis of their
deposit accounts

                                       103

<PAGE>



immediately prior to the Conversion; (vi) the tax basis of each Eligible Account
Holder's  and  each  Supplemental  Eligible  Account  Holders  interest  in  the
liquidation  account will be zero;  (vii) no gain or loss will be  recognized by
Eligible  Account  Holders or  Supplemental  Eligible  Account  Holders upon the
distribution to them of non-transferable  subscription rights to purchase shares
of the Holding  Company Common Stock,  provided,  that the amount to be paid for
the  Holding  Company  Common  Stock is equal to the fair  market  value of such
stock;  and  (viii) the tax basis to the  stockholders  of the  Holding  Company
Common Stock  purchased in the Conversion  pursuant to the  subscription  rights
will be the  amount  paid  therefor  and the  holding  period  for the shares of
Holding Company Common Stock purchased by such persons will begin on the date on
which their subscription rights are exercised.

         Arthur  Andersen  has  also  opined,  subject  to the  limitations  and
qualifications  in its  opinion,  that  the  Conversion  will  not be a  taxable
transaction  to the  Holding  Company  or to the Bank for New  York  income  and
franchise  tax  purposes  or to  Eligible  Account  Holders  or to  Supplemental
Eligible  Account  Holders for New York  income tax  purposes.  The  opinions of
Silver,  Freedman & Taff, L.L.P. and Arthur Andersen have been filed as exhibits
to the Registration Statement of which this Prospectus is a part.

         Unlike private rulings,  opinions of counsel or other professionals are
not binding on the IRS or the New York taxing authorities and the IRS or the New
York taxing authorities could disagree with conclusions  reached therein. In the
event of such  disagreement,  there can be no assurance  that the IRS or the New
York  taxing  authorities  would not  prevail  in a judicial  or  administrative
proceeding.

   
         Certain  portions of both the federal  and the state tax  opinions  are
based  upon the  letter  of RP  Financial  that  subscription  rights  issued in
connection  with  the  Conversion  will  have  no  value.  In the  letter  of RP
Financial,  which  opinion  is not  binding  on the IRS or the New  York  taxing
authorities,  the  subscription  rights do not have any value  based on the fact
that  such  rights  are   acquired  by  the   recipients   without   cost,   are
nontransferable and of short duration,  and afford the recipients the right only
to purchase the Holding  Company  Common Stock at a price equal to its estimated
fair market  value,  which will be the same price as the Purchase  Price for the
unsubscribed  shares of Holding Company Common Stock. If the subscription rights
granted to Eligible Account Holders,  and Supplemental  Eligible Account Holders
are deemed to have an  ascertainable  value,  such Eligible  Account Holders and
Supplemental  Eligible  Account  Holders  could be taxed  upon  the  receipt  or
exercise of the  subscription  rights in an amount equal to such value,  and the
Bank could  recognize gain on such  distribution.  Eligible  Account Holders and
Supplemental  Eligible  Account Holders are encouraged to consult with their own
tax  advisors  as to the tax  consequences  in the event that such  subscription
rights are deemed to have an ascertainable value.
    

Establishment of Cohoes Savings Foundation

         General.   In  furtherance  of  the  Bank's  commitment  to  its  local
community, the Plan of Conversion provides for the establishment of a charitable
foundation in connection  with the  Conversion.  The Plan provides that the Bank
and the Holding Company will  incorporate the Foundation under Delaware law as a
non-stock  corporation  and will fund the Foundation with Holding Company Common
Stock, as further described below. The Holding Company and the Bank believe that
the funding of the  Foundation  with Holding  Company Common Stock is a means to
establish a common bond between the Bank and its community,  enabling the Bank's
community to share in the  potential  growth and success of the Holding  Company
over the long term. By further enhancing the Bank's visibility and reputation in
its local  community,  the Bank  believes that the  Foundation  will enhance the
long-term value of the Bank's community

                                       104

<PAGE>



banking  franchise.  The  Foundation  will be dedicated to  charitable  purposes
within the Bank's local community, including community development activities.

         Purpose of the Foundation.  The purpose of the Foundation is to provide
funding to support charitable causes and community  development  activities.  In
recent  years,  the  Bank  has  emphasized   community   lending  and  community
development  activities  within the Bank's local community.  The Bank received a
"satisfactory"  CRA  rating in its last CRA  examination.  The Bank  intends  to
continue to emphasize  community  lending and community  development  activities
following  the  Conversion.  However,  such  activities  are not the Bank's sole
corporate  purpose.  The  Foundation  will be completely  dedicated to community
activities  and the promotion of charitable  causes,  and may be able to support
such  activities in ways that are not  presently  available to the Bank. In this
regard,  the  Board of  Trustees  believes  the  establishment  of a  charitable
foundation is consistent with the Bank's  commitment to community  service.  The
Board further  believes that the funding of the Foundation  with Holding Company
Common  Stock  is a means  of  enabling  the  Bank's  community  to share in the
potential growth and success of the Holding Company long after completion of the
Conversion.  The Foundation will accomplish that goal by providing for continued
ties between the Foundation and the Bank, thereby forming a partnership with the
Bank's  community.  The  establishment  of the  Foundation  will also enable the
Holding Company and the Bank to develop a unified  charitable  donation strategy
and will  centralize the  responsibility  for  administration  and allocation of
corporate  charitable  funds.  Charitable  foundations have been formed by other
financial institutions for this purpose, among others.

         Although  the Board of Trustees of the Bank and the Board of  Directors
of the Holding Company have carefully  considered each of the above factors, the
establishment  of a charitable  foundation in connection  with a mutual to stock
Conversion is a relatively  new concept that has been  implemented by only a few
other converting institutions. Accordingly, certain persons may raise challenges
as to the validity of the  establishment of the Foundation that, if not resolved
promptly,  could  delay  the  consummation  of the  Conversion  or result in the
elimination of the Foundation.

         Structure of the  Foundation.  The  Foundation was  incorporated  under
Delaware  law  as a  non-stock  corporation.  The  Foundation's  Certificate  of
Incorporation provides that it is organized exclusively for charitable purposes,
including community development,  as set forth in Section 501(c)(3) of the Code.
The Foundation's  Certificate of Incorporation  further provides that no part of
the  net  earnings  of the  Foundation  will  inure  to the  benefit  of,  or be
distributable to its directors,  officers or members.  The Board of Directors of
the Foundation will consist of four  individuals who are officers or trustees of
the Bank,  and two  individuals  who are civic and community  leaders within the
Bank's local  community.  A Nominating  Committee of such Board,  which is to be
comprised of a minimum of three members of the Board, will nominate  individuals
eligible for election to the Board of Directors.  The members of the Foundation,
who are comprised of its Board  members,  will elect the directors at the annual
meeting of the Foundation from those nominated by the Nominating Committee. Only
persons  serving  as  directors  of the  Foundation  qualify  as  members of the
Foundation, with voting authority.  Directors will be divided into three classes
with each class appointed for three-year terms.

         The authority for the affairs of the  Foundation  will be vested in the
Board of Directors of the  Foundation.  The directors of the Foundation  will be
responsible  for  establishing  the policies of the  Foundation  with respect to
grants or donations by the  Foundation,  consistent  with the purposes for which
the Foundation was established.  Although no formal policy governing  Foundation
grants exists at this time, the Foundation's  Board of Directors will adopt such
a policy upon  establishment  of the  Foundation.  As  directors of a non-profit
corporation,  directors  of the  Foundation  will at all times be bound by their
fiduciary  duty to advance the  Foundation's  charitable  goals,  to protect the
assets of the Foundation and to act in a manner  consistent  with the charitable
purpose for which the Foundation is established. The directors of the Foundation
will  also be  responsible  for  directing  the  activities  of the  Foundation,
including  the  management  of the  Holding  Company  Common  Stock  held by the
Foundation.  However,  as a condition to receiving the non-objection of the FDIC
to  the  Bank's   Conversion   and  the  approval  of  the   Conversion  by  the
Superintendent,  the  Foundation  will  commit  in  writing  to the FDIC and the
Superintendent  that all  shares of  Holding  Company  Common  Stock held by the
Foundation  will be voted in the same ratio as all other  shares of the  Holding
Company Common Stock on all proposals  considered by stockholders of the Holding
Company;  provided,  however, that, consistent with the condition,  the FDIC and
the   Superintendent   shall  waive  this  voting   restriction   under  certain
circumstances  if  compliance  with the voting  restriction  would:  (i) cause a
violation of the law of the State of Delaware; (ii) cause the Foundation to lose
its tax-exempt  status, or cause the IRS to deny the Foundation's  request for a
determination that it is an exempt

                                       105

<PAGE>



organization  or otherwise  have a material and adverse tax  consequence  on the
Foundation;  or (iii) cause the  Foundation to be subject to an excise tax under
Section 4941 of the Code. In order for the FDIC and the  Superintendent to waive
such voting restriction, the Holding Company's or the Foundation's legal counsel
must  render an opinion  satisfactory  to the FDIC and the  Superintendent  that
compliance with the voting restriction would have an effect described in clauses
(i),  (ii)  or  (iii)  above.  Under  those  circumstances,  the  FDIC  and  the
Superintendent shall grant a waiver of the voting requirement upon submission of
such  legal  opinion(s)  by the  Holding  Company  or the  Foundation  that  are
satisfactory to the FDIC and the Superintendent.  In the event that the FDIC and
the Superintendent  were to waive such voting  requirement,  the directors would
direct the voting of the Holding  Company  Common Stock held by the  Foundation.
However,  the  Superintendent  may, in the case of a waiver,  impose  additional
conditions  regarding the composition of the Board of Directors.  As of the date
hereof,  no event has occurred which would require the Holding Company to seek a
waiver of the voting restriction.

         The  Foundation's  place of  business  will be  located  at the  Bank's
administrative  offices  and  initially  the  Foundation  is expected to have no
employees  but will utilize the staff of the Holding  Company and the Bank.  The
Board of  Directors  of the  Foundation  will  appoint  such  officers as may be
necessary to manage the operations of the Foundation.  In this regard,  the Bank
has provided the FDIC with a commitment that, to the extent applicable, the Bank
will comply with the affiliate restrictions set forth in Sections 23A and 23B of
the Federal  Reserve Act with respect to any  transactions  between the Bank and
the Foundation.

         The Holding  Company  intends to capitalize the Foundation with Holding
Company  Common  Stock in an amount  equal to 3% of the total  amount of Holding
Company  Common  Stock  to be sold in  connection  with the  Conversion.  At the
minimum, midpoint and maximum of the Estimated Valuation Range, the contribution
to the Foundation would equal 178,500,  210,000 and 241,500 shares,  which would
have  a  market  value  of  $1.8   million,   $2.1  million  and  $2.4  million,
respectively,  assuming  the  Purchase  Price of $10.00 per share.  The  Holding
Company and the Bank  determined  to fund the  Foundation  with Holding  Company
Common  Stock  rather  than  cash  because  it  desired  to form a bond with its
community in a manner that would allow the  community to share in the  potential
growth and success of the Holding  Company and the Bank over the long term.  The
funding of the  Foundation  with  stock  also  provides  the  Foundation  with a
potentially larger endowment than if the Holding Company contributed cash to the
Foundation  since, as a stockholder,  the Foundation will share in the potential
growth and success of the Holding Company. As such, the contribution of stock to
the Foundation has the potential to provide a self-sustaining  funding mechanism
which reduces the amount of cash that the Holding Company, if it were not making
the stock  donation,  would have to contribute to the Foundation in future years
in order to maintain a level amount of charitable grants and donations.

         The Foundation will receive working capital from any dividends that may
be paid on the  Holding  Company  Common  Stock in the  future,  and  subject to
applicable  federal and state laws, loans  collateralized by the Holding Company
Common  Stock or from the  proceeds  of the sale of any of the  Holding  Company
Common Stock in the open market from time to time as may be permitted to provide
the Foundation with additional liquidity.  As a private foundation under Section
501(c)(3) of the Code, the Foundation will be required to distribute annually in
grants or donations, a minimum of 5% of the average fair market value of its net
investment  assets. One of the conditions imposed on the gift of Holding Company
Common Stock by the Holding Company is that the amount of Holding Company Common
Stock that may be sold by the  Foundation in any one year shall not exceed 5% of
the average market value of the assets held by the Foundation,  except where the
Board of  Directors  of the  Foundation  determines  that the failure to sell an
amount of common  stock  greater  than such amount  would  result in a long-term
reduction of the value of the  Foundation's  assets and as such would jeopardize
the Foundation's capacity to carry out its charitable purposes.  Upon completion
of the Conversion and the  contribution of shares to the Foundation  immediately
following the Conversion, the Holding Company would have 6,128,500, 7,210,000and
8,291,500 shares issued and outstanding at the minimum,  midpoint and maximum of
the  Estimated  Valuation  Range.  Because  the  Holding  Company  will  have an
increased number of shares  outstanding,  the voting and ownership  interests of
stockholders in the Holding  Company's common stock would be diluted by 2.9%, as
compared to their  interests in the Holding  Company if the Foundation  were not
established.   For  additional   discussion  of  the  dilutive   effect  of  the
contribution of Holding  Company Common Stock to the Foundation,  see "Pro Forma
Data."


                                       106

<PAGE>



         Tax  Considerations.  The Holding Company and the Bank have received an
opinion of Silver,  Freedman & Taff, L.L.P. that an organization created for the
above  purposes  would qualify as an  organization  exempt from  taxation  under
Section  501(c)(3)  of the Code,  and would  likely be  classified  as a private
foundation.  The  Foundation  will  submit  an  application  to  the  IRS  to be
recognized  as  an  exempt  organization.   If  the  Foundation  files  such  an
application  within 15 months from the date of its organization,  and if the IRS
approves the  application,  the effective date of the  Foundation's  status as a
Section  501(c)(3)   organization  will  be  retroactive  to  the  date  of  its
organization.  Silver,  Freedman & Taff, L.L.P.,  however,  has not rendered any
advice on the condition to the  contribution  to be agreed to by the  Foundation
which  requires  that all shares of  Holding  Company  Common  Stock held by the
Foundation  must be voted in the same ratio as all other  outstanding  shares of
Holding Company Common Stock on all proposals  considered by stockholders of the
Holding Company.  Consistent with this condition,  in the event that the Holding
Company  or the  Foundation  receives  an  opinion  of its  legal  counsel  that
compliance  with this  voting  restriction  would have the effect of causing the
Foundation  to lose its  tax-exempt  status or  otherwise  have a  material  and
adverse tax  consequence  on the  Foundation,  or subject the  Foundation  to an
excise  tax for  "self-dealing"  under  Section  4941 of the Code,  the  Holding
Company  would  request a waiver  from the FDIC and the  Superintendent  of such
voting restriction upon submission by the Holding Company or the Foundation of a
legal opinion(s) to that effect satisfactory to the FDIC and the Superintendent.
However,  no assurance  can be given that such waiver  would be granted.  See "-
Regulatory Conditions Imposed on the Foundation."

         Under the Code,  the Holding  Company is  entitled  to a deduction  for
charitable  contributions  in an amount not exceeding 10% of its taxable  income
(computed without regard to the contributions) for the year of the contribution,
and any  contributions in excess of the deductible amount may be carried forward
and deducted in the Holding Company's five succeeding taxable years, subject, in
each such year, to the 10% of taxable income limitation. The Holding Company and
the Bank believe that the Conversion  presents a unique opportunity to establish
and fund a charitable  foundation  given the  substantial  amount of  additional
capital  being raised in the  Conversion.  In making such a  determination,  the
Holding Company and the Bank considered the dilutive impact of the  contribution
of  Holding  Company  Common  Stock to the  Foundation  on the amount of Holding
Company Common Stock available to be offered for sale in the  Conversion.  Based
on  such   consideration,   the  Holding  Company  and  Bank  believe  that  the
contribution  to the  Foundation  in  excess  of the 10%  annual  limitation  is
justified  given the Bank's capital  position and its earnings,  the substantial
additional  capital being raised in the Conversion and the potential benefits of
the Foundation to the Bank's community.  In this regard assuming the sale of the
Holding  Company Common Stock at the maximum of the Estimated  Valuation  Range,
the Holding Company would have pro forma  consolidated  capital of $87.1 million
or 15.1% of pro forma consolidated  assets and the Bank's pro forma leverage and
risk-based  capital  ratios  would  be  11.01%  and  21.20%,  respectively.  See
"Regulation  -  The  Bank  -  Capital   Requirements,"   "Capitalization,"   and
"Comparison of Valuation and Pro Forma Information with No Stock  Contribution."
Thus,  the amount of the  contribution  will not adversely  impact the financial
condition of the Holding  Company and the Bank, and the Holding  Company and the
Bank  therefore  believe  that the  amount  of the  charitable  contribution  is
reasonable and will not raise safety and soundness concerns.

         The Holding  Company and the Bank have  received the opinion of Silver,
Freedman & Taff, L.L.P. that the Holding Company's contribution of its own stock
to the  Foundation  would not  constitute an act of  self-dealing,  and that the
Holding Company will be entitled to a deduction in the amount of the fair market
value  of the  stock  at the  time of the  contribution,  subject  to the 10% of
taxable income limitation.  As discussed above, the Holding Company will be able
to carry  forward and deduct any portion of the  contribution  in excess of such
10% limitation  for five years  following the year of the  contribution.  If the
Holding Company and the Foundation had been established in the fiscal year ended
June 30,  1998,  the Holding  Company  would have been  entitled to a charitable
contribution   deduction  in  its  taxable  year  ended  December  31,  1998  of
approximately  $674,000  and would  have been able to carry  forward  and deduct
approximately $1.7 million over its next succeeding five taxable years (based on
the  Bank's  estimated  pre-tax  income for 1998 and a  contribution  in 1998 of
Holding  Company Common Stock equal to $2.4 million).  Assuming the close of the
Offering at the maximum of the Estimated  Valuation  Range,  the Holding Company
estimates that the entire amount of the contribution should be deductible over a
six-year  period.  Neither the  Holding  Company nor the Bank expect to make any
further  contributions  to the Foundation  within the first five years following
the initial contribution.  After that time, the Holding Company and the Bank may
consider future  contributions  to the  Foundation.  Any such decisions would be
based on an assessment of, among other factors,  the financial  condition of the
Holding  Company and the Bank at that time,  the interests of  stockholders  and
depositors of the Holding Company and the Bank, and the financial  condition and
operations of the Foundation.

                                       107

<PAGE>



         Although the Holding  Company and the Bank have received the opinion of
Silver,  Freedman & Taff,  L.L.P.  that the  Holding  Company is  entitled  to a
deduction for the charitable  contribution,  there can be no assurances that the
IRS will recognize the Foundation as an organization  exempt from taxation under
section  501(c)(3) of the Code or that the deduction  will be permitted.  If the
IRS  successfully  maintains  that the  Foundation  is not so exempt or that the
deduction is not  permitted,  the Holding  Company's tax benefit  related to the
contribution to the Foundation would be expensed without tax benefit,  resulting
in a  reduction  in  earnings  in  the  year  in  which  the  IRS  makes  such a
determination. See "Risk Factors - Establishment of the Charitable Foundation."

         In general,  the income of a private  foundation is exempt from federal
and state taxation. However, investment income, such as interest,  dividends and
capital  gains,  will be subject to a federal excise tax of 2.0%. The Foundation
will be required to make an annual  filing with the IRS within four and one-half
months  after  the  close  of the  Foundation's  taxable  year to  maintain  its
tax-exempt status. The Foundation will also be required to publish a notice that
the annual  information  return will be available  for public  inspection  for a
period of 180 days after the date of such public notice.  The information return
for a private  foundation must include,  among other things, an itemized list of
all grants made or approved,  showing the amount of each grant,  the  recipient,
any relationship between a grant recipient and the Foundation's  managers, and a
concise  statement  of the purpose of each grant.  The  Foundation  will also be
required to file an annual report with the Charities Bureau of the Office of the
Attorney General of the State of New York.

         Regulatory  Conditions Imposed on the Foundation.  Establishment of the
Foundation  is  subject  to the  following  conditions  to be  agreed  to by the
Foundation in writing as a condition to receiving the FDIC's nonobjection of the
Bank's Conversion and the approval of the Conversion by the Superintendent:  (i)
the   Foundation   will  be  subject  to   examination   by  the  FDIC  and  the
Superintendent;  (ii) the  Foundation  must comply with  supervisory  directives
imposed by the FDIC and the Superintendent; (iii) the Foundation will operate in
accordance with written policies adopted by its Board of Directors,  including a
conflict of interest policy; and (iv) any shares of Holding Company Common Stock
held by the Foundation must be voted in the same ratio as all other  outstanding
shares  of  Holding  Company  Common  Stock  on  all  proposals   considered  by
stockholders of the Holding  Company;  provided,  however that,  consistent with
this  condition,  the  FDIC  and the  Superintendent  shall  waive  this  voting
restriction   under  certain   circumstances   if  compliance  with  the  voting
restriction  would:  (a) cause a violation  of the law of the State of Delaware;
(b) would cause the Foundation to lose its tax-exempt status or otherwise have a
material and adverse tax consequence on the  Foundation;  or (c) would cause the
Foundation  to be subject to an excise tax under  Section  4941 of the Code.  In
order for the FDIC and the Superintendent to waive such voting restriction,  the
Holding  Company's  or the  Foundation's  legal  counsel  must render an opinion
satisfactory  to FDIC and the  Superintendent  that  compliance  with the voting
restriction  would have the effect  described  in clauses (a), (b) or (c) above.
Under those circumstances,  the FDIC and the Superintendent shall grant a waiver
of the voting  restriction  upon  submission  of such  opinion(s) by the Holding
Company  or  the  Foundation   which  are  satisfactory  to  the  FDIC  and  the
Superintendent. There can be no assurances that a legal opinion addressing these
issues will be rendered,  or if rendered,  that the FDIC and the  Superintendent
will  grant  an  unconditional   waiver  of  the  voting  restriction.   If  the
Superintendent  waives the voting  restriction,  the Department may (1) impose a
condition  that a certain  portion of the members of the  Foundation's  Board of
Directors  shall be persons who are not directors,  officers or employees of the
Bank or the Holding  Company or any  affiliate  thereof or (2) impose such other
condition  relating to control of the Holding  Company  Common Stock held by the
Foundation as determined by the Department to be  appropriate.  In no event will
the voting restriction  survive the sale of shares of the Holding Company Common
Stock held by the Foundation.


                                       108

<PAGE>

Required Approvals for the Conversion

         Various  approvals of the  Superintendent  and the FDIC are required in
order to  consummate  the  Conversion.  The  Superintendent  and the  FDIC  have
approved  the Plan of  Conversion,  subject to  approval  by the  Bank's  voting
depositors.  In  addition,  consummation  of the  Conversion  is  subject to OTS
approval of the Holding Company's holding company  application to acquire all of
the Bank common stock . Applications for these approvals have been filed and are
currently pending.

         Pursuant to Department and FDIC regulation, the Plan of Conversion must
be approved by at least a majority of the total  number of votes  eligible to be
cast by the Bank's voting depositors and by at least seventy-five  percent (75%)
in amount of deposit  liabilities of Voting Depositors  represented in person or
by proxy at the special meeting to be held on  _____________________,  1998 (the
"Special Meeting").

         The  Holding  Company is required to make  certain  filings  with state
securities  regulatory  authorities  in connection  with the issuance of Holding
Company Common Stock in the Conversion.

Certain Restrictions on Purchase or Transfer of Shares After the Conversion

         All Conversion Shares owned by any director or executive officer of the
Holding Company and/or the Bank will be subject to a restriction that the shares
not be sold for a period of one year  following  the  Conversion,  except in the
event of the death of such director or executive officer or pursuant to a Merger
or similar transaction approved by the Department and the FDIC. Each certificate
for  restricted  shares will bear a legend giving notice of this  restriction on
transfer, and instructions will be issued to the effect that any transfer within
such time period of any  certificate  or record  ownership  of such shares other
than as provided above is a violation of the restriction.  Any shares of Holding
Company  Common  Stock  issued at a later date  within this one year period as a
stock dividend,  stock split or otherwise with respect to such restricted  stock
will be subject to the same restrictions.

         Purchases  of Holding  Company  Common  Stock by  directors,  executive
officers and their associates during the three-year period following  completion
of the  Conversion may be made only through a broker or dealer  registered  with
the SEC, except with the prior written  approval of the Department and the FDIC.
This restriction does not apply, however, to negotiated  transactions  involving
more than 1% of the  outstanding  Holding  Company  Common  Stock or to  certain
purchases of stock pursuant to an employee stock benefit plan.

         Pursuant to FDIC  regulations,  the Holding  Company will  generally be
prohibited  from  repurchasing  any shares of the Holding  Company  Common Stock
within one year following the consummation of the Conversion,  although the FDIC
under its current policies may approve a request to repurchase shares of Holding
Company  Common Stock  following the six-month  anniversary  of the  Conversion.
During the second and third years following consummation of the Conversion,  the
Holding  Company may not  repurchase  any shares of its Holding  Company  Common
Stock  other than  pursuant  to (i) an offer to all  stockholders  on a pro rata
basis which is approved by the FDIC; (ii) the repurchase of qualifying shares of
a director,  if any; (iii)  purchases in the open market by a  tax-qualified  or
non-tax-qualified  employee  stock  benefit  plan in an  amount  reasonable  and
appropriate  to fund the plan; or (iv) purchases that are part of an open-market
stock repurchase  program not involving more than 5% of its outstanding  capital
stock during a 12- month  period,  if the  repurchases  do not cause the Bank to
become  undercapitalized  and the  Bank  provides  to the  FDIC  written  notice
containing a full  description  of the program to be undertaken and such program
is not disapproved by the FDIC. The FDIC may permit stock  repurchases in excess
of such amounts prior to the third  anniversary of the Conversion if exceptional
circumstances are shown to exist.

   
         In  addition,  under  proposed  regulations  of the NYBB,  the  Holding
Company will generally be prohibited from repurchasing any shares of the Holding
Company  Common  Stock  within  one  year  following  the  consummation  of  the
Conversion,  although  the  Superintendent  may approve a request to  repurchase
shares  of  Holding  Company  Common  Stock  within  the  first  year  following
Conversion.  During the second and third  years  following  consummation  of the
Conversion,  the Holding  Company  may  repurchase  up to 5% of its  outstanding
common stock during a 12-month  period.  The Holding  Company may  repurchase in
excess  of 5%  during  a  12-month  period  with  the  prior  permission  of the
Superintendent.
    

                                       109

<PAGE>


Liquidation Rights

         In the  unlikely  event of a  complete  liquidation  of the Bank in its
present mutual form, each depositor of the Bank would receive his pro rata share
of any assets of the Bank  remaining  after  payment of claims of all  creditors
including  the  claims  of all  depositors  to the  withdrawal  value  of  their
accounts.  Each  depositor's pro rata share of such remaining assets would be in
the same  proportion as the value of his or her deposit account was to the total
value of all deposit accounts in the Bank at the time of liquidation.  After the
Conversion,  each depositor, in the event of a complete liquidation of the Bank,
would have a claim as a creditor of the same  general  priority as the claims of
all other general creditors of the Bank. However, except as described below, his
or her claim would be solely in the amount of the balance in his deposit account
plus  accrued  interest.  He or she would not have an  interest  in the value or
assets of the Bank above that amount.

   
         The Plan  provides for the  establishment,  upon the  completion of the
Conversion,  of a special  "Liquidation  Account"  for the  benefit of  Eligible
Account Holders and Supplemental  Eligible Account Holders in an amount equal to
the  Bank's  net  worth  as of the date of its  latest  statement  of  financial
condition  contained in the final  prospectus  utilized in the Conversion.  This
liquidation  account is a memorandum  accounts  only.  As of June 30, 1998,  the
initial balance of the liquidation account would be approximately $53.3 million.
Each Eligible Account Holder and Supplemental  Eligible Account Holder, if he or
she were to continue to maintain his or her deposit  account at the Bank,  would
be entitled, upon a complete liquidation of the Bank after the Conversion, to an
interest in the liquidation  account prior to any payment to the Holding Company
as  the  sole  stockholder  of  the  Bank.  Each  Eligible  Account  Holder  and
Supplemental  Eligible  Account  Holder  would have an initial  interest in such
liquidation account for each deposit account,  including passbook accounts,  NOW
accounts,  money market deposit accounts,  and certificates of deposit,  held in
the Bank at the close of business on March 31, 1997 or September  30,  1998,  as
the case may be. Each Eligible Account Holder and Supplemental  Eligible Account
Holder will have a pro rata interest in the total  liquidation  account for each
of his or her deposit  accounts based on the proportion that the balance of each
such  deposit  account on the March 31,  1997  Eligibility  Record  Date (or the
September  30, 1998  Supplemental  Eligibility  Record Date, as the case may be)
bore to the balance of all deposit accounts in the Bank on such dates.
    

         If, however, on any June 30 annual closing date of the Bank, commencing
June 30, 1999, the amount in any deposit account is less than the amount in such
deposit  account on March 31, 1997 or September 30, 1998, as the case may be, or
any other annual  closing  date,  then the interest in the  liquidation  account
relating to such deposit  account would be reduced by the proportion of any such
reduction,  and such  interest  will cease to exist if such  deposit  account is
closed.  In  addition,  no interest  in the  liquidation  account  would ever be
increased  despite any subsequent  increase in the related deposit account.  Any
assets remaining after the claims of general creditors  (including the claims of
all  depositors  to the  withdrawal  value  of  their  accounts)  and the  above
liquidation  rights of the Eligible  Account Holders and  Supplemental  Eligible
Account Holders are satisfied would be distributed to the Holding Company as the
sole stockholder of the Bank.


                                  THE OFFERING

Stock Pricing

         The Plan of Conversion  requires that the purchase price of the Holding
Company  Common Stock must be based on the  appraised  pro forma market value of
the Holding  Company Common Stock,  as determined on the basis of an independent
valuation.  The Bank and the Holding  Company have retained RP Financial to make
such  valuation.  For its services in making such  appraisal,  RP Financial will
receive a fee of $47,500, plus out-of-pocket  expenses. The Bank and the Holding
Company have agreed to indemnify RP Financial and its  employees and  affiliates
against certain losses (including any losses in connection with claims under the
federal securities laws) arising out of its services as appraiser,  except where
RP Financial's liability results from its negligence or bad faith.

                                       110

<PAGE>



         An  appraisal  has  been  made by RP  Financial  in  reliance  upon the
information contained in this Prospectus, including the financial statements. RP
Financial also considered the following  factors,  among others: the present and
projected  operating results and financial  condition of the Holding Company and
the Bank,  and the economic and  demographic  conditions in the Bank's  existing
market area; certain historical, financial and other information relating to the
Bank; a comparative  evaluation of the operating and financial statistics of the
Bank with those of other similarly situated publicly-traded savings associations
and savings  institutions located in the Bank's market area and the State of New
York;  the aggregate  size of the offering of the Holding  Company Common Stock;
the impact of the  Conversion on the Bank's equity and earnings  potential;  the
proposed  dividend  policy of the Holding  Company and the Bank; and the trading
market for securities of comparable  institutions and general  conditions in the
market for such securities.

         On the basis of the  foregoing,  RP  Financial  has advised the Holding
Company and the Bank that, in its opinion, dated as of September 4, 1998, and as
updated as of October 23,  1998,  the  estimated  pro forma  market value of the
Holding  Company  Common Stock ranged from a minimum of $59,500,000 to a maximum
of $80,500,000 with a midpoint of $70,000,000. The Board of Trustees of the Bank
held a meeting  to review  and  discuss  the  appraisal  report  prepared  by RP
Financial.  A  representative  of RP  Financial  participated  in the meeting to
explain the contents of the appraisal  report.  In connection with its review of
the reasonableness and adequacy of such appraisal  consistent with NYBB and FDIC
regulations and policies, the Board of Trustees reviewed the methodology that RP
Financial  employed  to  determine  the pro forma  market  value of the  Holding
Company  Common  Stock  and  the  appropriateness  of the  assumptions  that  RP
Financial used in determining this value.

         Based upon the  Valuation  Range and the  Purchase  Price of $10.00 per
share for the Holding Company Common Stock established by the Board of Trustees,
the  Board  of  Trustees  has  established  the  Estimated  Valuation  Range  of
$59,500,000  to  $80,500,000,  with a midpoint of  $70,000,000,  and the Holding
Company  expects to issue  between  5,950,000  and  8,050,000  shares of Holding
Company Common Stock. The Estimated Valuation Range may

                                       111

<PAGE>



be amended with the approval of the  Superintendent  and FDIC (if required),  if
necessitated  by  subsequent  developments  in the  financial  condition  of the
Holding Company or the Bank or market conditions generally.

         The valuation prepared by RP Financial is not intended, and must not be
construed,  as a recommendation of any kind as to the advisability of purchasing
such shares. RP Financial did not independently  verify the financial statements
and  other  information  provided  by  the  Bank,  nor  did RP  Financial  value
independently the assets or liabilities of the Bank. The valuation considers the
Bank as a going  concern and should not be  considered  as an  indication of the
liquidation value of the Bank.  Moreover,  because such valuation is necessarily
based upon estimates and  projections  of a number of matters,  all of which are
subject to change  from time to time,  no  assurance  can be given that  persons
purchasing  such shares in the Conversion  will  thereafter be able to sell such
shares at prices at or above the Purchase Price or in the range of the foregoing
valuation of the pro forma market value thereof.

         Following  commencement  of  the  Subscription  Offering  or  Community
Offering,  if any, the maximum of the Estimated Valuation Range may be increased
up to 15% and the number of shares of Holding  Company Common Stock to be issued
in the  Conversion  may be  increased  to  9,257,500  shares  due to  regulatory
considerations,  changes  in the  market  and  general  financial  and  economic
conditions,  without the  resolicitation of subscribers.  See "-- Limitations on
Common Stock  Purchases"  as to the method of  distribution  and  allocation  of
additional  shares  that  may be  issued  in the  event  of an  increase  in the
Estimated  Valuation  Range to fill  unfilled  orders  in the  Subscription  and
Community Offerings.

         No sale of shares of Holding  Company  Common Stock may be  consummated
unless,  prior to such consummation,  RP Financial confirms to the Bank, Holding
Company,  Superintendent and FDIC that, to the best of its knowledge, nothing of
a material nature has occurred which,  taking into account all relevant factors,
would  cause RP  Financial  to conclude  that the value of the  Holding  Company
Common Stock at the price so determined is incompatible with its estimate of the
pro forma market value of the Holding  Company Common Stock at the conclusion of
the Subscription Offering and Community Offering, if any.

         If, based on RP Financial's estimate, the pro forma market value of the
Holding Company Common Stock,  as of the date that RP Financial so confirms,  is
not more  than 15%  above  the  maximum  and not less  than the  minimum  of the
Estimated Valuation Range then, (1) with the approval of the Superintendent,  if
required,  and the FDIC, the number of shares of Holding Company Common Stock to
be issued in the  Conversion  may be  increased  or  decreased,  pro rata to the
increase or decrease in value,  without  resolicitation of subscriptions,  to no
more than 9,257,500 shares or no less than 5,950,000 shares,  and (2) all shares
purchased in the Subscription and Community  Offerings will be purchased for the
Purchase  Price of $10.00  per  share.  If the  number  of shares  issued in the
Conversion  is  increased  due to an  increase  of up to  15%  in the  Estimated
Valuation  Range to reflect changes in market or financial  conditions,  persons
who  subscribed  for  the  maximum  number  of  shares  will  not be  given  the
opportunity to subscribe for an adjusted  maximum  number of shares,  except for
the Employee  Plans which will be able to subscribe for such adjusted  amount up
to their 10% subscription. See "- Limitations on Common Stock Purchases."

         If the pro forma  market value of the Holding  Company  Common Stock is
either more than 15% above the maximum of the Estimated  Valuation Range or less
than the  minimum of the  Estimated  Valuation  Range,  the Bank and the Holding
Company,  after consulting with the  Superintendent  and the FDIC, may terminate
the Plan and return all funds promptly with interest at the Bank's passbook rate
of interest on payments made by check, draft or money order,  extend or hold new
Subscription and Community Offerings, establish a new Estimated Valuation Range,
commence a resolicitation of subscribers or take such other actions as permitted
by the Superintendent  and the FDIC in order to complete the Conversion.  In the
event that a  resolicitation  is commenced,  unless an  affirmative  response is
received within a reasonable period of time, all funds will be promptly returned
to  investors  as described  above.  A  resolicitation,  if any,  following  the
conclusion of the Subscription and Community  Offerings would not exceed 45 days
unless such  resolicitation  is further extended by the  Superintendent  and the
FDIC   for    periods    of   up   to   60   days   not   to    extend    beyond
_________________________, 2000.

         If all shares of Holding  Company Common Stock are not sold through the
Subscription  and  Community  Offerings,  then the Bank and the Holding  Company
expect to offer the remaining shares in a Syndicated Community

                                       112

<PAGE>



Offering,  which would occur as soon as  practicable  following the close of the
Subscription Offering or Community Offering, if any, but may commence during the
Subscription  Offering  and  Community  Offering,  if any,  subject to the prior
rights of  subscribers.  All shares of Holding Company Common Stock will be sold
at the same  price  per share in the  Syndicated  Community  Offering  as in the
Subscription and Community Offerings. See "--Syndicated Community Offering."

         No sale of shares of Holding  Company  Common Stock may be  consummated
unless,  prior to such  consummation,  RP  Financial  confirms to the Bank,  the
Holding Company, Superintendent and the FDIC that, to the best of its knowledge,
nothing of a  material  nature has  occurred  which,  taking  into  account  all
relevant  factors,  including those which would be involved in a cancellation of
the Syndicated Community Offering, would cause RP Financial to conclude that the
aggregate  value of the Holding  Company  Common Stock at the Purchase  Price is
incompatible  with its  estimate  of the pro forma  market  value of the Holding
Company  Common  Stock of the  Holding  Company  at the  time of the  Syndicated
Community Offering. Any change which would result in an aggregate purchase price
which is below, or more than 15% above,  the Estimated  Valuation Range would be
subject  to  Superintendent  and  FDIC  approval.  If such  confirmation  is not
received,  the Bank may extend the  Conversion,  extend,  reopen or commence new
Subscription  and  Community  Offerings  or  a  Syndicated  Community  Offering,
establish a new Estimated  Valuation Range and commence a resolicitation  of all
subscribers with the approval of the  Superintendent and FDIC or take such other
actions as  permitted  by the  Superintendent  and FDIC in order to complete the
Conversion,  or terminate  the Plan and cancel the  Subscription  and  Community
Offerings  and/or the  Syndicated  Community  Offering.  In the event  market or
financial  conditions change so as to cause the aggregate  purchase price of the
shares to be below the minimum of the Estimated Valuation Range or more than 15%
above the maximum of such range,  and the Holding Company and the Bank determine
to continue the Conversion,  subscribers will be resolicited (i.e., be permitted
to  continue  their  orders,  in which  case  they  will  need to  affirmatively
reconfirm  their  subscriptions  prior to the  expiration of the  resolicitation
offering or their  subscription funds will be promptly refunded with interest at
the Bank's  passbook  rate of  interest,  or be  permitted to decrease or cancel
their  subscriptions).  Any  change in the  Estimated  Valuation  Range  must be
approved by the Superintendent and FDIC. A resolicitation, if any, following the
conclusion  of the  Subscription  Offering or the Community  Offering  would not
exceed 45 days,  or if following the  Syndicated  Community  Offering,  60 days,
unless further extended by the  Superintendent  for periods up to 60 days not to
extend  beyond  ______________________  , 2000.  If such  resolicitation  is not
effected,  the Bank will return with  interest all funds  promptly at the Bank's
passbook rate of interest on payments made by check, savings bank draft or money
order.

         Copies  of  the  appraisal  report  of  RP  Financial,   including  any
amendments thereto,  and the detailed memoran dum of the appraiser setting forth
the method and  assumptions  for such  appraisal are available for inspection at
the  offices of the Bank and the other  locations  specified  under  "Additional
Information."

Number of Shares to be Issued

         Depending   upon  market  or   financial   conditions   following   the
commencement of the Subscription  Offering and Community  Offering,  if any, the
total  number  of shares to be issued  in the  Conversion  may be  increased  or
decreased without a resolicitation of subscribers; provided, that the product of
the total number of shares times the price per share is not below the minimum or
more than 15% above the maximum of the Estimated  Valuation Range, and the total
number of shares to be issued in the  Conversion  is not less than  5,950,000 or
greater  than  8,050,000  (or  9,257,500  if the  Estimated  Valuation  Range is
increased by 15%).

         In the event market or financial  conditions  change so as to cause the
aggregate  purchase price of the shares to be below the minimum of the Estimated
Valuation Range or more than 15% above the maximum of such range, if the Plan is
not terminated by the Holding Company and the Bank after  consultation  with the
Superintendent  and FDIC,  purchasers  will be resolicited  (i.e.,  permitted to
continue their orders,  in which case they will need to affirmatively  reconfirm
their  subscriptions  prior to the expiration of the resolicitation  offering or
their subscription funds will be promptly refunded, or be permitted to modify or
rescind their  subscriptions).  Any change in the Estimated Valuation Range must
be approved by the  Superintendent  and FDIC.  If the number of shares issued in
the  Conversion  is increased  due to an increase of up to 15% in the  Estimated
Valuation  Range to reflect changes in market or financial  conditions,  persons
who  subscribed  for  the  maximum  number  of  shares  will  not be  given  the
opportunity to subscribe for an

                                       113

<PAGE>



adjusted maximum number of shares,  except for the Employee Plans, which will be
able to subscribe for such adjusted amount up to their 10% subscription. See "--
Limitations on Common Stock Purchases."

         An increase in the number of shares to be issued in the Conversion as a
result of an increase in the  estimated  pro forma market  value would  decrease
both a subscriber's  ownership  interest and the Holding Company's pro forma net
earnings  and  stockholders'  equity on a per share basis while  increasing  pro
forma net earnings and stockholders' equity on an aggregate basis. A decrease in
the  number  of shares to be issued  in the  Conversion  would  increase  both a
subscriber's ownership interest and the Holding Company's pro forma net earnings
and  stockholders'  equity on a per share basis while  decreasing  pro forma net
earnings and  stockholders'  equity on an aggregate basis. For a presentation of
the effects of such changes see "Pro Forma Data."

         To  fund  the  Foundation,  the  number  of  shares  to be  issued  and
outstanding  as a result  of the sale of  Holding  Company  Common  Stock in the
Conversion  will be  increased  by a number of shares equal to 3% of the Holding
Company Common Stock sold in the Conversion.  Assuming the sale of shares in the
Offerings at the maximum of the Estimated  Valuation  Range, the Holding Company
will  contribute  241,500  shares  of its  Holding  Company  Common  Stock  from
authorized  but unissued  shares to the  Foundation  immediately  following  the
completion of the Conversion. In that event, the Holding Company will have total
shares of Holding Company Common Stock outstanding of 8,291,500 shares.  Funding
the  Foundation  with  authorized  but  unissued  shares will have the effect of
diluting the ownership and voting interests of persons  purchasing shares in the
Conversion  by 2.9% since a greater  number of shares will be  outstanding  upon
completion  of  the  Conversion  than  would  be  if  the  Foundation  were  not
established. See "Pro Forma Data."

Subscription Offering and Subscription Rights

         In accordance with the Plan of Conversion,  rights to subscribe for the
purchase of Holding  Company  Common Stock have been  granted  under the Plan of
Conversion  to the  following  persons  in the  following  order  of  descending
priority:  (1)  depositors  whose  deposits in  qualifying  accounts in the Bank
totaled $100 or more on March 31, 1997  ("Eligible  Account  Holders");  (2) the
Employee  Plans,  including  the ESOP;  and (3)  depositors  whose  deposits  in
qualifying  accounts in the Bank  totaled  $100 or more on  September  30, 1998,
other than (i) those depositors who would otherwise  qualify as Eligible Account
Holders or (ii) trustees or executive  officers of the Bank or their Associates,
(as defined herein) ("Supplemental Eligible Account Holders"). All subscriptions
received will be subject to the  availability  of Holding  Company  Common Stock
after  satisfaction of all  subscriptions  of all persons having prior rights in
the Subscription  Offering and to the maximum and minimum  purchase  limitations
set forth in the Plan of Conversion and as described  below under "- Limitations
on Common Stock Purchases."

         Priority 1: Eligible Account Holders. Each Eligible Account Holder will
receive, without payment therefor, first priority, non-transferable subscription
rights  to  subscribe  for  Holding  Company  Common  Stock in the  Subscription
Offering up to the  greatest of (i) the amount  permitted to be purchased in the
Community  Offering,  which amount is currently  $250,000 of the Holding Company
Common  Stock  offered,  (ii)  one-tenth  of one  percent  (0.10%)  of the total
offering of shares of Holding  Company  Common Stock or (iii)  fifteen times the
product  (rounded down to the next whole  number)  obtained by  multiplying  the
total  number  of  shares  of  Holding  Company  Common  Stock to be issued by a
fraction the numerator of which is the amount of the Eligible  Account  Holder's
qualifying  deposit  and  the  denominator  of  which  is the  total  amount  of
qualifying deposits of all Eligible Account Holders  ($______________________ ),
in each case on the Eligibility  Record Date, subject to the overall maximum and
minimum  purchase  limitations and exclusive of an increase in the shares issued
pursuant to an increase in the  Estimated  Valuation  Range of up to 15%. See "-
Limitations on Common Stock Purchases."

         In the event that Eligible Account Holders exercise subscription rights
for a number of shares in  excess  of the total  number of shares  eligible  for
subscription,  the shares will be  allocated  so as to permit  each  subscribing
Eligible  Account Holder to purchase a number of shares  sufficient to make such
Eligible  Account Holder's total allocation equal to the lesser of 100 shares or
the number of shares  subscribed  for.  Thereafter,  unallocated  shares will be
allocated  among  the  remaining  subscribing  Eligible  Account  Holders  whose
subscriptions  remain  unfilled  in the  proportion  that the  amounts  of their
respective  qualifying  deposits bear to the total amount of qualifying deposits
of all remaining Eligible Account Holders whose subscriptions remain unfilled.

                                       114

<PAGE>



         To ensure a proper  allocation of stock,  each Eligible  Account Holder
must list on his or her stock  order form all  accounts  in which such  Eligible
Account  Holder has an  ownership  interest.  Failure  to list an account  could
result in fewer shares being  allocated than if all accounts had been disclosed.
The  subscription  rights of Eligible  Account  Holders who are also trustees or
executive  officers of the Bank or their  Associates will be subordinated to the
subscription rights of other Eligible Account Holders to the extent attributable
to increased  deposits in the one-year period  preceding the Eligibility  Record
Date.

         Priority 2: The Employee Plans. To the extent that there are sufficient
shares  remaining after  satisfaction of the  subscriptions  by Eligible Account
Holders, the Employee Plans,  including the ESOP, will receive,  without payment
therefor, second priority,  non-transferable  subscription rights to purchase up
to 10% of the  Holding  Company  Common  Stock to be issued  in the  Conversion,
including  shares  to be  issued  to the  Foundation,  subject  to the  purchase
limitations  set forth in the Plan of Conversion and as described below under "-
Limitations on Common Stock Purchases." As an Employee Plan, the ESOP intends to
purchase 8% of the shares to be issued in the Conversion,  or 490,280 shares and
663,320 shares,  based on the issuance of 6,128,500 shares and 8,291,500 shares,
respectively,  at the minimum and the maximum of the Estimated  Valuation Range,
including  the  shares  of  Holding  Company  Common  Stock to be  issued to the
Foundation.  Subscriptions  by the ESOP will not be  aggregated  with  shares of
Holding  Company  Common  Stock  purchased  directly  by or which are  otherwise
attributable  to any  other  participants  in  the  Subscription  and  Community
Offerings,  including  subscriptions  of any of the Bank's  trustees,  officers,
employees  or  associates   thereof.   See  "Management  of  the   Bank--Benefit
Plans--Employee Stock Ownership Plan."

         Priority 3.- Supplemental  Eligible Account Holders. To the extent that
there are sufficient shares remaining after satisfaction of the subscriptions by
the Eligible Account Holders and Employee Plans,  Supplemental  Eligible Account
Holders will receive, without payment therefor, third priority, non-transferable
subscription  rights  to  subscribe  for  Holding  Company  Common  Stock in the
Subscription  Offering  up to the  greatest  of (i) the amount  permitted  to be
subscribed for in the Community Offering,  which amount is currently $250,000 of
the Holding Company Common Stock offered, (ii) one-tenth of one, percent (0.10%)
of the total offering of shares of Holding Company Common Stock or (iii) fifteen
times  the  product  (rounded  down  to  the  next  whole  number)  obtained  by
multiplying  the total  number of shares of Holding  Company  Common Stock to be
issued by a fraction of which the  numerator  is the amount of the  Supplemental
Eligible  Account Holder's  qualifying  deposit and the denominator is the total
amount of  qualifying  deposits of all  Supplemental  Eligible  Account  Holders
($______________________),  in each case on the Supplemental  Eligibility Record
Date,  subject to the  overall  maximum  and minimum  purchase  limitations  and
exclusive  of an  increase in the shares  issued  pursuant to an increase in the
Estimated  Valuation  Range of up to 15%.  See  "--Limitations  on Common  Stock
Purchases."

         In the  event  that  Supplemental  Eligible  Account  Holders  exercise
subscription  rights  for a number of  shares  in excess of the total  number of
shares eligible for  subscription,  the shares will be allocated so as to permit
each subscribing  Supplemental  Eligible Account Holder, to the extent possible,
to purchase a number of shares  sufficient  to make such  Supplemental  Eligible
Account  Holder's  total  allocation  equal to the  lesser of 100  shares or the
number  of  shares  subscribed  for.  Thereafter,  unallocated  shares  will  be
allocated among the remaining subscribing  Supplemental Eligible Account Holders
whose subscriptions  remain unfilled in the proportion that the amounts of their
respective  qualifying  deposits bear to the total amount of qualifying deposits
of all remaining  Supplemental  Eligible  Account  Holders  whose  subscriptions
remain unfilled.

         To ensure a proper  allocation  of stock,  each  Supplemental  Eligible
Account  Holder must list on his or her stock  order form all  accounts in which
such Supplemental Eligible Account Holder has an ownership interest.  Failure to
list an  account  could  result  in fewer  shares  being  allocated  than if all
accounts had been disclosed.

         Expiration  Date  for  the  Subscription   Offering.  The  Subscription
Offering will expire at 12:00 noon,  Eastern  time,  on  ______________________,
1998,  unless  extended for an initial period of up to 45 days by the Bank or an
additional  60 day  periods  with  the  approval  of the  Superintendent  and if
necessary,  the FDIC. Subscription rights which have not been exercised prior to
the Expiration Date will become void.

         The Bank will not execute  orders  until all shares of Holding  Company
Common Stock have been  subscribed for or otherwise sold. If all shares have not
been subscribed for or sold within 45 days after the Subscription Expiration

                                       115

<PAGE>



Date, unless such period is extended with the consent of the Superintendent, all
funds  delivered  to the Bank  pursuant  to the  Subscription  Offering  will be
returned  with  interest   promptly  to  the   subscribers  and  all  withdrawal
authorizations  will be  canceled.  If an  extension  beyond the  45-day  period
following  the  Subscription  Expiration  Date is granted,  the Bank will notify
subscribers  of the extension of time and of any rights of subscribers to modify
or rescind their subscriptions.  Each such extension may not exceed 60 days, and
such extensions,  in the aggregate, may not last beyond  ______________________,
2000.

         Persons in  Non-qualified  States or  Foreign  Countries.  The  Holding
Company and the Bank will make reasonable  efforts to comply with the securities
laws of all states in the United States in which  persons  entitled to subscribe
for stock pursuant to the Plan reside. However, the Bank and the Holding Company
are not required to offer stock in the  Subscription  Offering to any person who
resides in a foreign country.

Community Offering

         Upon completion of the Subscription Offering, to the extent that shares
remain  available for purchase after  satisfaction of all  subscriptions  of the
Eligible  Account  Holders,  the Employee  Plans and the  Supplemental  Eligible
Account  Holders,  the  Bank  will  offer  shares  pursuant  to the  Plan in the
Community  Offering to certain  members of the general  public to whom a copy of
this  prospectus has been  delivered,  with a preference  given to those natural
persons  residing  in the Local  Community,  the  geographic  area  encompassing
counties  in which the Bank has  offices,  subject  to the right of the  Holding
Company and the Bank to accept or reject any such  orders,  in whole or in part,
in its sole discretion.  The Community Offering, if any, shall commence upon the
completion of the Subscription Offering and shall terminate seven days after the
close of the  Subscription  Offering unless extended by the Bank and the Holding
Company,  with the approval of the  Superintendent  and the FDIC,  if necessary.
Such  persons,  together with  associates of and persons  acting in concert with
such  persons,  may  purchase  up to $250,000 of Holding  Company  Common  Stock
subject to the maximum purchase  limitation.  See "- Limitations on Common Stock
Purchases."  This amount may be  increased to up to a maximum of 5% or decreased
to less than $250,000 of Holding  Company  Common Stock at the discretion of the
Holding Company and the Bank. The opportunity to subscribe for shares of Holding
Company Common Stock in the Community  Offering category is subject to the right
of the Bank and the  Holding  Company,  in their sole  discretion,  to accept or
reject any such  orders in whole or in part  either at the time of receipt of an
order or as soon as practicable  following the Expiration Date. However, no such
rejection will be in contravention  of any applicable law or regulation.  If the
Holding  Company or the Bank rejects a subscription in part, the subscriber will
not have the right to cancel the remainder of his or her subscription.

         Subject  to  the  foregoing,  if  the  amount  of  stock  remaining  is
insufficient  to fill the orders of subscribers in the Community  Offering after
completion  of the  Subscription  and  Community  Offerings,  such stock will be
allocated  first to each  subscriber  whose order is accepted by the Bank, in an
amount equal to 2% of the shares offered in the Conversion.

Syndicated Community Offering

         As a final step in the Conversion, the Plan provides that, if feasible,
all shares of Holding  Company  Common Stock not  purchased in the  Subscription
Offering  or the  Community  Offering,  if any,  will be offered for sale to the
general  public  in a  Syndicated  Community  Offering  through a  syndicate  of
registered broker-dealers to be formed and managed by KBW acting as agent of the
Holding Company. There are no known agreements between KBW and any broker-dealer
in connection with a possible Syndicated Community Offering. The Holding Company
and the Bank have  reserved  the  right to reject  orders in whole or in part in
their sole discretion in the Syndicated  Community  Offering.  However,  no such
rejection will be in contravention  of any applicable law or regulation.  If the
Holding  Company or the Bank rejects an order in part, the  subscriber  will not
have the right to cancel the remainder of his or her  subscription.  Neither KBW
nor any registered  broker-dealer  shall have any obligation to take or purchase
any shares of the  Holding  Company  Common  Stock in the  Syndicated  Community
Offering;  however, KBW has agreed to use its best efforts in the sale of shares
in the Syndicated Community Offering.

         The  price  at  which  Holding  Company  Common  Stock  is  sold in the
Syndicated  Community  Offering will be  determined as described  above under "-
Stock Pricing."  Subject to overall purchase  limitations,  no person,  together
with any associate or group of persons  acting in concert,  will be permitted to
subscribe in the Syndicated Community

                                       116

<PAGE>



Offering for more than 1% of the Holding  Company  Common  Stock  offered in the
Conversion;  provided,  however,  that shares of Holding  Company  Common  Stock
purchased in the Community Offering by any persons,  together with associates of
or  persons  acting  in  concert  with such  persons,  will be  aggregated  with
purchases  in the  Syndicated  Community  Offering  and be  subject to a maximum
purchase limitation of 1% of the Holding Company Common Stock offered.

         Payments  made in the form of a check,  bank  draft,  money order or in
cash will earn  interest at the Bank's  passbook  rate of interest from the date
such payment is actually received by the Bank until completion or termination of
the Conversion.

         In  addition  to  the  foregoing,  if  a  syndicate  of  broker-dealers
("selected dealers") is formed to assist in the Syndicated Community Offering, a
purchaser  may pay for his or her shares with funds held by or deposited  with a
selected  dealer.  If an order form is executed  and  forwarded  to the selected
dealer or if the  selected  dealer is  authorized  to execute  the order form on
behalf of a purchaser, the selected dealer is required to forward the order form
and funds to the Bank for deposit in a  segregated  account on or before noon of
the business day  following  receipt of the order form or execution of the order
form  by the  selected  dealer.  Alternatively,  selected  dealers  may  solicit
indications  of interest from their  customers to place orders for shares.  Such
selected  dealers shall  subsequently  contact their  customers who indicated an
interest  and seek their  confirmation  as to their  intent to  purchase.  Those
indicating  an intent to purchase  shall execute order forms and forward them to
their  selected  dealer or authorize the selected  dealer to execute such forms.
The  selected  dealer will  acknowledge  receipt of the order to its customer in
writing on the following  business day and will debit such customer's account on
the third  business day after the customer  has  confirmed  his or her intent to
purchase ("debit date") and on or before noon of the next business day following
the debit  date,  will send order  forms and funds to the Bank for  deposit in a
segregated account.  Although  purchasers' funds are not required to be in their
accounts  with  selected  dealers  until the debit date,  in the event that such
alternative  procedure is employed once a confirmation  of an intent to purchase
has been received by the selected dealer,  the purchaser has no right to rescind
his or her order.

         Certificates  representing  shares  of  Holding  Company  Common  Stock
purchased,  together  with any refund due,  will be mailed to  purchasers at the
address  specified  in  the  order  form,  as  soon  as  practicable   following
consummation of the sale of the Holding Company Common Stock.  Any  certificates
returned as undeliverable will be disposed of in accordance with applicable law.

         The Syndicated  Community  Offering will terminate no more than 45 days
following  the  Subscription  Expiration  Date,  unless  extended by the Holding
Company with the approval of the  Superintendent  and FDIC.  Such extensions may
not be beyond  ____________,  2000. See "- Stock Pricing" above for a discussion
of rights of subscribers, if any, in the event an extension is granted.

Marketing and Underwriting Arrangements

         The Bank and the Holding  Company have  engaged KBW as a financial  and
marketing  advisor in connection with the offering of the Holding Company Common
Stock and KBW has agreed to use its best  efforts to assist the Holding  Company
with the solicitation of subscriptions and purchase orders for shares of Holding
Company Common Stock in the Offerings.  Based upon negotiations between the Bank
and the  Holding  Company,  KBW will  receive  a fee for  services  provided  in
connection with the Offerings equal to 1.20% of the aggregate  Purchase Price of
Holding Company Common Stock sold in the Offerings.  No fees will be paid to KBW
with  respect to any shares of Holding  Company  Common  Stock  purchased by any
trustee,  director,  executive  officer or  employee  of the Bank or the Holding
Company or members of their immediate  families or any employee  benefit plan of
the  Holding  Company  or the  Bank.  In the  event  of a  Syndicated  Community
Offering,  KBW will  negotiate  with the  Holding  Company for the receipt of an
additional  fee to be remitted to selected  dealers  under one or more  selected
dealer  agreements  to be entered  into by KBW with certain  dealers;  provided,
however,  that the  aggregate  fees payable to KBW and any  selected  dealers in
connection  with any Syndicated  Community  Offering will not exceed 5.5% of the
aggregate  Purchase  Price  of the  Holding  Company  Common  Stock  sold in the
Syndicated Community Offering. Fees to KBW and to any other broker-dealer may be
deemed to be underwriting  fees and KBW and such  broker-dealer may be deemed to
be  underwriters.  KBW will also be reimbursed for its reasonable  out-of pocket
expenses, including legal fees and expenses, up to a

                                       117

<PAGE>



maximum of $75,000.  Notwithstanding  the foregoing,  in the event the Offerings
are not  consummated  or KBW  ceases,  under  certain  circumstances  after  the
subscription solicitation activities are commenced, to provide assistance to the
Holding  Company,  KBW will be  entitled  to  reimbursement  for its  reasonable
out-of-pocket expenses as described above. The Holding Company and the Bank have
agreed to indemnify KBW for costs and expenses in connection with certain claims
or  liabilities  related to or arising out of the services to be provided by KBW
pursuant  to its  engagement  by the Bank and the Holding  Company as  financial
advisor in connection with the Conversion,  including certain  liabilities under
the Securities  Act. Total marketing fees to KBW are estimated to be $__________
million and $__________  million at the minimum and the maximum of the Estimated
Valuation Range, respectively.  See "Pro Forma Data" for the assumptions used to
arrive at these estimates.

         Directors,  trustees and executive  officers of the Holding Company and
the Bank may  participate  in the  solicitation  of offers to  purchase  Holding
Company Common Stock.  Questions of prospective  purchasers  will be directed to
executive  officers or registered  representatives.  Other employees of the Bank
may participate in the Offerings in ministerial  capacities or provide  clerical
work in effecting a sales transaction. Such other employees have been instructed
not to solicit offers to purchase Holding Company Common Stock or provide advice
regarding the purchase of Holding Company Common Stock. The Holding Company will
rely on Rule 3a4-1 under the Exchange Act, and sales of Holding  Company  Common
Stock will be conducted  within the  requirements of Rule 3a4-1, so as to permit
officers,  trustees,  directors  and  employees  to  participate  in the sale of
Holding  Company Common Stock.  No officer,  director or employee of the Holding
Company  or  the  Bank  will  be  compensated  in  connection  with  his  or her
participation by the payment of commissions or other  remuneration  based either
directly or indirectly on the transactions in the Holding Company Common Stock.

Procedure for Purchasing Shares in Subscription and Community Offerings

         To ensure that each  purchaser  receives a Prospectus at least 48 hours
prior to the respective  expiration dates for the Offerings,  in accordance with
Rule 15c2-8 of the Exchange  Act, no  Prospectus  will be mailed later than five
days prior to such date or hand  delivered any later than two days prior to such
date.  Execution  of the stock  order form will  confirm  receipt or delivery in
accordance with Rule 15c2-8.  Stock order forms will only be distributed  with a
Prospectus  and a  certification  form requiring  each  prospective  investor to
acknowledge, among other things, that the shares of Holding Company Common Stock
are not insured by the Bank, the FDIC or any other governmental  agency and that
such prospective  investor has received a copy of this Prospectus,  which, among
other  things,  describes  the risks  involved in the  investment in the Holding
Company Common Stock.

         To purchase  shares in the  Subscription  Offering  and, if a Community
Offering  is held,  the  Community  Offering,  an  executed  order form with the
required   payment  for  each  share   subscribed   for,  or  with   appropriate
authorization for withdrawal from the Bank's deposit account (which may be given
by completing the appropriate  blanks in the stock order form), must be received
by the Bank at its office by 12:00 noon,  Eastern time, on the Expiration  Date,
in the case of the  Subscription  Offering,  or 7 days  after  the  close of the
Subscription Offering, in the case of the Community Offering.  Stock order forms
which are not received by such time or are executed  defectively or are received
without full payment (or appropriate  withdrawal  instructions) are not required
to be accepted.  In addition,  the Holding Company and Bank are not obligated to
accept orders  submitted on  photocopied  or facsimile  order forms and will not
accept order forms unaccompanied by an executed  certification form. The Holding
Company  and the Bank  have the  power to waive  or  permit  the  correction  of
incomplete or improperly  executed forms, but do not represent that they will do
so.  Once  received,  an  executed  order form may not be  modified,  amended or
rescinded  without the consent of the Bank  unless the  Conversion  has not been
completed  within  45 days  after  the  end of the  Subscription  and  Community
Offerings, unless such period has been extended.

         In order to ensure  that  Eligible  Account  Holders  and  Supplemental
Eligible  Account  Holders are properly  identified  as to their stock  purchase
priorities, depositors must list all accounts on the stock order form giving all
names in each account and the account numbers.

         Payment  for  subscriptions  may be made  (i) in cash if  delivered  in
person to the office of the Bank,  (ii) by check,  bank draft or money order, or
(iii) by authorization  of withdrawal from deposit accounts  maintained with the
Bank. No wire transfers will be accepted. Interest will be paid on payments made
by cash, check, cashier's check or money order

                                       118

<PAGE>



at the Bank's  passbook rate of interest from the date payment is received until
the  completion  or  termination  of the  Conversion.  If  payment  is  made  by
authorization  of withdrawal from deposit  accounts,  the funds authorized to be
withdrawn  from a  deposit  account  will  continue  to accrue  interest  at the
contractual rates until completion or termination of the Conversion,  but a hold
will be placed on such funds,  thereby making them  unavailable to the depositor
until  completion  or  termination  of  the  Conversion.   Notwithstanding   the
foregoing, the Holding Company shall have the right, in its sole discretion,  to
permit  institutional  investors to submit  irrevocable  orders  together with a
legally  binding  commitment for payment and to thereafter pay for the shares of
Holding Company Common Stock for which they subscribe in the Community  Offering
at any time prior to 48 hours before the completion of the Conversion.

         If a  subscriber  authorizes  the Bank to  withdraw  the  amount of the
purchase price from such subscriber's deposit account, the Bank will do so as of
the  effective  date of the  Conversion.  The Bank  will  waive  any  applicable
penalties  for early  withdrawal  from  certificate  accounts.  If the remaining
balance in a certificate account is reduced below the applicable minimum balance
requirement  at the time  that the  funds  actually  are  transferred  under the
authorization,  the certificate  will be canceled at the time of the withdrawal,
without  penalty,  and the remaining  balance will be converted  into a passbook
account and will earn  interest at the passbook  rate.  Upon  completion  of the
Conversion,  funds withdrawn from depositors'  accounts for stock purchases will
no longer be insured by the FDIC.

         The ESOP will not be required to pay for the shares  subscribed  for at
the time it subscribes but,  rather,  may pay for such shares of Holding Company
Common Stock  subscribed  for at the  Purchase  Price upon  consummation  of the
Offerings;  provided,  that there is in force from the time of its  subscription
until such time, a loan  commitment  acceptable  to the Holding  Company from an
unrelated  financial  institution or the Holding Company to lend to the ESOP, at
such time,  the aggregate  Purchase Price of the shares for which it subscribed.
The Holding Company intends to provide such a loan to the ESOP.

         Owners  of  self-directed  IRAs  may use  the  assets  of such  IRAs to
purchase  shares  of  Holding  Company  Common  Stock  in the  Subscription  and
Community  Offerings.  Persons with IRAs  maintained at the Bank must have their
accounts transferred to an unaffiliated institution or broker to purchase shares
of Holding Company Common Stock in the Subscription and Community Offerings.  In
addition,  the  provisions of ERISA and IRS  regulations  require that officers,
trustees  and ten  percent  stockholders  who use  self-directed  IRA  funds  to
purchase  shares  of  Holding  Company  Common  Stock  in the  Subscription  and
Community Offerings make such purchases for the exclusive benefit of the IRAs.

         Certificates  representing  shares  of  Holding  Company  Common  Stock
purchased  will be mailed to  purchasers  at the last  address  of such  persons
appearing  on the records of the Bank,  or to such other  address  specified  in
properly completed order forms, as soon as practicable following consummation of
the sale of all  shares  of  Holding  Company  Common  Stock.  Any  certificates
returned as undeliverable will be disposed of in accordance with applicable law.

Restrictions on Transfer of Subscription Rights

   
         Prior  to  the  completion  of  the  Conversion,  the  NYBB  Conversion
regulations  prohibit any person with  subscription  rights (i.e.,  the Eligible
Account  Holders,  the  Employee  Plans and the  Supplemental  Eligible  Account
Holders) from  transferring or entering into any agreement or  understanding  to
transfer the legal or  beneficial  ownership of the  subscription  rights issued
under the Plan or the shares of Holding  Company  Common Stock to be issued upon
their exercise. Certificates representing shares of Holding Company Common Stock
purchased in the  Subscription  Offering  must be  registered in the name of the
Eligible Account Holder,  Supplemental  Eligible Account Holder, as the case may
be. Joint  registrations  will be allowed only if the qualifying deposit account
is so  registered.  Such rights may be exercised only by the person to whom they
are granted and only for such  person's  account.  Each person  exercising  such
subscription  rights will be required to certify that such person is  purchasing
shares  solely  for such  person's  own  account  and that  such  person  has no
agreement or  understanding  regarding the sale or transfer of such shares.  The
regulations  also prohibit any person from offering or making an announcement of
an offer or an intent to make an offer to purchase such  subscription  rights or
shares  of  Holding  Company  Common  Stock  prior  to  the  completion  of  the
Conversion.
    


                                       119

<PAGE>



         The Bank and the  Holding  Company  will  pursue  any and all legal and
equitable remedies (including  forfeiture) in the event they become aware of the
transfer  of  subscription  rights  and will not honor  orders  known by them to
involve the transfer of such rights.

Limitations on Holding Company Common Stock Purchases

         The Plan includes the following  limitations on the number of shares of
Holding Company Common Stock which may be purchased in the Conversion:

         (1) No subscription for fewer than 25 shares will be accepted;

         (2) Each Eligible Account Holder may subscribe for and purchase Holding
Company  Common  Stock  in the  Subscription  Offering  in an  amount  up to the
greatest of (a) the amount permitted to be purchased in the Community  Offering,
currently $250,000 of the Holding Company Common Stock offered, (b) one-tenth of
one percent  (0.10%) of the total  offering of shares of Holding  Company Common
Stock or (c) fifteen  times the product  (rounded down to the next whole number)
obtained by  multiplying  the total number of shares of Holding  Company  Common
Stock to be issued in the Conversion by a fraction the numerator of which is the
amount  of the  qualifying  deposit  of the  Eligible  Account  Holder  and  the
denominator of which is the total amount of qualifying  deposits of all Eligible
Account  Holders in each case on the  Eligibility  Record  Date,  subject to the
overall limitation in (8) below and exclusive of an increase in the total number
of shares  issued due to an increase in the Estimated  Valuation  Range of up to
15%;

         (3) The  Employee  Plans are  permitted  to  purchase  up to 10% of the
shares of  Holding  Company  Common  Stock  issued in the  Conversion  and as an
Employee Plan, the ESOP intends to purchase 8% of the shares of Holding  Company
Common  Stock issued in the  Conversion,  in each case,  including  shares to be
issued to the Foundation;

         (4) Each  Supplemental  Eligible  Account  Holder may subscribe for and
purchase Holding Company Common Stock in the Subscription  Offering in an amount
up to the greatest of (a) the amount  permitted to be purchased in the Community
Offering,  currently  $250,000 of the Holding Company Common Stock offered,  (b)
one-tenth  of one  percent  (0.10%) of the total  offering  of shares of Holding
Company Common Stock or (c) fifteen times the product  (rounded down to the next
whole  number)  obtained by  multiplying  the total  number of shares of Holding
Company  Common Stock to be issued in the Conversion by a fraction the numerator
of which is the amount of the qualifying  deposit of the  Supplemental  Eligible
Account  Holder and the  denominator  of which is the total amount of qualifying
deposits  of all  Supplemental  Eligible  Account  Holders  in each  case on the
Supplemental  Eligibility  Record Date, subject to the overall limitation in (8)
below and  exclusive of an increase in the total number of shares  issued due to
an increase in the Estimated Valuation Range of up to 15%;

         (5) Persons  purchasing  shares of Holding  Company Common Stock in the
Community Offering,  together with associates of and groups of persons acting in
concert with such  persons,  may purchase  Holding  Company  Common Stock in the
Community  Offering in an amount up to $250,000  of the Holding  Company  Common
Stock offered in the Conversion subject to the overall limitation in (8) below;

         (6) Persons  purchasing  shares of Holding  Company Common Stock in the
Syndicated Community Offering, together with associates of and persons acting in
concert with such  persons,  may purchase  Holding  Company  Common Stock in the
Syndicated Offering in an amount up to $250,000 of the shares of Holding Company
Common Stock offered in the Conversion  subject to the overall limitation in (8)
below;  provided,  that shares of Holding  Company Common Stock purchased in the
Community  Offering by any  persons,  together  with  associates  of and persons
acting in concert with such persons,  will be aggregated  with purchases by such
persons in the Syndicated  Community  Offering in applying the $250,000 purchase
limitation;

   
         (7) Eligible  Account Holders,  Supplemental  Eligible Account Holders,
and certain  members of the general  public may purchase  stock in the Community
Offering and Syndicated  Community Offering subject to the purchase  limitations
described in (6) and (7) above;  provided,  that, except for the Employee Plans,
the maximum number of shares of Holding  Company Common Stock  subscribed for or
purchased in all categories of the
    

                                       120

<PAGE>


Conversion  by any person,  together  with  associates  of and groups of persons
acting in concert  with such  persons,  shall not  exceed  1.0% of the shares of
Holding Company Common Stock offered for sale in the Conversion; and

         (8) The directors and officers of the Bank and their  associates in the
aggregate,  excluding purchases by the Employee Plans, may purchase up to 25% of
shares offered for sale in the Conversion.

         Subject to any required  regulatory  approval and the  requirements  of
applicable laws and regulations,  but without further approval of the depositors
of the Bank, both the individual  amount  permitted to be subscribed for and the
overall maximum purchase limitation may be increased to up to a maximum of 5% of
the  shares  offered  for sale in the  Offering  at the sole  discretion  of the
Holding  Company  and the Bank.  It is  currently  anticipated  that the overall
maximum purchase limitation may be increased if, after a Community Offering, the
Holding Company has not received  subscriptions for an aggregate amount equal to
at least  the  minimum  of the  Estimated  Valuation  Range.  If such  amount is
increased,  subscribers  for the maximum amount will be, and certain other large
subscribers in the sole  discretion of the Holding  Company and the Bank may be,
given the opportunity to increase their  subscriptions up to the then applicable
limit.  Requests to purchase  additional  shares of Holding Company Common Stock
under this provision will be determined by the Board of Directors of the Holding
Company and the Board of Trustees of the Bank and, if  approved,  allocated on a
pro rata basis giving  priority in accordance with the priority rights set forth
in the Plan and described herein.

   
         The overall maximum purchase limitation may not be reduced to less than
1.0%;  the  individual  amount  permitted to be subscribed for in the Offerings,
however, may be reduced by the Bank to less than $250,000 of the Holding Company
Common Stock offered.  An individual  Eligible  Account  Holder or  Supplemental
Eligible  Account  Holder  may not  purchase  individually  in the  Subscription
Offering the overall maximum  purchase  limitation of 1.0% of the shares offered
for sale,  but may make such purchase,  together with  associates of and persons
acting in  concert  with such  person,  by also  purchasing  in other  available
categories of the Conversion,  subject to availability of shares and the maximum
overall purchase limitation for purchases in the Conversion.

         In the event of an  increase in the total  number of shares  offered in
the Conversion due to an increase in the Estimated  Valuation Range of up to 15%
("Adjusted  Maximum"),  the additional shares will be allocated in the following
order of priority in accordance with the Plan: (i) in the event that there is an
oversubscription by Eligible Account Holders, to fill unfilled  subscriptions of
Eligible Account Holders; (ii) to fill the Employee Plans' subscription of up to
8% of the Adjusted Maximum number of shares; (iii) in the event that there is an
oversubscription  by Supplemental  Eligible  Account  Holders,  to fill unfilled
subscriptions  of  Supplemental  Eligible  Account  Holders;  (iv)  and to  fill
unfilled subscriptions in the Community Offering, each to the extent possible.
    

         The  term  "Associate"  of  a  person  is  defined  to  mean:  (i)  any
corporation  or  organization  (other  than the Holding  Company,  the Bank or a
majority-owned  subsidiary  of the Bank) of which  such  person  is an  officer,
partner or is directly or  indirectly,  either alone or with one or more members
of his or her immediate family, the beneficial owner of 10% or more of any class
of equity securities;  (ii) any trust or other estate in which such person has a
substantial  beneficial interest or as to which such person serves as trustee or
in a similar  fiduciary  capacity,  except  that the term  "Associate"  does not
include any employee stock benefit plan maintained by the Holding Company or the
Bank in which a person  has a  substantial  beneficial  interest  or serves as a
trustee or in a similar  fiduciary  capacity,  and except that,  for purposes of
aggregating  total shares that may be acquired or held by officers and directors
and their  Associates,  the term "Associate" does not include any  tax-qualified
employee stock benefit plan; and (iii) any relative or spouse of such person, or
any  relative of such  spouse,  who has the same home as such person or who is a
director or officer of the Holding Company or the Bank. Trustees,  directors and
officers are not treated as associates of each other solely by virtue of holding
such  positions.  For a further  discussion  of  limitations  on  purchases of a
converting  institution's  stock at the time of  Conversion  and  subsequent  to
Conversion,  see "- Certain Restrictions on Purchase or Transfer of Shares After
Conversion,"  "Management of the Bank - Subscriptions by Executive  Officers and
Directors"  and  "Restrictions  on  Acquisition  of the Holding  Company and the
Bank."


                                       121

<PAGE>



Interpretation, Amendment and Termination

         All interpretations of the Plan by the Board of the Bank will be final,
subject to the authority of the Superintendent and FDIC. The Plan provides that,
if deemed  necessary or desirable by the Board of Trustees of the Bank, the Plan
may  be  substantively  amended  prior  to  the  solicitation  of  proxies  from
depositors by a vote of the Board of Trustees;  amendment of the Plan thereafter
requires the approval of the Superintendent and FDIC. The Plan will terminate if
the  sale of all  shares  of stock  being  offered  pursuant  to the Plan is not
completed  prior to 24 months  after the date of the approval of the Plan by the
Superintendent  unless a longer time period is permitted  by governing  laws and
regulations.  The Plan may be  terminated  by a vote of the Board of Trustees of
the Bank at any time prior to the Special Meeting, and thereafter by such a vote
with the approval of the Superintendent and FDIC.


         RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY AND THE BANK

General

         The Bank's Plan of Conversion  provides for the  Conversion of the Bank
from the mutual to the stock form of organization and, in connection  therewith,
a Restated  Organization  Certificate  and Bylaws to be adopted by depositors of
the Bank.  The Plan also  provides  for the  concurrent  formation  of a holding
company,  which form of organization may or may not be utilized at the option of
the Board of Trustees of the Bank. See "The Conversion and the Merger  General."
In the event that the holding  company  form of  organization  is  utilized,  as
described  below,  certain  provisions in the Holding  Company's  Certificate of
Incorporation and Bylaws and in its management remuneration plans and agreements
entered into in connection with the Conversion,  together with provisions of the
DGCL, may have anti-takeover effects. In the event that the holding company form
of organization is not utilized,  the Bank's Restated  Organization  Certificate
and Bylaws and  management  remuneration  plans and  agreements  entered into in
connection  with the  Conversion  may have  anti-takeover  effects as  described
below. In addition, regulatory restrictions may make it difficult for persons or
companies to acquire control of either the Holding Company or the Bank.

Restrictions in the Holding Company's Certificate of Incorporation and Bylaws

         The following  discussion is a general summary of certain provisions of
the Holding Company's  Certificate of Incorporation and Bylaws and certain other
statutory and regulatory  provisions  relating to stock ownership and transfers,
the Board of Directors  and business  combinations,  that might have a potential
"anti-takeover"  effect.  The  Certificate  of  Incorporation  and Bylaws of the
Holding Company are filed as exhibits to the  Registration  Statement,  of which
this  Prospectus is a part,  and the  descriptions  herein of such documents are
qualified  in their  entirety  by  reference  to such  documents.  A  number  of
provisions of the Holding Company's Certificate of Incorporation and Bylaws deal
with matters of corporate  governance and certain rights of stockholders.  These
provisions might have the effect of discouraging  future takeover attempts which
are not approved by the Board of Directors but which individual  Holding Company
stockholders may deem to be in their best interests or in which stockholders may
receive  substantial  premiums for their shares over then current market prices.
As a result,  stockholders who might desire to participate in such  transactions
may not have an  opportunity  to do so.  Such  provisions  will also  render the
removal of the current Board of Directors or  management of the Holding  Company
more  difficult.  The following  description of certain of the provisions of the
Certificate of  Incorporation  and Bylaws of the Holding  Company is necessarily
general  and  reference  should  be  made in each  case to such  Certificate  of
Incorporation  and  Bylaws,  which are  incorporated  herein by  reference.  See
"Additional Information" as to how to obtain a copy of these documents.

         Limitation on Voting Rights.  The Certificate of  Incorporation  of the
Holding  Company  provides  that any  record  owner of any  outstanding  Holding
Company Common Stock which is beneficially owned,  directly or indirectly,  by a
person who beneficially owns in excess of 10% of the then outstanding  shares of
Holding  Company Common Stock  ("Limit")  shall be entitled or permitted to only
one  one-hundredth  (1 /100) of a vote with respect of each share held in excess
of the Limit.  Beneficial ownership of shares includes shares beneficially owned
by such  person  or any of his  affiliates,  shares  which  such  person  or his
affiliates  have the right to acquire upon the exercise of Conversion  rights or
options  and shares as to which such  person  and his  affiliates  have or share
investment or voting power, but shall not include shares  beneficially  owned by
the ESOP or  shares  that are  subject  to a  revocable  proxy  and that are not
otherwise

                                       122

<PAGE>


beneficially  owned or deemed by the Holding Company to be beneficially owned by
such  person  and his  affiliates.  The  Certificate  of  Incorporation  further
provides that this provision limiting voting rights may only be amended upon (i)
the approval of the Board of  Directors,  and (ii) the  affirmative  vote of the
holders of a majority of the total  votes  eligible to be cast by the holders of
all  outstanding  shares of capital stock  entitled to vote thereon and (iii) by
the  affirmative  vote of either (1) not less than a majority of the  authorized
number of directors and, if one or more  Interested  Stockholders  exist, by not
less  than  a  majority  of  the  Disinterested  Directors  (as  defined  in the
Certificate of  Incorporation) or (2) the holders of not less than two-thirds of
the total votes eligible to be cast by the holders of all outstanding  shares of
the capital  stock of the Holding  Company  entitled to vote thereon and, if the
amendment is proposed by or on behalf of an Interested Stockholder or a director
who  is  an  Affiliate  or  Associate  of  an  Interested  Stockholder,  by  the
affirmative  vote of the  holders of not less than a majority of the total votes
eligible  to be cast by  holders  of all  outstanding  shares  entitled  to vote
thereon not beneficially  owned by an Interested  Stockholder or an Affiliate or
Associate thereof.

         Board of  Directors.  The Board of Directors of the Holding  Company is
divided into three classes, each of which shall contain approximately  one-third
of the total number of members of the Board.  Each class shall serve a staggered
term,  with  approximately  one-third  of the total  number of  directors  being
elected each year. The Holding Company's Certificate of Incorporation and Bylaws
provide  that the size of the Board  shall be  determined  by a majority  of the
directors but shall not be less than seven nor more than 20. The  Certificate of
Incorporation  and the Bylaws  provide that any vacancy  occurring in the Board,
including  a vacancy  created  by an  increase  in the  number of  directors  or
resulting from death, resignation,  retirement,  disqualification,  removal from
office or other cause,  shall be filled for the remainder of the unexpired  term
exclusively by a majority vote of the directors  then in office.  The classified
Board is intended to provide for  continuity  of the Board of  Directors  and to
make it more difficult and time  consuming for a stockholder  group to fully use
its voting power to gain  control of the Board of Directors  without the consent
of the incumbent Board of Directors of the Holding  Company.  The Certificate of
Incorporation  of the Holding  Company  provides  that a director may be removed
from the Board of Directors  prior to the expiration of his term only for cause,
upon the affirmative  vote of at least 80% of the  outstanding  shares of voting
stock. In the absence of these provisions, the vote of the holders of a majority
of the shares could remove the entire Board,  with or without cause, and replace
it with persons of such holders' choice.

         Cumulative Voting,  Special Meetings and Action by Written Consent. The
Certificate  of  Incorporation  does not provide for  cumulative  voting for any
purpose.  Moreover,  special meetings of stockholders of the Holding Company may
be called only by resolution of at least three-fourths of the Board of Directors
then in office or by the Chairman,  if one has been elected by the Board, or the
Chief Executive Officer of the Holding Company. The Certificate of Incorporation
also  provides  that  any  action  required  or  permitted  to be  taken  by the
stockholders  of the  Holding  Company may be taken only at an annual or special
meeting  and  prohibits  stockholder  action  by  written  consent  in lieu of a
meeting.

         Authorized  Shares.  The  Certificate of  Incorporation  authorizes the
issuance of thirty million  (30,000,000) shares of capital stock,  consisting of
twenty-five million (25,000,000) shares of Holding Company Common Stock and five
million (5,000,000) shares of preferred stock ("Preferred Stock"). The shares of
Holding  Company Common Stock and Preferred  Stock were  authorized in an amount
greater  than  that to be  issued  in the  Conversion  to  provide  the  Holding
Company's  Board of Directors  with as much  flexibility  as possible to effect,
among other  transactions,  financings,  acquisitions,  stock  dividends,  stock
splits and employee stock options.  However,  these additional authorized shares
may also be used by the Board of Directors,  consistent with its fiduciary duty,
to deter future  attempts to gain control of the Holding  Company.  The Board of
Directors  also has sole  authority  to  determine  the terms of any one or more
series of Preferred  Stock,  including  voting  rights,  Conversion  rates,  and
liquidation  preferences.  As a result of the ability to fix voting rights for a
series of Preferred  Stock,  the Board has the power,  to the extent  consistent
with its  fiduciary  duty,  to  issue a series  of  Preferred  Stock to  persons
friendly to  management in order to attempt to block a post- tender offer Merger
or other  transaction by which a third party seeks  control,  and thereby assist
management  to retain its  position.  The Holding  Company's  Board of Directors
currently  has no plans for the issuance of  additional  shares,  other than the
issuance of additional shares pursuant to the terms of the RRP and upon exercise
of stock  options to be issued  pursuant to the terms of the Stock  Option Plan,
all of which, if implemented  prior to the first  anniversary of the Conversion,
will be presented to  stockholders  for approval at a meeting of stockholders to
be held no earlier than six months after completion of the Conversion.


                                       123

<PAGE>

         Stockholder  Vote  Required  to  Approve  Business   Combinations  with
Principal  Stockholders.  The Certificate of Incorporation requires the approval
of the holders of at least 80% of the Holding  Company's  outstanding  shares of
voting stock,  together with the affirmative vote of at least 50% of the Holding
Company's  outstanding  shares of  voting  stock  not  beneficially  owned by an
Interested   Stockholder  (as  defined  below)  to  approve  certain   "Business
Combinations," as defined therein, and related transactions. Under Delaware law,
absent this provision, Business Combinations,  including Mergers, consolidations
and  sales of all or  substantially  all of the  assets of a  corporation  must,
subject to certain exceptions,  be approved by the vote of the holders of only a
majority of the outstanding shares of Holding Company Common Stock and any other
affected class of stock.  Under the Certificate of  Incorporation,  at least 80%
approval  of  stockholders  is  required  in  connection  with  any  transaction
involving  an  Interested  Stockholder  except (i) in cases  where the  proposed
transaction  has been  approved in advance by a majority of those members of the
Holding  Company's Board of Directors who are  unaffiliated  with the Interested
Stockholder and were directors prior to the time when the Interested Stockholder
became an  Interested  Stockholder  or (ii) if the  proposed  transaction  meets
certain   conditions  set  forth  therein  which  are  designed  to  afford  the
stockholders a fair price in consideration  for their shares in which case, if a
stockholder  vote is  required,  approval of only a majority of the  outstanding
shares of voting stock would be sufficient. The term "Interested Stockholder" is
defined to include any  individual,  corporation,  partnership  or other  entity
(other than the Holding  Company or its subsidiary or any employee  benefit plan
maintained by the Holding Company or its subsidiary)  which owns beneficially or
controls,  directly  or  indirectly,  10% or more of the  outstanding  shares of
voting  stock of the Holding  Company.  This  provision  of the  Certificate  of
Incorporation applies to any "Business Combination," which is defined to include
(i)  any  Merger  or  consolidation  of  the  Holding  Company  or  any  of  its
subsidiaries with or into any Interested Stockholder or Affiliate (as defined in
the Certificate of Incorporation) of an Interested Stockholder-,  (ii) any sale,
lease, exchange, mortgage, pledge, transfer, or other disposition to or with any
Interested  Stockholder  or Affiliate of 5% or more of the assets of the Holding
Company or combined assets of the Holding Company and its subsidiary;  (iii) the
issuance or transfer  to any  Interested  Stockholder  or its  Affiliate  by the
Holding  Company (or any  subsidiary) of any  securities of the Holding  Company
other than on a pro rata basis to all  stockholders;  (iv) the  adoption  of any
plan for the liquidation or dissolution of the Holding Company proposed by or on
behalf  of  any   Interested   Stockholder   or  Affiliate   thereof,   (v)  any
reclassification of securities, recapitalization, Merger or consolidation of the
Holding  Company which has the effect of increasing the  proportionate  share of
Holding Company Common Stock or any class of equity or convertible securities of
the Holding Company owned directly or indirectly by an Interested Stockholder or
Affiliate  thereof-,  and (vi) the  acquisition  by the  Holding  Company or its
subsidiary of any  securities of an Interested  Stockholder or its Affiliates or
Associates.

   
         The trustees and executive  officers of the Bank are  purchasing in the
aggregate  approximately  3.0% of the shares of the Holding Company Common Stock
at the maximum of the Estimated  Valuation Range. In addition,  the ESOP intends
to  purchase  8% of  the  Holding  Company  Common  Stock  to be  issued  in the
Conversion,  including shares to be issued to the Foundation.  Additionally, if,
the proposed RRP and Stock  Options Plan are  implemented,  the Holding  Company
expects  to  acquire  4% of the  Holding  Company  Common  Stock  issued  in the
Conversion,  including  shares to be issued to the Foundation,  on behalf of the
RRP and expects to issue an amount  equal to 10% of the Holding  Company  Common
Stock issued in the Conversion, including shares to be issued to the Foundation,
under the Stock Option Plan to directors, executive officers and employees. As a
result,  assuming the RRP and Stock Option Plan are implemented,  the directors,
executive  officers and  employees  have the  potential to control the voting of
approximately  25% of the Holding Company Common Stock, on a fully diluted basis
at the  maximum of the  Estimated  Valuation  Range,  thereby  enabling  them to
prevent the approval of the transactions  requiring the approval of at least 80%
of the Holding  Company's  outstanding  shares of voting stock described  herein
above,
    

         Amendment of Certificate of Incorporation  and Bylaws.  The Certificate
of  Incorporation  provides  that  certain  provisions  of  the  Certificate  of
Incorporation  may not be altered,  amended,  repealed or rescinded  without the
affirmative vote of either (1) not less than a majority of the authorized number
of directors and, if one or more Interested Stockholders exist, by not less than
a majority of the  Disinterested  Directors  (as defined in the  Certificate  of
Incorporation) or (2) the holders of not less than two-thirds of the total votes
eligible  to be cast by the  holders of all  outstanding  shares of the  capital
stock of the Holding  Company  entitled to vote thereon and, if the  alteration,
amendment,  repeal,  or  rescission is proposed by or on behalf of an Interested
Stockholder  or a director who is an  Affiliate  or  Associate of an  Interested
Stockholder,  by the affirmative vote of the holders of not less than a majority
of the total  votes  eligible  to be cast by holders of all  outstanding  shares
entitled to vote thereon not beneficially owned by an Interested  Stockholder or
an Affiliate  or  Associate  thereof.  Amendment  of the  provision  relating to
business

                                       124

<PAGE>



combinations must also be approved by either (i) a majority of the Disinterested
Directors, or (ii) the affirmative vote of not less than eighty percent (80%) of
the total number of votes eligible to be cast by the holders of all  outstanding
shares of the Voting Stock, voting together as a single class, together with the
affirmative  vote of not less than fifty  percent  (50%) of the total  number of
votes eligible to be cast by the holders of all outstanding shares of the Voting
Stock not  beneficially  owned by any  Interested  Stockholder  or  Affiliate or
Associate thereof, voting together as a single class.  Furthermore,  the Holding
Company's  Certificate of  Incorporation  provides that provisions of the Bylaws
that contain  supermajority  voting  requirements  may not be altered,  amended,
repealed or  rescinded  without a vote of the Board or holders of capital  stock
entitled to vote  thereon that is not less than the  supermajority  specified in
such provision.  Absent these provisions, the DGCL provides that a corporation's
certificate  of  incorporation  and bylaws  may be  amended by the  holders of a
majority of the  corporation's  outstanding  capital stock.  The  Certificate of
Incorporation  also  provides that the Board of Directors is authorized to make,
alter,  amend,  rescind  or  repeal  any  of the  Holding  Company's  bylaws  in
accordance with the terms thereof, regardless of whether the Bylaw was initially
adopted by the stockholders.  However,  this  authorization  neither divests the
stockholders of their right, nor limits their power to adopt, amend,  rescind or
repeal  any Bylaw  under the DGCL.  These  provisions  could  have the effect of
discouraging a tender offer or other takeover  attempt where the ability to make
fundamental  changes  through Bylaw  amendments  is an important  element of the
takeover strategy of the acquiror.

         Certain  By-Law  Provisions.  The Bylaws of the  Holding  Company  also
require a  stockholder  who intends to nominate a candidate  for election to the
Board of Directors, or to raise new business at an annual stockholder meeting to
give  approximately  90 days notice in advance of the  anniversary  of the prior
year's annual stockholders' meeting to the Secretary of the Holding Company. The
notice  provision  requires a  stockholder  who desires to raise new business to
provide certain  information to the Holding Company concerning the nature of the
new business,  the  stockholder and the  stockholder's  interest in the business
matter.  Similarly, a stockholder wishing to nominate any person for election as
a director must provide the Holding Company with certain information  concerning
the nominee and the proposing stockholder.

Anti-Takeover Effects of the Holding Company's  Certificate of Incorporation and
  Bylaws and Certain Benefit Plans Adopted in the Conversion

         The  provisions  described  above are  intended  to reduce the  Holding
Company's  vulnerability  to takeover  attempts and certain  other  transactions
which  have not been  negotiated  with and  approved  by members of its Board of
Directors.  The provisions of the employment  agreements,  the ESOP, the RRP and
the Stock  Option  and  Incentive  Plan to be  established  may also  discourage
takeover  attempts  by  increasing  the costs to be incurred by the Bank and the
Holding   Company  in  the  event  of  a  takeover.   See   "Management  of  the
Bank--employment  agreements,"  and "-  Benefits  - Employee  Stock  Ownership,"
"Benefits - Stock Option Plan" and "- Benefits - RRP."

         The Board of Directors  believes that the provisions of the Certificate
of Incorporation, Bylaws and management remuneration plans to be established are
in  the  best  interests  of  the  Holding  Company  and  its  stockholders.  An
unsolicited  non-negotiated  proposal  can  seriously  disrupt the  business and
management of a corporation and cause it great expense.  Accordingly,  the Board
of Directors believes it is in the best interests of the Holding Company and its
stockholders  to  encourage  potential  acquirers  to  negotiate  directly  with
management  and that these  provisions  will  encourage  such  negotiations  and
discourage  non-negotiated takeover attempts, It is also the Board of Directors'
view that these provisions should not discourage persons from proposing a Merger
or other  transaction  at a price that  reflects  the true value of the  Holding
Company and that otherwise is in the best interests of all stockholders.

Delaware Corporate Law

         The  State of  Delaware  has a statute  designed  to  provide  Delaware
corporations with additional protection against hostile takeovers.  The takeover
statute,  which is  codified  in Section  203 of the DGCL  ("Section  203"),  is
intended to discourage  certain takeover  practices by impeding the ability of a
hostile acquiror to engage in certain transactions with the target company.

         In general,  Section 203 provides that a "Person" (as defined  therein)
who owns 15% or more of the outstanding  voting stock of a Delaware  corporation
(a "DGCL Interested Stockholder") may not consummate a Merger or other

                                       125

<PAGE>



business  combination  transaction  with such corporation at any time during the
three-year  period  following  the date such "Person"  became a DGCL  Interested
Stockholder.  The term "business combination" is defined broadly to cover a wide
range of corporate transactions including Mergers, sales of assets, issuances of
stock,  transactions  with  subsidiaries  and the  receipt  of  disproportionate
financial benefits.

         The statute exempts the following transactions from the requirements of
Section 203: (i) any business  combination if, prior to the date a person became
a DGCL  Interested  Stockholder,  the Board of  Directors  approved  either  the
business  combination  or the  transaction  which  resulted  in the  stockholder
becoming a DGCL Interested Stockholder;  (ii) any business combination involving
a person  who  acquired  at least  85% of the  outstanding  voting  stock in the
transaction in which he became a DGCL Interested Stockholder, with the number of
shares  outstanding  calculated  without  regard  to those  shares  owned by the
corporation's  directors  who are also  officers and by certain  employee  stock
plans;  (iii) any business  combination  with an Interested  Stockholder that is
approved by the Board of Directors and by a two-thirds  vote of the  outstanding
voting  stock not owned by the DGCL  Interested  Stockholder;  and (iv)  certain
business combinations that are proposed after the corporation had received other
acquisition  proposals  and which are  approved  or not opposed by a majority of
certain continuing  members of the Board of Directors.  A corporation may exempt
itself from the  requirement  of the statute by  adopting  an  amendment  to its
Certificate of  Incorporation  or Bylaws  electing not to be governed by Section
203 of the DGCL. At the present time,  the Board of Directors does not intend to
propose any such amendment.

Restrictions in the Bank's Restated Organization Certificate and Bylaws

         Although  the Board of  Trustees of the Bank is not aware of any effort
that might be made to obtain control of the Bank after the Conversion, the Board
of  Directors  believes  that it is  appropriate  to  adopt  certain  provisions
permitted  by the  Banking  Law and the  Conversion  regulations  of the NYBB to
protect  the  interests  of the  converted  Bank and its  stockholders  from any
hostile takeover.  Such provisions may, indirectly,  inhibit a change in control
of the Holding  Company,  as the Bank's sole  stockholder.  See "Risk  Factors -
Certain Anti-Takeover Provisions."

         In  the  event  that  the  Holding   Company  is  not  formed  and  the
subscription  rights are deemed to be subscriptions to purchase the common stock
of the Bank, the provisions contained in the Restated  Organization  Certificate
and Bylaws of the Bank, to be effective on the effective date of the Conversion,
will  govern  corporate  procedure  and  certain  rights  of  stockholders.  The
anti-takeover  effects  of  such  provisions  are  generally  similar  to  those
described  above  for the  Holding  Company,  except  that the  issuance  of any
additional  capital  stock of the Bank would  require the prior  approval of the
NYBB, and the consent of the holders of two-thirds of the outstanding  shares of
capital  stock of the Bank would be required  prior to effecting a Merger of, or
certain acquisitions of assets by, the Bank.

         Limitation  on  Voting  Rights.   The  Bank's   Restated   Organization
Certificate  will  contain a provision  whereby the  acquisition  of or offer to
acquire  beneficial  ownership  of more than 10% of the issued  and  outstanding
shares of any class of equity  securities of the Bank by any person  (i.e.,  any
individual,  corporation,  group acting in concert,  trust,  partnership,  joint
stock company or similar organization),  either directly or indirectly,  will be
prohibited  for a period of three years  following the date of completion of the
Conversion.  Any stock in excess of 10% acquired in violation of this  provision
will not be counted as outstanding for voting  purposes.  This limitation  shall
not  apply to (a) any  offer or sale  with a view  towards  public  resale  made
exclusively  by the Bank to any  underwriter  acting  on  behalf  of the Bank in
connection  with a public  offering  of the  common  stock of the Bank;  (b) any
corporation  formed by the Bank in connection with its Conversion from mutual to
stock  form to  acquire  all of the  shares of stock of the Bank to be issued in
connection  with such  Conversion;  or (c) any  reclassification  of  securities
(including  any reverse stock split),  or  recapitalization  of the Bank, or any
Merger or  consolidation  of the Bank with any of its  subsidiaries or any other
transaction or  reorganization  (including a transaction in which the Bank shall
form a holding  company) that does not have the effect,  directly or indirectly,
of changing the beneficial ownership interests of the Bank's stockholders, other
than pursuant to the exercise of any appraisal rights.

         In the event that holders of revocable proxies for more than 10% of the
shares of the Holding  Company Common Stock seek,  among other things,  to elect
one-third  or more of the Holding  Company's  Board of  Directors,  to cause the
Holding   Company's   stockholders  to  approve  the  acquisition  or  corporate
reorganization  of the Holding  Company or to exert a continuing  influence on a
material aspect of the business operations of the Holding Company,

                                       126

<PAGE>



which actions could  indirectly  result in a change in control of the Bank,  the
Board of  Directors  of the Bank will be able to assert  this  provision  of the
Bank's  Restated  Organization  Certificate  against such holders.  Although the
Board of Directors of the Bank is not currently able to determine when and if it
would assert this provision of the Bank's Restated Organization Certificate, the
Bank's Board of Directors,  in exercising  its fiduciary  duty,  may assert this
provision if it were deemed to be in the best interests of the Bank, the Holding
Company and its stockholders. It is unclear, however, whether this provision, if
asserted,  would be  successful  against such persons in a proxy  contest  which
could result in a change in control of the Bank  indirectly  through a change in
control of the Holding Company.

         Board of Directors.  The Board of Directors of the Bank is divided into
three classes, each of which shall contain approximately  one-third of the total
number of members of the Board of Directors.  Each class shall serve a staggered
term,  with  approximately  one-third  of the total  number of  directors  being
elected each year.  The staggered  terms of the Bank's Board of Directors  could
have an  anti-takeover  effect by making it more  difficult  for a  majority  of
shares to force an  immediate  change in the Board since only  one-third  of the
Board is  elected  each  year.  The  purpose  of these  provisions  is to assure
stability and  continuity  of  management  of the Bank in the years  immediately
following the  Conversion.  In addition,  stockholders  will not be permitted to
cumulate  their votes in the election of  directors.  The Restated  Organization
Certificate  and Bylaws of the Bank  provide  that any  director,  or the entire
Board of Directors,  may be removed at any time,  but only for cause and only by
the affirmative vote of at least 80% of the outstanding  shares of voting stock.
The Restated  Organization  Certificate and Bylaws of the Bank also provide that
any vacancy  occurring in the Board of Directors,  including any vacancy created
by an increase in the number of directors,  shall be filled by the  stockholders
of the Bank,  except that vacancies not exceeding  one-third of the entire Board
of  Directors  may be  filled  by the  affirmative  vote  of a  majority  of the
directors then holding office.

         Preferred Stock. Although the Bank has no arrangements,  understandings
or  plans  at the  present  time,  the  Board  of  Directors  believes  that the
availability  of unissued  shares of Preferred  Stock will provide the Bank with
increased flexibility in structuring possible future financings and acquisitions
and in meeting other corporate needs which may arise. In the event of a proposed
Merger,  tender  offer or other  attempt  to gain  control  of the Bank of which
management  does not  approve,  it might be  possible  for the  Bank's  Board of
Directors  to authorize  the  issuance of one or more series of Preferred  Stock
with  rights  and  preferences  which  could  impede  the  completion  of such a
transaction.  An  effect  of the  possible  issuance  of such  Preferred  Stock,
therefore,  may be to deter a  future  takeover  attempt.  The  Bank's  Board of
Directors does not intend to issue any Preferred Stock except on terms which the
Board  deems to be in the  best  interests  of the  Bank  and its then  existing
stockholders.

         Stockholder Vote Required for Certain Business Combinations. The Bank's
Restated  Organization   Certificate  contains  provisions  requiring  a  higher
stockholder  vote  for  certain  business  combinations,  which  provisions  are
substantially  identical to those contained in the Holding Company's Certificate
of Incorporation.  See "- Restrictions in the Holding  Company's  Certificate of
Incorporation  and  Bylaws -  Stockholder  Vote  Required  to  Approve  Business
Combinations with Principal Stockholders."

         Evaluation of Offers. The Restated Organization Certificate of the Bank
also provides that the Board of Directors of the Bank, when evaluating any offer
to the Bank or to the  stockholders of the Bank from another party relating to a
change  or  potential  change  in  control  of  the  Bank,  including,   without
limitation,  any offer to (a) purchase for cash or exchange  any  securities  or
property  for any  outstanding  equity  securities  of the  Bank,  (b)  merge or
consolidate  the Bank with  another  corporation  or (c)  purchase or  otherwise
acquire  all or  substantially  all of the  properties  and  assets of the Bank,
shall, in connection with the exercise of its judgment in determining what is in
the best interest of the Bank and its  stockholders,  give due consideration not
only to the price or other  consideration  being offered,  but also to all other
relevant factors including,  without limitation,  (1) both the long-term and the
short-term  interests of the Bank and its  stockholders and (2) the effects that
the Bank's  actions may have in the  short-term or in the long-term  upon any of
the following: (i) the prospects for potential growth, development, productivity
and  profitability  of the Bank;  (ii) the Bank's current  employees;  (iii) the
Bank's  retired  employees  and other  beneficiaries  receiving  or  entitled to
receive  retirement,  welfare or similar  benefits  from or pursuant to any plan
sponsored, or agreement entered into, by the Bank; (iv) the Bank's customers and
creditors;  and (v) the  ability  of the Bank to  provide,  as a going  concern,
goods, services,  employment opportunities and employment benefits and otherwise
to  contribute to the  communities  in which is does  business.  By having these
standards in the Restated  Organization  Certificate,  the Board of Directors of
the Bank may be in a stronger position to oppose such a transaction if the Board
concludes that the transaction would

                                       127

<PAGE>



not be in the  best  interests  of the  Bank,  even  if  the  price  offered  is
significantly  greater than the then market price of any equity  security of the
Bank.

         Amendment of Restated  Organization  Certificate and Bylaws. The Bank's
Restated  Organization  Certificate  provides  that  certain  provisions  of the
Restated  Organization  Certificate  may not be  altered,  amended,  repealed or
rescinded without the affirmative vote of either (i) not less than a majority of
the authorized  number of directors and, if one or more Interested  Stockholders
exist, by not less than a majority of the Disinterested  Directors,  or (ii) the
holders of not less than  two-thirds  of the total votes  eligible to be cast by
the holders of all outstanding  shares of capital stock entitled to vote thereon
and, if the  alteration,  amendment,  repeal or  rescission is proposed by or on
behalf  of an  Interested  Stockholder  or a  director  who is an  Affiliate  or
Associate of an Interested Stockholder,  the holders of not less than a majority
of the total votes eligible to be cast by holders of all  outstanding  shares of
capital stock entitled to vote thereon not  beneficially  owned by an Interested
Stockholder or an Affiliate or Associate thereof.

         In  addition,  provisions  of the  Bylaws  of  the  Bank  that  contain
supermajority  voting  requirements  may not be  altered,  amended,  repealed or
rescinded  without a vote of the Board or holders of capital  stock  entitled to
vote  thereon  that  is not  less  than  the  supermajority  specified  in  such
provision.

Regulatory Restrictions

         New York State Banking Board Conversion  Regulations.  NYBB regulations
prohibit  any  person,   prior  to  the  completion  of  the  Conversion,   from
transferring,  or from entering into any agreement or understanding to transfer,
to the account of another,  legal or  beneficial  ownership of the  subscription
rights issued under the Plan of Conversion or the Holding  Company  Common Stock
to be issued upon their exercise. The NYBB regulations also prohibit any person,
prior  to  the  completion  of the  Conversion,  from  offering,  or  making  an
announcement  of an  offer  or  intent  to  make  an  offer,  to  purchase  such
subscription  rights  or  Holding  Company  Common  Stock.  See "The  Conversion
Restrictions  on  Transfer  of  Subscription  Rights and  Shares."  For one year
following the Conversion, NYBB regulations prohibit any person from acquiring or
making an offer to acquire more than 10% of the stock of any  converted  savings
institution, except with the prior approval of the Superintendent.

         OTS Regulations.  In addition, any proposal to acquire 10% of any class
of equity security of the Holding Company generally would be subject to approval
by the OTS under the Change in Bank Control Act (the  "CBCA") and the HOLA.  The
OTS  requires  all  persons  seeking  control of a savings  institution,  either
directly  or  indirectly  through  its  holding  company,  to obtain  regulatory
approval  prior to offering to obtain  control.  Federal law generally  provides
that no "person,"  acting  directly or  indirectly or through or in concert with
one or more other persons, may acquire directly or indirectly "control," as that
term is defined in OTS regulations, of an OTS-regulated savings and loan holding
company without giving at least 60 days' written notice to the OTS and providing
the OTS an opportunity to disapprove the proposed acquisition. Such acquisitions
of control may be disapproved if it is determined,  among other things, that (i)
the  acquisition  would  substantially  lessen  competition;  (ii) the financial
condition of the acquiring  person might  jeopardize the financial  stability of
the savings  institution or prejudice the interests of its depositors;  or (iii)
the competency,  experience or integrity of the acquiring person or the proposed
management  personnel  indicates  that it  wold  not be in the  interest  of the
depositors  or the public to permit the  acquisition  of control by such person.
Such change in control  restrictions  on the  acquisition of the holding company
stock are not  limited  to a set time  period  but will apply for as long as the
CBCA is in effect.  Persons  holding  revocable  or  irrevocable  proxies may be
deemed to be beneficial  owners of such  securities  under OTS  regulations  and
therefore prohibited from voting all or the portion of such proxies in excess of
10% aggregate  beneficial  ownership  limit.  Such regulatory  restrictions  may
prevent or inhibit proxy contests for control of the Holding Company or the Bank
which have not received prior regulatory approval.  Acquisitions of control of a
savings  bank are subject to the  approval of the FDIC under the CBCA.  However,
transactions involving the Holding Company for which OTS approval must be sought
under HOLA are exempted from this requirement.

         New York State Bank Holding Company Regulation.  Under New York Banking
Law, the prior approval of the NYBB is required before:  (1) any action is taken
that  causes any  company to become a bank  holding  company;  (2) any action is
taken that causes any banking institution to become or be merged or consolidated
with a  subsidiary  of a bank  holding  company;  (3) any bank  holding  company
acquires direct or indirect ownership or control of more than 5% of

                                       128

<PAGE>


the  voting  stock of a banking  institution;  (4) any bank  holding  company or
subsidiary  thereof acquires all or substantially all of the assets of a banking
institution;  or (5) any action is taken that causes any bank holding company to
merge or  consolidate  with another bank holding  company.  See  "Regulation  --
Holding  Company  Regulation  -- New York  State  Holding  Company  Regulation."
Accordingly,  the prior  approval of the NYBB would be required  before any bank
holding company,  as defined in the banking law, could acquire 5% of more of the
common stock of the Holding Company

         New York State Change in Control Regulation. Prior approval of the NYBB
is also  required  before any action is taken that causes any company to acquire
direct or  indirect  control of a banking  institution.  Control is  presumed to
exist if any company directly or indirectly  owns,  controls or holds with power
to vote 10% or more of the  voting  stock  of a  banking  institution  or of any
company  that  owns,  controls  or holds  with  power to vote 10% or more of the
voting stock of a banking institution.  Accordingly,  prior approval of the NYBB
would be required  before any company  could  acquire 10% or more of the Holding
Company Common Stock.

         Federal  Reserve  Board  Regulations.  In the  event  the Bank does not
qualify to be QTL and does not elect to be  treated  as a "savings  association"
under Section 10 of HOLA, attempts to acquire control of the Bank become subject
to regulations of the Federal Reserve Board under the CBCA.

               DESCRIPTION OF CAPITAL STOCK OF THE HOLDING COMPANY

General

   
         The  Holding  Company  is  authorized  to  issue  twenty-five   million
(25,000,000)  shares of Holding  Company Common Stock having a par value of $.0l
per share and five million  (5,000,000)  shares of Preferred  Stock having a par
value of $.0l per share. In connection with the Conversion,  the Holding Company
currently  expects to issue 8,050,000 shares of Holding Company Common Stock (or
9,257,500 in the event of an increase of 15% in the Estimated  Valuation  Range)
and does not expect to issue any shares of Preferred Stock.  Except as discussed
above in "Restrictions on Acquisition of the Holding Company and the Bank," each
share of the Holding Company Common Stock will have the same relative rights as,
and will be identical in all respects with,  each other share of Holding Company
Common Stock.  Upon payment of the Purchase Price for the Holding Company Common
Stock,  in  accordance  with the Plan,  all such stock will be duly  authorized,
fully paid and  non-assessable.  The Holding Company Common Stock will represent
non-withdrawable  capital, will not be an account of an insurable type, and will
not be insured by the FDIC.
    

Holding Company Common Stock

         Dividends.  The Holding  Company  can pay  dividends  out of  statutory
surplus or from  certain net  profits  if, as and when  declared by its Board of
Directors.  The  payment  of  dividends  by the  Holding  Company  is subject to
limitations  which are imposed by law and applicable  regulation.  See "Dividend
Policy" and "Regulation and Supervi sion." The holders of Holding Company Common
Stock will be entitled to receive and share equally in such  dividends as may be
declared by the Board of Directors of the Holding  Company out of funds  legally
available  therefor.  If the Holding Company issues Preferred Stock, the holders
thereof may have a priority over the holders of the Holding Company Common Stock
with respect to dividends.

         Voting Rights.  Upon Conversion,  the holders of Holding Company Common
Stock will possess  exclusive  voting rights in the Holding  Company.  They will
elect the Holding  Company's Board of Directors and act on such other matters as
are required to be presented to them under Delaware law or the Holding Company's
Certificate of Incorporation or as are otherwise  presented to them by the Board
of Directors. Except as discussed in "Restrictions on Acquisition of the Holding
Company  and the Bank,"  each  holder of Holding  Company  Common  Stock will be
entitled to one vote per share and will not have any right to cumulate  votes in
the  election of  directors.  If the Holding  Company  issues  Preferred  Stock,
holders of the Preferred  Stock may also possess voting rights.  Certain matters
require an 80% or two-thirds  stockholder vote. See "Restrictions on Acquisition
of the Holding Company and the Bank."


                                       129

<PAGE>



         As a New York mutual savings bank,  corporate powers and control of the
Bank are vested in its Board of Trustees, who elect the officers of the Bank and
who fill any  vacancies  on the Board of Trustees as it exists upon  Conversion.
Subsequent to Conversion, voting rights will be vested exclusively in the owners
of the  shares of capital  stock of the Bank,  which  owner will be the  Holding
Company, and voted at the direction of the Holding Company's Board of Directors.
Consequently,  the holders of the  Holding  Company  Common  Stock will not have
direct control of the Bank.

         Liquidation. In the event of any liquidation, dissolution or winding up
of the Bank, the Holding Company,  as holder of the Bank's capital stock,  would
be entitled to receive,  after payment or provision for payment of all debts and
liabilities  of the Bank  (including all deposit  accounts and accrued  interest
thereon)  and after  distribution  of the  balance  in the  special  liquidation
account,  which is a memorandum  account only, to Eligible  Account  Holders and
Supplemental  Eligible  Account  Holders  (see  "The  Conversion  -  Effects  of
Conversion  -  Liquidation  Rights"),  all  assets  of the  Bank  available  for
distribution  in cash or in kind. In the event of  liquidation,  dissolution  or
winding up of the Holding  Company,  the holders of its Holding  Company  Common
Stock would be entitled to receive,  after  payment or provision  for payment of
all  its  debts  and  liabilities,  all of the  assets  of the  Holding  Company
available for  distribution.  If Preferred Stock is issued,  the holders thereof
may have a priority over the holders of the Holding  Company Common Stock in the
event of the liquidation or dissolution of the Holding Company.

         Preemptive Rights. Holders of the Holding Company Common Stock will not
be entitled to preemptive rights with respect to any shares which may be issued.
The Holding Company Common Stock is not subject to redemption.

Preferred Stock

         None of the shares of the Holding Company's  authorized Preferred Stock
will be issued in the Conversion. Such stock may be issued with such preferences
and designations as the Board of Directors may from time to time determine.  The
Board of Directors can, without stockholder approval, issue preferred stock with
voting,  dividend,  liquidation  and  Conversion  rights  which could dilute the
voting  strength  of the  holders of the Holding  Company  Common  Stock and may
assist  management in impeding an  unsolicited  takeover or attempted  change in
control.

                                      130

<PAGE>


                    DESCRIPTION OF CAPITAL STOCK OF THE BANK

General

         The Restated Organization Certificate of the Bank, to be effective upon
the  Conversion,   authorizes  the  issuance  of  capital  stock  consisting  of
twenty-five  million  (25,000,000)  shares of common  stock,  par value $.0l per
share,  and five million  (5,000,000)  shares of preferred stock, par value $.01
per share, which preferred stock may be issued in series and classes having such
rights,  preferences,  privileges and restrictions as the Board of Directors may
determine.  Except as discussed  above in  "Restrictions  on  Acquisition of the
Holding  Company and the Bank," each share of common stock of the Bank will have
the same relative  rights as, and will be identical in all respects  with,  each
other share of common stock.  After the Conversion,  the Board of Directors will
be authorized to approve the issuance of Holding  Company Common Stock up to the
amount authorized by the Restated Organization  Certificate without the approval
of the Bank's stockholders,  except to the extent that such approval is required
by  governing  law. All of the issued and  outstanding  common stock of the Bank
will be held by the Holding Company as the Bank's sole stockholder.  The capital
stock  of the  Bank  will  represent  non-withdrawable  capital,  will not be an
account of an insurable type, and will not be insured by the FDIC.

   
Bank Common Stock
    

         Dividends.  The holders of the Bank's common stock (the Holding Company
upon  consummation of the  Conversion)  will be entitled to receive and to share
equally in such  dividends  as may be declared by the Board of  Directors of the
Bank out of funds legally available therefor.  See "Dividend Policy" for certain
restrictions  on the payment of  dividends  and  "Federal  and State  Taxation -
Federal  Taxation" for a discussion of the  consequences  of the payment of cash
dividends from income appropriated to bad debt reserves.

                                       131

<PAGE>



         Voting Rights.  Immediately  after the  Conversion,  the holders of the
Bank's common stock (the Holding  Company upon  consummation  of the Conversion)
will  possess  exclusive  voting  rights in the Bank.  Each  holder of shares of
common  stock will be entitled to one vote for each share  held.  Cumulation  of
votes will not be permitted.  See  "Restrictions  on  Acquisition of the Holding
Company and the Bank - Anti-Takeover  Effects of the Holding Company's  Articles
of  Incorporation  and  Bylaws  and  Management  Remuneration  Plans  Adopted in
Conversion."

         Liquidation.  In the event of any liquidation,  dissolution, or winding
up of the Bank,  the  holders of its  common  stock (the  Holding  Company  upon
consummation  of the Conversion)  will be entitled to receive,  after payment of
all debts and  liabilities  of the Bank  (including  all  deposit  accounts  and
accrued  interest  thereon),  and  distribution  of the  balance in the  special
liquidation  account,  which is a memorandum  account only, to Eligible  Account
Holders and Supplemental Eligible Account Holders (see "The Conversion - Effects
of  Conversion -  Liquidation  Rights"),  all assets of the Bank  available  for
distribution in cash or in kind. If preferred stock is issued  subsequent to the
Conversion,  the  holders  thereof  may also have  priority  over the holders of
common stock in the event of liquidation or dissolution.

         Preemptive  Rights and  Redemption.  Holders of the common stock of the
Bank (the  Holding  Company upon  consummation  of the  Conversion)  will not be
entitled to  preemptive  rights with respect to any shares of the Bank which may
be issued.  The common stock will not be subject to redemption.  Upon receipt by
the Bank of the full specified purchase price therefor, the common stock will be
fully paid and non-assessable.

Preferred Stock

         None of the shares of the  Bank's  authorized  preferred  stock will be
issued in the  Conversion.  Such stock may be issued with such  preferences  and
designations  as the Board of  Directors  may from time to time  determine.  The
Board of Directors can, without stockholder approval, issue preferred stock with
voting, dividend, liquidation and Conversion rights.


                                     EXPERTS

         The consolidated  financial  statements of the Bank as of June 30, 1998
and 1997 and for each of the years in the three-year period ended June 30, 1998,
included in this Prospectus have been audited by Arthur Andersen LLP independent
public accountants,  as indicated in their report with respect thereto,  and are
included  herein in  reliance  upon the  authority  of said firm as  experts  in
accounting and auditing in giving said report.

         RP Financial has consented to the publication  herein of the summary of
its report to the Bank and Holding  Company  setting forth its opinion as to the
estimated  pro forma  market  value of the  Holding  Company  Common  Stock upon
Conversion and its opinion with respect to subscription rights.


                             LEGAL AND TAX OPINIONS

         The legality of the Holding Company Common Stock and the federal income
tax  consequences  of the  Conversion  will be passed  upon for the Bank and the
Holding Company by Silver,  Freedman & Taff, L.L.P.,  Washington,  D.C., special
counsel  to the Bank and the  Holding  Company.  The New York  State  income tax
consequences  of the Conversion will be passed upon for the Bank and the Holding
Company by Wertime,  Ries and Van Ullen,  P.C.  Certain  legal  matters  will be
passed upon for KBW by Serchuk & Zelermyer, White Plains, New York.

                                       132

<PAGE>

                             ADDITIONAL INFORMATION

   
         The  Holding  Company has filed with the SEC a  registration  statement
under the  Securities  Act with  respect to the  Holding  Company  Common  Stock
offered  hereby.  As permitted  by the rules and  regulations  of the SEC,  this
Prospectus does not contain all the  information  set forth in the  registration
statement.  Such  information,  including  the  Conversion  Valuation  Appraisal
Report,  which is an  exhibit to the  Registration  Statement,  can be  examined
without  charge at the public  reference  facilities  of the SEC  located at 450
Fifth Street, N.W.,  Washington,  D.C. 20549, and copies of such material can be
obtained from the SEC at prescribed rates. In addition,  the SEC maintains a web
site   (http://www.sec.gov)   that  contains  reports,   proxy  and  information
statements and other information  regarding registrants that file electronically
with the SEC, including the Holding Company.  The Conversion Valuation Appraisal
Report may also be  inspected  by  Eligible  Account  Holders  and  Supplemental
Eligible  Account  Holders at the  offices of the Bank  during  normal  business
hours. Copies of the appraisal may also be requested by Eligible Account Holders
or Supplemental Eligible Account Holders; provided,  however, that such Eligible
Account  Holders or Supplemental  Eligible  Account Holders shall be responsible
for all costs  associated  with the copying and  transmittal of such  appraisal.
This Prospectus contains a description of the material terms and features of all
material contracts,  reports or exhibits to the registration  statement required
to be described;  however, the statements contained in this Prospectus as to the
contents  of  any  contract  or  other  document  filed  as an  exhibit  to  the
registration statement are, of necessity, brief descriptions thereof and are not
necessarily  complete;  each such  statement  is  qualified by reference to such
contract or document.
    

         The Bank has filed an application  for approval of conversion  with the
Superintendent  and the  FDIC.  Pursuant  to the rules  and  regulations  of the
Superintendent,  this  Prospectus  omits certain  information  contained in that
application.  The  application  may be examined at the  principal  office of the
Superintendent, Two Rector Street, New York, New York, 10006.

         The  Holding  Company has filed with the OTS an  Application  to Form a
Holding  Company.  This prospectus omits certain  information  contained in such
Application. Such Application may be inspected at the offices of the OTS, 1700 G
Street, N.W., Washington, D.C. 20552.

         In connection  with the  Conversion,  the Holding Company will register
its  Holding  Company  Common  Stock  with the SEC  under  Section  12(g) of the
Exchange Act, and, upon such  registration,  the Holding Company and the holders
of its stock will  become  subject to the proxy  solicitation  rules,  reporting
requirements  and  restrictions  on stock  purchases  and  sales  by  directors,
officers and greater than 10%  stockholders,  the annual and periodic  reporting
and certain other  requirements of the Exchange Act. Under the Plan, the Holding
Company has undertaken that it will not terminate such registration for a period
of at least three years  following  the  Conversion.  In the event that the Bank
amends the Plan to eliminate the concurrent  formation of the Holding Company as
part of the  Conversion,  the Bank will  register  its stock with the FDIC under
Section 12(g) of the Exchange Act and, upon such registration,  the Bank and the
holders  of  its  stock  will  become  subject  to  the  same   obligations  and
restrictions.

         A copy  of the  Certificate  of  Incorporation  and the  Bylaws  of the
Holding Company and the Restated Organization Certificate and Bylaws of the Bank
are available  without charge from the Bank. See "Restrictions on Acquisition of
the Holding Company and the Bank,"  "Description of Capital Stock of the Holding
Company" and  "Description  of Capital Stock of the Bank." The Bank's  principal
office is located at 75 Remsen  Street,  Cohoes,  New York  12047-2892,  and its
telephone number is (518) 233-6500.


                                       133

<PAGE>


                      COHOES SAVINGS BANK AND SUBSIDIARIES


                          INDEX TO FINANCIAL STATEMENTS

                             JUNE 30, 1998 AND 1997


                                                                           Page
                                                                           ----
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ................................   F-1

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
  AS OF JUNE 30, 1998 AND 1997 ..........................................   F-2

CONSOLIDATED STATEMENTS OF OPERATIONS FOR EACH OF THE YEARS
  IN THE THREE-YEAR PERIOD ENDED JUNE 30, 1998 ..........................

CONSOLIDATED STATEMENTS OF CHANGES IN SURPLUS AND UNDIVIDED PROFITS
  FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED JUNE 30, 1998 ....   F-3

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR EACH OF THE YEARS
  IN THE THREE-YEAR PERIOD ENDED JUNE 30, 1998 ..........................   F-4

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ..............................   F-6


         NOTE:  All  schedules  are  omitted  because the  required  information
         applicable  is included in the  consolidated  financial  statements  or
         related notes.

         The  financial  statements  of Cohoes  Bancorp,  Inc. have been omitted
         because  the Company  has not yet issued any stock,  has no assets,  no
         liabilities  and  has  not  conducted  any  business  other  than of an
         organizational nature.


                                      134

<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS





To the Examining Committee of
the Board of Trustees of
Cohoes Savings Bank:

We have audited the accompanying  consolidated statements of financial condition
of Cohoes  Savings Bank and  subsidiaries  as of June 30, 1998 and 1997, and the
related consolidated statements of operations,  changes in surplus and undivided
profits and cash flows for each of the years in the three-year period ended June
30, 1998. These consolidated  financial statements are the responsibility of the
Bank's  management.  Our  responsibility  is to  express  an  opinion  on  these
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also 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 financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position  of Cohoes  Savings  Bank and
subsidiaries  as of June 30, 1998 and 1997, and the results of their  operations
and their cash flows for each of the years in the  three-year  period ended June
30, 1998, in conformity with generally accepted accounting principles.


New York, New York
August 12, 1998


                                      F-1

<PAGE>


                      COHOES SAVINGS BANK AND SUBSIDIARIES


                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                             JUNE 30, 1998 AND 1997
                                 (000's omitted)

ASSETS                                                         1998       1997
- ------                                                         ----       ----
CASH AND CASH EQUIVALENTS:
  Cash and due from banks ................................   $  8,653   $ 10,795
  Federal funds sold .....................................      5,000      5,770
  Interest-bearing deposits with banks ...................        576         99
                                                             --------   --------
       Total cash and cash equivalents ...................     14,229     16,664

MORTGAGE LOANS HELD FOR SALE .............................         38        175

SECURITIES AVAILABLE FOR SALE, amortized cost of $48,701 
  and $35,621 at June 30, 1998 and 1997,
  respectively (Note 5) ..................................     48,720     35,475

INVESTMENT SECURITIES, approximate fair value of $45,547
  and $25,186 at June 30, 1998 and 1997,
  respectively (Note 6) ..................................     45,424     25,273

NET LOANS RECEIVABLE (Note 7) ............................    412,759    398,530

ACCRUED INTEREST RECEIVABLE (Note 8) .....................      3,482      3,210

BANK PREMISES AND EQUIPMENT (Note 9) .....................      7,303      7,657

OTHER REAL ESTATE OWNED ..................................        509      1,874

MORTGAGE SERVICING RIGHTS (Note 10) ......................      1,042      1,146

OTHER ASSETS .............................................      2,210      1,696
                                                             --------   --------
       Total assets ......................................   $535,716   $491,700
                                                             ========   ========

LIABILITIES, SURPLUS AND UNDIVIDED PROFITS

LIABILITIES:
  Due to depositors (Note 11) ............................   $449,541   $429,390
  Mortgagors' escrow deposits ............................      8,994      9,062
  Borrowings (Note 12) ...................................     19,897         --
  Other liabilities ......................................      4,002      4,156
                                                             --------   --------
       Total liabilities .................................    482,434    442,608
                                                             --------   --------

COMMITMENTS AND CONTINGENT LIABILITIES (Note 16) .........    

SURPLUS AND UNDIVIDED PROFITS (Note 14):
  Surplus ................................................     10,378     10,378
  Undivided profits ......................................     42,892     38,805
  Net unrealized gain (loss) on securities available
    for sale, net of income taxes ........................         12       (91)
                                                             --------   --------
        Total surplus and undivided profits ..............     53,282     49,092
                                                             --------   --------
        Total liabilities, surplus and undivided profits .   $535,716   $491,700
                                                             ========   ========

        The accompanying notes are an integral part of these statements.


                                      F-2

<PAGE>

                      COHOES SAVINGS BANK AND SUBSIDIARIES

       CONSOLIDATED STATEMENTS OF CHANGES IN SURPLUS AND UNDIVIDED PROFITS

                FOR THE YEARS ENDED JUNE 30, 1998, 1997 AND 1996

                                 (000's omitted)
<TABLE>
<CAPTION>

                                                                        Net Unrealized           
                                                                        Gain (Loss) on          
                                                                          Securities            
                                                                        Available for           
                                                             Undivided   Sale, Net of           
                                                  Surplus     Profits    Income Taxes  Total
                                                  -------     -------    ------------  -----
<S>                                               <C>        <C>        <C>         <C>     
BALANCE, June 30, 1995 ........................   $ 10,378   $ 29,767   $    (15)   $ 40,130

    Change in unrealized gain (loss) on 
       securities available for sale, net
       of income taxes ........................       --         --         (234)       (234)
    Net income for the year ended June 30, 1996       --        4,395       --         4,395
                                                  --------   --------   --------    --------

BALANCE, June 30, 1996 ........................     10,378     34,162       (249)     44,291

    Change in unrealized gain (loss) on
       securities available for sale, net
       of income taxes ........................       --         --          158         158
    Net income for the year ended June 30, 1997       --        4,643       --         4,643
                                                  --------   --------   --------    --------

BALANCE, June 30, 1997 ........................     10,378     38,805        (91)     49,092

    Change in unrealized gain (loss) on
       securities available for sale, net
       of income taxes ........................       --         --          103         103
    Net income for the year ended June 30, 1998       --        4,087       --         4,087
                                                  --------   --------   --------    --------

BALANCE, June 30, 1998 ........................   $ 10,378   $ 42,892   $     12    $ 53,282
                                                  ========   ========   ========    ========
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      F-3

<PAGE>


                      COHOES SAVINGS BANK AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                FOR THE YEARS ENDED JUNE 30, 1998, 1997 AND 1996

                                 (000's omitted)
<TABLE>
<CAPTION>

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

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS:

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                       <C>             <C>              <C>          
    Net income                                                            $       4,087   $       4,643    $       4,395
                                                                          -------------   -------------    -------------
    Adjustments to reconcile net income to net cash provided by
       operating activities-
          Depreciation ..................................................         1,117           1,101            1,015
          Amortization of purchased and originated mortgage servicing    
              rights ....................................................           185             169              165
          Provision for loan losses .....................................         1,400           1,325              490
          Provision for real estate owned losses ........................            -               -               153
          Provision for deferred tax (benefit) expense ..................          (317)              1             (252)
          Net gain on investment securities redeemed ....................            -               (3)              -
          Net (gain) loss on securities available for sale redeemed .....             1             (37)             (10)
          Net premium amortization of investment securities .............            33              49               69
          Net premium (discount) amortization of securities available 
              for sale ..................................................             4             (16)             (14)
          Net gain on sale of mortgage loans ............................           (81)           (106)              20
          Proceeds from sale of loans held for sale .....................         8,304           7,265           24,379
          Loans originated for sale .....................................        (8,087)         (6,745)         (24,719)
          Increase in interest receivable ...............................          (272)            (87)            (311)
          (Increase) decrease in other assets, net of deferred tax
              (benefit) expense .........................................          (197)           (547)           1,310
          Increase (decrease) in other liabilities ......................          (154)            856           (1,479)
          Net loss on sale/writedowns of other real estate owned ........           644              55               31
                                                                          -------------   -------------    -------------
                    Total adjustments ...................................         2,580           3,280              847
                                                                          -------------   -------------    -------------
                    Net cash provided by operating activities ...........         6,667           7,923            5,242
                                                                          -------------   -------------    -------------
</TABLE>

                                      F-4
<PAGE>
<TABLE>
<CAPTION>

                                                                                 1998            1997             1996
                                                                                 ----            ----             ----
<S>                                                                       <C>             <C>              <C>          
CASH FLOWS FROM INVESTING ACTIVITIES:
    Proceeds from maturity of investment securities ..................... $       1,000   $       3,559    $         113
    Proceeds from investment securities called ..........................        12,000           3,065            3,669
    Purchase of investment securities ...................................       (40,591)        (10,194)         (14,774)
    Proceeds from the maturity of securities available for sale .........           550              -             2,000
    Proceeds from securities available for sale called ..................        23,100              -             1,000
    Proceeds from the sale of securities available for sale .............            60             287           10,024
    Purchase of securities available for sale ...........................       (42,305)        (18,552)          (8,512)
    Proceeds from principal reduction in investment securities ..........         7,408           4,219            6,242
    Proceeds from principal reduction in securities available for sale ..         5,448           3,887            3,588
    Net loans made to customers .........................................       (16,723)         (8,418)         (15,893)
    Originated mortgage servicing rights ................................           (81)           (104)              -
    Proceeds from sale of other real estate owned .......................         1,815           1,239              380
    Capital expenditures ................................................          (763)         (1,827)            (704)
                                                                          -------------   -------------    -------------
                    Net cash used in investing activities ...............       (49,082)        (22,839)         (12,867)
                                                                          -------------   -------------    -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Net decrease in mortgagors' escrow deposits .........................           (68)            (71)            (276)
    Net increase (decrease) in borrowings ...............................        19,897          (2,100)          (3,954)
    Net increase in deposits ............................................        20,151          24,851            5,576
                                                                          -------------   -------------    -------------
                    Net cash provided by financing activities ...........        39,980          22,680            1,346
                                                                          -------------   -------------    -------------
                    Net increase (decrease) in cash and cash
                        equivalents .....................................        (2,435)          7,764           (6,279)

CASH AND CASH EQUIVALENTS, beginning of year ............................        16,664           8,900           15,179
                                                                          -------------   -------------    -------------

CASH AND CASH EQUIVALENTS, end of year .................................. $      14,229   $      16,664    $       8,900
                                                                          =============   =============    =============
ADDITIONAL DISCLOSURE RELATIVE TO CASH FLOWS:
       Interest paid .................................................... $      19,235   $      17,664    $      17,819
       Taxes paid .......................................................         2,780           3,113            2,457
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING ACTIVITIES:
       Transfer of loans to other real estate owned ..................... $       1,094   $       2,677    $         635
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      F-5

<PAGE>


                      COHOES SAVINGS BANK AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                          JUNE 30, 1998, 1997 AND 1996

                                 (000's omitted)


1.  SUMMARY OF SIGNIFICANT
    ACCOUNTING POLICIES

Basis of Presentation

The accompanying  consolidated  financial  statements of Cohoes Savings Bank and
subsidiaries  (the  "Bank")  conform,  in all  material  respects,  to generally
accepted  accounting  principles and to general practice within the savings bank
industry.  The Bank  utilizes the accrual  method of  accounting  for  financial
reporting purposes.

Principles of Consolidation

The  consolidated  financial  statements  include the accounts of the Bank,  its
wholly  owned  financial  services  subsidiary  and its wholly  owned  insurance
subsidiary. Intercompany accounts and transactions have been eliminated.

Use of Estimates

In preparing the consolidated  financial  statements,  management is required to
make estimates and  assumptions  that affect the reported assets and liabilities
as of the date of the consolidated  statements of financial condition.  The same
is true of revenues and expenses  reported for the period.  Actual results could
differ from those estimates.

Material  estimates that are particularly  susceptible to significant  change in
the near term relate to the  determination  of the allowance for loan losses and
the valuation of other real estate acquired in connection with foreclosures.  In
connection  with the  determination  of the  allowance  for loan  losses and the
valuation  of  other  real  estate  owned,  management  obtains  appraisals  for
significant properties.

Investment Securities and Securities
Available for Sale

In accordance with Statement of Financial Accounting Standards ("SFAS") No. 115,
"Accounting for Certain Investments in Debt and Equity  Securities,"  management
determines   the   appropriate    classification   of   securities,    including
mortgage-backed  securities,  at the time of  purchase.  If  management  has the
positive  intent  and  ability to hold debt  securities  to  maturity,  they are
classified as investment securities held to maturity and are stated at amortized
cost.  If  securities  are purchased for the purpose of selling them in the near
term,  they are classified as trading  securities and are reported at fair value
with  unrealized  holding gains and losses  reflected in current  earnings.  All
other debt and equity securities are classified as securities available for sale
and are reported at fair value,  with net unrealized  gains or losses  reported,
net of income taxes, as a separate  component of surplus and undivided  profits.
Gains and losses on disposition  of all  investment  securities are based on the
adjusted cost of the specific security sold. At June 30, 1998 and 1997, the Bank
did not hold any securities considered to be trading securities.

                                      F-6
<PAGE>

Unrealized  losses on securities which reflect a decline in value which is other
than  temporary,  if any,  are charged to income and  reported as a component of
"net (loss) gain on securities  transactions" in the consolidated  statements of
operations.

The cost of securities is adjusted for  amortization of premium and accretion of
discount, which is calculated on an effective interest method.

Loans Receivable and Loan Fees

Loans  receivable  are  reported at the  principal  amount  outstanding,  net of
unearned  discount,  net deferred  loan fees and an allowance  for possible loan
losses.  Discounts  on  loans  are  accreted  to  income  using a  method  which
approximates  the level yield interest  method.  Interest income on loans is not
recognized when considered doubtful of collection by management.

The Bank  accounts  for fees and  costs  associated  with loan  originations  in
accordance  with  SFAS No.  91,  "Accounting  for  Nonrefundable  Fees and Costs
Associated  with  Originating  and Acquiring  Loans and Initial  Direct Costs of
Leases."  Fees  received from loan  originations  and certain  related costs are
deferred and are  amortized  into income so as to provide for a  level-yield  of
interest on the underlying loans.

Allowance for Loan Losses

A substantial  portion of the Bank's loans are secured by real estate located in
the Albany,  New York area and the Metropolitan New York City area. In addition,
a  substantial  portion of the other real estate  owned is located in those same
markets.  Accordingly,  the ultimate  collectibility of a substantial portion of
the Bank's  loan  portfolio  and the  recovery of a  substantial  portion of the
carrying amount of other real estate owned are dependent upon market  conditions
in these market areas.

Management  believes  that the  allowance  for loan losses is adequate  and that
other real estate owned is recorded at its fair value less an estimated  cost to
sell these properties.  While management uses available information to recognize
losses on loans and other real estate owned,  future  additions to the allowance
or write-downs  of other real estate owned may be necessary  based on changes in
economic conditions.  In addition,  various regulatory agencies,  as an integral
part of their examination process,  periodically review the Bank's allowance for
loan losses and other real estate  owned.  Such agencies may require the Bank to
recognize additions to the allowance or write down other real estate owned based
on their  judgments  about  information  available  to them at the time of their
examination, which may not be currently available to management.

The allowance for loan losses is established through a provision for loan losses
charged to operations.  Loans are charged  against the allowance for loan losses
when management  believes that the  collectibility of the principal is unlikely.
The allowance is an amount that  management  believes will be adequate to absorb
losses on existing loans that may become uncollectible,  based on evaluations of
the  collectibility  of loans  and  prior  loan  loss  experience.  Management's
evaluation  of the adequacy of the  allowance  for loan losses is performed on a
periodic basis and takes into  consideration such factors as the historical loan
loss experience, changes in the nature and volume of the loan portfolio, overall
portfolio  quality,  review  of  specific  problem  loans and  current  economic
conditions that may affect borrowers' ability to pay.

                                      F-7
<PAGE>

SFAS No. 114 defines an impaired loan as a loan for which it is probable,  based
on current  information,  that the lender will not collect all amounts due under
the  contractual  terms of the loan  agreement.  The Bank applies the impairment
criteria to all loans,  except for large  groups of smaller  balance  homogenous
loans  that are  collectively  evaluated  for  impairment,  such as  residential
mortgages and consumer  installment  loans.  Income  recognition  and charge-off
policies were not changed as a result of this statement.

Mortgage Loans Held for Sale

Management  determines the appropriate  classification  of mortgage loans at the
time that rate lock agreements are entered into with the customer. If management
has the intent and the Bank has the ability at the time of rate lock to hold the
loans to  maturity,  they are  classified  as mortgage  loans and carried at the
amount of unpaid principal,  net of deferred fees,  reduced by the allowance for
loan losses.  Mortgage  loans not intended to be held to maturity are classified
as "held for sale" and carried at the lower of  aggregate  cost or fair value as
determined by  outstanding  commitments  from investors or current market prices
for loans with no commitments.

Loan servicing revenues and expenses are recognized when service fees are earned
and expenses are incurred. The mortgage loans being serviced are not included in
these  consolidated  financial  statements  as they are not  assets of the Bank.
Purchased  mortgage servicing rights represent the costs of acquiring the rights
to service  mortgage  loans  originated  by other  institutions;  such costs are
capitalized and amortized into servicing fee income over the estimated period of
net servicing  income,  adjusted for significant  prepayments and payoffs of the
underlying serviced loans.

Gains or losses on sales of mortgage  loans held for sale are  recognized  based
upon the  difference  between the selling  price and the  carrying  value of the
related mortgage loans sold. Such gains and losses are increased or decreased by
the amount of excess servicing fees recorded,  if any. Net deferred  origination
fees are recognized at the time of sale in the gain or loss determination. Gains
and losses are  decreased or increased  for  commissions  and legal fees on loan
closings,  and direct employee costs related to loan  originations.  These costs
amounted to $36, $34 and $104, for the years ended June 30, 1998, 1997 and 1996,
respectively.

Bank Premises and Equipment

Bank premises and equipment are carried at cost, less accumulated  depreciation.
Depreciation  is computed on a  straight-line  basis over the  estimated  useful
lives of the assets.

Other Real Estate Owned

Other real estate owned includes  foreclosed real estate properties.  Other real
estate  owned is  recorded  at the lower of cost or the fair  value of the asset
acquired  less an estimate  of the costs to sell the asset.  Fair value of other
real estate owned is generally determined through independent appraisals. At the
time of  foreclosure,  the excess,  if any, of the loan value over the estimated
fair value of the asset received less costs to sell, is charged to the allowance
for loan  losses.  Subsequent  declines  in the fair  value of such  assets,  or
increases  in the  estimated  costs to sell  the  properties  and net  operating
expenses of such assets, are charged directly to other noninterest  expense.  At
June 30, 1998 and 1997, these properties consisted of residential and commercial
mortgage properties located in the Albany, New York area.

                                      F-8
<PAGE>

Income Taxes

For federal income and New York State franchise tax purposes,  the Bank utilizes
the accrual basis method of accounting.

The Bank utilizes the asset and liability  method of accounting for income taxes
required under SFAS No. 109,  "Accounting for Income Taxes." Under the asset and
liability  method of SFAS No. 109,  deferred tax assets 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 basis.  To the extent that current  available  evidence about the
future raises doubt about the  realization  of a deferred tax asset, a valuation
allowance must be established.  Deferred tax assets and liabilities are measured
using  enacted  tax rates  expected  to apply to taxable  income in the years in
which those temporary  differences are expected to be recovered or settled.  The
effect  on  deferred  tax  assets  and  liabilities  of a change in tax rates is
recognized in income in the period that includes the enactment date.

Statutory Transfer of Surplus

A required  quarterly transfer of 10% of net income is to be made to the surplus
fund in  accordance  with New York State  Banking  Regulations.  No  transfer is
required  if net worth as a percent of  deposits  exceeds 10% at the end of each
quarter.

Financial Instruments

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

Cash and Cash Equivalents

For  purposes  of the  consolidated  statement  of cash  flows,  cash  and  cash
equivalents   consist  of  cash,   due  from  banks,   federal  funds  sold  and
interest-bearing deposits with banks.

New Accounting Pronouncements

In June 1997, the Financial  Accounting Standards Board ("FASB") issued SFAS No.
130  "Reporting  Comprehensive  Income." This  statement is effective for fiscal
years beginning after December 31, 1997 and restatement of financial  statements
or  information  for  earlier  periods  provided  for  comparative  purposes  is
required. The provisions of this statement will not affect the Bank's results of
operations or financial condition.

                                       F-9
<PAGE>

In February 1998,  the FASB issued SFAS No. 132  "Employers'  Disclosures  About
Pensions  and  Other  Postretirement  Benefits."  SFAS No.  132  supersedes  the
disclosure  requirements for pension and other postretirement plans as set forth
in SFAS No. 87  "Employers'  Accounting  for Pension,"  SFAS No. 88  "Employers'
Accounting for Settlements and Curtailments of Defined Benefit Pension Plans and
for  Termination   Benefits,"  and  SFAS  No.  106  "Employers'  Accounting  for
Postretirement  Benefits  Other Than  Pensions."  SFAS No. 132 does not  address
measurement or recognition for pension and other postretirement benefit plans.

SFAS No. 132 is effective for fiscal years  beginning  after  December 15, 1997.
Restatement of disclosures for earlier periods provided for comparative purposes
is required unless the information is not readily  available,  in which case the
notes to the financial statements shall include all available  information and a
description of the information not available.

In  June  1998,  the  FASB  issued  SFAS  No.  133  "Accounting  for  Derivative
Instruments and Hedging Activities." This Statement  establishes  accounting and
reporting  standards for derivative  instruments,  including certain  derivative
instruments embedded in other contracts, and for hedging activities. It requires
that an entity  recognize all derivatives as either assets or liabilities in the
statement of financial  condition and measure those  instruments  at fair value.
The  accounting  for  changes in the fair value of a  derivative  depends on the
intended use of the derivative and the resulting designation.  SFAS No. 133 will
not impact the Bank's accounting or disclosures.

Reclassifications

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

2.  CONVERSION TO STOCK FORM OF OWNERSHIP

On May 21,1998,  the Board of Trustees adopted a Plan of Conversion  ("Plan") to
convert the Bank from a New York mutual savings bank to a New York stock savings
bank and to  become a wholly  owned  subsidiary  of a new  Delaware  corporation
("Company") to be organized at the direction of the Bank.  Pursuant to the Plan,
the Company  will issue and offer for sale shares of its common stock and use up
to 50% of the net  proceeds of such sale to acquire all of the capital  stock of
the  Bank.  The  proposed   transaction  is  subject  to  the  approval  of  the
Superintendent  of Banks of New York State and of the Federal Deposit  Insurance
Corporation,  as well as to a vote of the Bank's voting depositors. In addition,
the Company will file a registration  statement with the Securities and Exchange
Commission  ("SEC")  with  respect to the  offering of its common stock and will
seek the permission of the Office of Thrift  Supervision  ("OTS") to acquire the
stock of the Bank to be issued upon the Bank's conversion.

At the time of conversion,  the Bank will establish a liquidation  account in an
amount  equal  to the  retained  income  of the  Bank as of the date of the most
recent financial  statements contained in the final conversion  prospectus.  The
liquidation account will be reduced annually to the extent that eligible account
holders have reduced  their  qualifying  deposits as of each  anniversary  date.
Subsequent  increases will not restore an eligible account holder's  interest in
the liquidation account. In the event of a complete  liquidation,  each eligible
account holder will be entitled to receive a distribution  from the  liquidation
account in an amount  proportionate to the current adjusted  qualifying balances
for accounts then held.

The Company may not declare or pay cash  dividends on or  repurchase  any of its
shares of common stock if the effect thereof would cause stockholders' equity to
be reduced below applicable  regulatory capital  maintenance  requirements,  the
amount required for the liquidation  account, or if such declaration and payment
would otherwise violate regulatory requirements.

                                      F-10
<PAGE>

Pursuant to the Plan, the Company intends to establish a Charitable  Foundation,
Employee  Stock  Ownership  Plan  (ESOP),  Stock Option  Plan,  Recognition  and
Retention Plan and Employment and Retention Agreements as discussed below.

The Company  proposes to fund the Charitable  Foundation by  contributing to the
Charitable Foundation,  immediately following the conversion, a number of shares
of authorized but unissued shares of the Common Stock equal to  approximately 3%
of Common Stock sold in the Offering. Such contribution,  once made, will not be
recoverable  by the Company or the Bank.  The Company  will  recognize  the full
expense equal to the fair value of the stock, in the amount of the  contribution
in the quarter in which it occurs.  Such expense will reduce earnings and have a
material  impact on the Company's  and the Bank's  earnings for such quarter and
for the year.

The Company plans to set up an ESOP, a  tax-qualified  benefit plan for officers
and  employees  of the Company and the Bank.  It is  anticipated  that an amount
equal to 8% of the shares of Common Stock sold in the Offering (including shares
issued to the Foundation) will be purchased by the ESOP with funds loaned by the
Company.  The Company and the Bank  intend to make annual  contributions  to the
ESOP in an amount equal to the principal and interest requirement of the debt.

Following  consummation of the conversion,  the Company intends to adopt a Stock
Option Plan and a Recognition and Retention Plan,  pursuant to which the Company
intends to reserve a number of shares of Common  Stock equal to an  aggregate of
10% and 4%,  respectively,  of the Common  Stock  issued in the  conversion  for
issuance pursuant to stock options and stock appreciation  rights and stock. The
Stock Option Plan and  Recognition  and Retention  Plan will not be  implemented
prior to receipt of stockholder approval of the Plan.

Upon  consummation of the  conversion,  the Company and the Bank intend to enter
into employment  agreements with certain senior management  personnel and change
in control agreements with other key employees.

Conversion  costs will be deferred and reduce the proceeds  from the shares sold
in the conversion. If the conversion is not completed, all costs will be charged
as an expense. As of June 30, 1998,  approximately $59 conversion costs had been
incurred.

The  conversion  will not affect the terms of any loans held by borrowers of the
Bank or the balances, interest rates, federal deposit insurance or maturities of
deposit accounts at the Bank.

3.  SUBSEQUENT EVENT - MERGER

On July 31, 1998, Cohoes Savings Bank and SFS Bancorp,  Inc. ("SFS"),  parent of
Schenectady  Federal  Savings  Bank,  executed an  Agreement  and Plan of Merger
pursuant to which SFS will merge into a newly formed holding company of the Bank
to be  organized in  connection  with the Bank's  conversion  from a mutual to a
stock institution.  Under the terms of the agreement,  each share of SFS will be
exchanged for a number of shares of common stock of the holding company equal to
the lesser of $26.50 divided by the initial public offering price of the holding
company  common  stock or $35.00  divided by the average  closing  price of that
stock for the first ten trading days. The  transaction is expected to constitute
a tax-free  reorganization under the Internal Revenue Code, so that shareholders
of SFS who receive  holding company common stock will not recognize gain or loss
in  connection  with  the  exchange.  This  merger  will be  accounted  for as a
pooling-of-interest  transaction.  Refer to footnote  18 for  updated  unaudited
information.


                                      F-11
<PAGE>

Consummation  of the merger is subject to the  approval of the  shareholders  of
SFS,  the  conversion  of the Bank and the  receipt of all  required  regulatory
approvals.  The  transaction  is  anticipated  to close in the fourth quarter of
1998.

4.  REGULATORY MATTERS

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

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  minimum amounts and ratios (set forth in the table
below) of total and Tier 1  capital  (as  defined  in the  regulations)  to risk
weighted  assets (as  defined),  and of Tier 1 capital  (as  defined) to average
assets (as defined).  Management  believes,  as of June 30, 1998,  that the Bank
meets all capital adequacy requirements to which it is subject.

As of June 30,  1998,  the most recent  notification  from the  Federal  Deposit
Insurance  Corporation  categorized  the  Bank as  well  capitalized  under  the
regulatory  framework for prompt  corrective  action.  To be categorized as well
capitalized, the Bank must maintain minimum total risk-based, Tier 1 risk-based,
Tier 1 leverage  ratios as set forth in the table.  There are no  conditions  or
events  since that  notification  that  management  believes  have  changed  the
institution's category.

The Bank's actual capital amounts and ratios are also presented in the following
table:

<TABLE>
<CAPTION>
                                                                                                     To Be Well Capitalized
                                                                  For Capital Adequacy               Under Prompt Corrective
                                                Actual                  Purposes                        Action Provisions
                                                ------                  --------                        -----------------
                                         Amount       Ratio      Amount          Ratio               Amount           Ratio
                                         ------       -----      ------          -----               ------           -----
<S>                                   <C>              <C>    <C>                        <C>     <C>                          <C>   
As of June 30, 1998:
    Total capital (to risk weighted   
       assets)                        $   56,803       17.1%  $   26,601    greater than 8.0%    $   33,251      greater than 10.0% 
    Tier 1 Capital (to risk weighted                                                                        
       assets)                            53,270       16.0       13,300    greater than 4.0         19,951      greater than  6.0  
    Tier 1 Capital (to average assets)    53,270       10.6       20,063    greater than 4.0         25,079      greater than  5.0  
                                          
                                                                                                                  
</TABLE>

                                      F-12
<PAGE>

<TABLE>
<CAPTION>
                                                                                                      To Be Well Capitalized 
                                                                      For Capital Adequacy            Under Prompt Corrective
                                                 Actual                     Purposes                     Action Provisions   
                                                 ------                     --------                     -----------------   
                                           Amount      Ratio        Amount           Ratio             Amount          Ratio
                                           ------      -----        ------           -----             ------          -----
<S>                                    <C>              <C>    <C>             <C>                 <C>           <C>   
As of June 30, 1997:
    Total capital (to risk weighted    
       assets)                         $   52,288       16.4%  $    25,519     greater than 8.0%   $   31,898    greater than 10.0% 
    Tier 1 Capital (to risk weighted                                                                                                
       assets)                             49,183       15.4        12,759     greater than 4.0        19,139    greater than  6.0  
    Tier 1 Capital (to average assets)     49,183       10.1        19,455     greater than 4.0        24,319    greater than  5.0
</TABLE>
<TABLE>
<CAPTION>
                                                                                               
                                                                                                      To Be Well Capitalized 
                                                                     For Capital Adequacy             Under Prompt Corrective
                                                  Actual                   Purposes                      Action Provisions   
                                                  ------                   --------                      -----------------   
                                           Amount      Ratio       Amount            Ratio             Amount         Ratio
                                           ------      -----       ------            -----             ------         -----
<S>                                    <C>             <C>    <C>                           <C>    <C>                        <C>   
As of June 30, 1996:
    Total capital (to risk weighted    
       assets)                         $   47,789      15.1%  $    25,310      greater than 8.0%   $   31,637    greater than 10.0% 
    Tier 1 Capital (to risk weighted                                                                                                
       assets)                             44,540      14.1        12,655      greater than 4.0        18,982    greater than  6.0  
    Tier 1 Capital (to average assets)     44,540       9.7        13,842      greater than 3.0        23,070    greater than  5.0
</TABLE>

5.  SECURITIES AVAILABLE FOR SALE

The amortized cost of securities  available for sale and their related estimated
fair values at June 30, 1998 and 1997, are as follows:
<TABLE>
<CAPTION>

                                                                     June 30, 1998
                                            ------------------------------------------------------------------
                                                                   Gross            Gross       
                                                                 Unrealized       Unrealized    Estimated Fair
                                            Amortized Cost         Gains            Losses           Value        
                                            --------------         -----            ------           -----        
<S>                                         <C>                <C>              <C>              <C>          
Debt securities:             
    U.S. Government and agencies .........  $      23,296      $          -     $         (59)   $      23,237
    Other obligations ....................            271                  5               -               276
    Mortgage-backed securities ...........         16,855                 91               -            16,946
    Collateralized mortgage obligations ..          4,019                  8              (24)           4,003
                                            -------------      -------------    -------------    -------------
              Total debt securities ......         44,441                104              (83)          44,462
    Equity securities ....................          4,260                 -                (2)           4,258
                                            -------------      -------------    -------------    -------------
              Total securities available
                 for sale ................  $      48,701      $         104    $         (85)   $      48,720
                                            =============      =============    =============    =============
</TABLE>

                                      F-13
<PAGE>
<TABLE>
<CAPTION>

                                                                        June 30, 1997
                                            -------------------------------------------------------------------
                                                                   Gross            Gross        
                                                                 Unrealized       Unrealized     Estimated Fair
                                            Amortized Cost         Gains           Losses             Value    
                                            --------------         -----           ------             -----    
<S>                                         <C>                <C>              <C>              <C>          
Debt securities:  
    U.S. Government and agencies .........  $      18,551      $           9    $        (123)   $      18,437
    Other obligations ....................            488                  7               (2)             493
    Mortgage-backed securities ...........          6,724                 38               -             6,762
    Collateralized mortgage obligations ..          6,377                 14              (89)           6,302
                                            -------------      -------------    -------------    -------------
              Total debt securities ......         32,140                 68             (214)          31,994
    Equity securities ....................          3,481                 -                -             3,481
                                            -------------      -------------    -------------    -------------
              Total securities available 
                for sale .................  $      35,621      $          68    $        (214)   $      35,475
                                            =============      =============    =============    =============
</TABLE>

The equity investment  securities at June 30, 1998 and 1997 consist primarily of
common stock of the Federal  Home Loan Bank of New York.  These  securities  are
nonmarketable and are, therefore, stated at cost.

A summary of maturities of debt  securities  available for sale at June 30, 1998
is as follows:

                                                           Estimated Fair
                                         Amortized Cost         Value
                                         --------------         -----
 Within one year ......................  $         179     $         178
 From one to five years ...............         42,654            42,669
 After five years to ten years ........          1,608             1,615
 After ten years ......................             -                 -
                                         -------------     -------------
                                         $      44,441     $      44,462
                                         =============     =============

During  the years  ended  June 30,  1998 and 1997,  there  were no sales of debt
securities  available for sale. During the year ended June 30, 1996, proceeds of
sales of debt securities available for sale totaled $10,024.  Gross gains of $34
and gross losses of $24 were realized on those sales.

6.  INVESTMENT SECURITIES

The  carrying  values  of  securities  held for  investment  and  their  related
estimated fair values at June 30, 1998 and 1997 are as follows:
<TABLE>
<CAPTION>

                                                                        June 30, 1998
                                           -------------------------------------------------------------------
                                                                   Gross            Gross       
                                                                 Unrealized       Unrealized    Estimated Fair 
                                            Amortized Cost         Gains           Losses            Value         
                                            --------------         -----           ------            -----         
<S>                                         <C>                <C>              <C>              <C>          
Investment securities:                                                                          
    U.S. Government and agencies ......     $      22,025      $           6    $         (32)   $      21,999
    Other obligations .................               388                  1               -               389
    Mortgage-backed securities ........            23,011                153               (5)          23,159
                                            -------------      -------------    -------------    -------------
              Total investment securities   $      45,424      $         160    $         (37)   $      45,547
                                            =============      =============    =============    =============
</TABLE>

                                      F-14
<PAGE>
<TABLE>
<CAPTION>
                                                                        June 30, 1997
                                            ------------------------------------------------------------------
                                                                   Gross           Gross        
                                                                 Unrealized      Unrealized     Estimated Fair
                                            Amortized Cost         Gains           Losses            Value    
                                            --------------         -----           ------            -----    
<S>                                         <C>                <C>              <C>             <C>           
Investment securities:                                                                          
    U.S. Government and agencies ......     $        6,049     $            3   $       (52)    $        6,000
    Other obligations .................                848                 -             (2)               846
    Mortgage-backed securities ........             18,376                 53           (89)            18,340
                                            --------------     --------------   -----------     --------------
              Total investment securities   $       25,273     $           56   $      (143)    $       25,186
                                            ===============    ==============   ===========     ==============
</TABLE>

A summary of maturities of debt  securities held for investment at June 30, 1998
is as follows:
                                                               Estimated Fair
                                             Amortized Cost         Value
                                             --------------    --------------
    Within one year ...................      $          682    $          687
    From one to five years ............              32,723            32,801
    After five years to ten years .....              11,636            11,672
    After ten years ...................                 383               387
                                             --------------    --------------
                                             $       45,424    $       45,547
                                             ==============    ==============

There were no sales of  securities  held for  investment  during the three years
ended June 30, 1998.

7.  NET LOANS RECEIVABLE

A summary of loans at June 30, 1998 and 1997 is as follows:

                                                   1998             1997
                                                   ----             ----
Mortgage loans on real estate:             
    Residential adjustable rate loans .       $   170,010      $   222,255
    Commercial real estate ............            93,229           93,979
    Residential fixed rate loans ......            87,715           20,470
    FHA and VA insured loans ..........               674              895
                                              -----------      -----------
                                                  351,628          337,599
                                              -----------      -----------
 Other loans:                             
      Conventional second mortgages ...            15,093           14,069
     Home equity lines of credit ......            21,976           25,205
     Commercial business loans ........            14,991           12,096
     Home improvement loans ...........               547              662
     Auto loans .......................             9,783            9,290
     Credit card loans ................             1,655            2,152
    Personal loans, secured and unsecured             409              576
     Other loans ......................               228              200
                                             ------------     ------------
                                                   64,682           64,250
                                             ------------     ------------
Less:
    Deferred loan origination fees and costs          (18)            (214)
    Allowance for loan losses .........            (3,533)          (3,105)
                                             ------------     ------------
              Net loans ...............      $    412,759     $    398,530
                                             ============     ============

                                      F-15
<PAGE>

Changes in the  allowance  for loan losses for the years ended June 30, 1998 and
1997 were as follows:


                                          1998        1997        1996
                                          ----        ----        ----
Allowance for loan losses at 
    beginning of year ................ $  3,105    $  3,249    $  3,133
    Provision charged to operations ..    1,400       1,325         490
    Loans charged-off, net ...........     (972)     (1,469)       (374)
                                       --------    --------    --------
Allowance for loan losses at year-end  $  3,533    $  3,105    $  3,249
                                       ========    ========    ========

The  following  table sets forth the  information  with regard to  nonperforming
mortgage loans at June 30, 1998 and 1997:


                                                         1998           1997
                                                         ----           ----
Loans on nonaccrual status and in the process 
     of foreclosure ...............................  $    2,545     $    3,382
Loans on nonaccrual status but not in the process
     of foreclosure ...............................         997          1,063
Loans past due 90 days or more and still 
     accruing interest ............................          -              -
Loans restructured as to payment terms and/or 
     interest rates ...............................       1,929          1,906
                                                     ----------     ----------
              Total nonperforming mortgage loans ..  $    5,471     $    6,351
                                                     ==========     ==========

The  following  table sets forth the  information  with regard to  nonperforming
other loans at June 30, 1998 and 1997:

                                                       1998           1997
                                                       ----           ----
Nonaccrual loans .................................. $    121       $    295
Loans past due 90 days or more and still 
      accruing interest ...........................       57             42
Loans restructured as to payment terms and/or 
      interest rates ..............................       -              -
                                                   ---------       --------
              Total nonperforming other loans ..... $    178       $    337
                                                    ========       ========

Accumulated  interest income on nonaccrual loans of approximately $214, $262 and
$441 was not  recognized  as income in the years ended June 30,  1998,  1997 and
1996,  respectively.  There  are no  commitments  to  extend  further  credit on
nonperforming loans.

                                      F-16

<PAGE>

As of June 30, 1998 and 1997, the Bank's  recorded  investment in impaired loans
and the  related  valuation  allowance  calculated  under  SFAS  No.  114 are as
follows:
<TABLE>
<CAPTION>
                                                 1998                               1997
                                   -------------------------------    --------------------------------
                                      Recorded         Valuation          Recorded         Valuation
                                     Investment        Allowance         Investment        Allowance
                                     ----------        ---------         ----------        ---------
<S>                                <C>              <C>               <C>               <C>           
Valuation allowance required       $        1,638   $          344    $        1,261    $          198
Valuation allowance not required              630               -                645                -
                                   --------------   --------------    --------------    -------------
                                   $        2,268   $          344    $        1,906    $          198
                                   ==============   ==============    ==============    ==============
</TABLE>

This allowance is included in the allowance for loan losses on the  consolidated
statements of financial condition.

The average  recorded  investment in impaired loans for the years ended June 30,
1998 and 1997 was approximately $2,087 and $1,979, respectively.

Interest  payments  received on impaired  loans are recorded as interest  income
unless collection of the remaining investment is doubtful in which case payments
received are recorded as reductions of principal.  The Bank recognized  interest
of $215, $185 and $189 on impaired loans for the years ended June 30, 1998, 1997
and  1996,  respectively.  Accumulated  interest  income  on  impaired  loans of
approximately  $15, $18 and $19 was not  recognized as income in the years ended
June 30, 1998, 1997 and 1996, respectively.

8.  ACCRUED INTEREST RECEIVABLE

Accrued interest receivable consists of the following at June 30, 1998 and 1997:

                                               1998              1997
                                               ----              ----
  Loans ................................   $      2,531      $      2,558
  Investment securities and securities
         available for sale ............            951               652
                                           ------------      ------------
                                           $      3,482      $      3,210
                                           ============      ============

9.  BANK PREMISES AND EQUIPMENT

Bank premises and equipment consist of the following at June 30, 1998 and 1997:

                                               1998              1997
                                               ----              ----
Land ................................... $        1,529    $        1,529
Building and leasehold improvements ....          6,553             6,335
Furniture, fixtures and equipment ......          6,284             5,736
                                         --------------    --------------
                                                 14,366            13,600
Less- Accumulated depreciation .........         (7,063)           (5,943)
                                         --------------    --------------
                                         $        7,303    $        7,657
                                         ==============    ==============

                                      F-17
<PAGE>

Amount  charged to  depreciation  expense was $1,117,  $1,101 and $1,015 for the
years ended June 30, 1998, 1997 and 1996, respectively.

10.  MORTGAGE SERVICING RIGHTS

The following is a summary of the mortgage  servicing rights activity during the
years ended June 30, 1998 and 1997: 1998 1997 1996

Balance, beginning of year ....................  $  1,146   $  1,211   $  1,376

    Mortgage servicing rights originated from    
       unrelated third parties ................        81        104         -
    Amortization of mortgage servicing rights    
       included as a reduction of servicing fee
       income in the consolidated statements of
       operations .............................      (185)      (169)      (165)
                                                 --------   --------   -------- 
Balance, end of year ..........................  $  1,042   $  1,146   $  1,211
                                                 ========   ========   ========

Serviced Loans

The  total  loans  serviced  by  the  Bank  for  unrelated  third  parties  were
approximately  $233.1  million,  $256.9  million and $288.2  million at June 30,
1998, 1997 and 1996, respectively.

11.  DUE TO DEPOSITORS

Due to depositors  account  balances as of June 30, 1998 and 1997 are summarized
as follows:

                          Range of             
                       Interest Rate            1998                 1997
                       -------------            ----                 ----
Savings accounts          3.0%-5.5%      $         142,867    $         137,790
Money market accounts      2.8-3.9                  21,672               15,450
                                         -----------------    -----------------
                                                   164,539              153,240
Time deposits              3.8-8.5                 231,049              230,306
Commercial deposits        0.0-1.8                  15,957               11,250
Demand accounts            0.0-1.8                  37,996               34,594
                                         -----------------    -----------------
                                         $         449,541    $         429,390
                                         =================    =================

Time deposits over $100,000  amounted to  approximately  $31.1 million and $35.2
million at June 30, 1998 and 1997, respectively.

                                      F-18

<PAGE>


The approximate amount of contractual  maturities of time deposits for the years
subsequent to June 30, 1998 is as follows:

          Years ending June 30:
              1999 ........................  $   159,550
              2000 ........................       50,043
              2001 ........................        7,983
              2002 ........................        5,064
              2003 and thereafter .........        8,409
                                             -----------
                                             $   231,049

Interest  expense on deposits for the years ended June 30, 1998,  1997 and 1996,
is summarized as follows:

                              1998               1997               1996
                              ----               ----               ----
Savings accounts ...... $         4,459    $         4,359    $         4,177
Money market accounts .             569                447                488
Time deposits .........          13,484             12,487             12,830
Demand accounts .......             304                275                246
                        ---------------    ---------------    ---------------
                        $        18,816    $        17,568    $        17,741
                        ===============    ===============    ===============

12.  BORROWINGS

Information concerning borrowings,  which primarily consist of Federal Home Loan
Bank  ("FHLB")  advances,  for the years ended June 30,  1998,  1997 and 1996 is
summarized as follows:

                                              1998          1997         1996
                                              ----          ----         ----
Average balance during the year           $    5,467    $    2,392   $    4,682
Average interest rate during the year           6.07%         5.56%        6.34%
Maximum month-end balance during the year $   19,983    $   16,157   $   13,213
Interest expense on borrowings            $      332    $      133   $      297


FHLB advances are made at fixed rates with remaining maturities of approximately
ten years as of June 30, 1998.

FHLB advances are collateralized by all FHLB stock owned by the Bank in addition
to a blanket pledge of eligible assets in an amount required to be maintained so
that the estimated  fair value of such eligible  assets  exceeds,  at all times,
110% of the outstanding advances.

13.  EMPLOYEE BENEFITS

401(k) Retirement Savings Plan

The Bank  sponsors a 401(k)  Retirement  Savings  Plan which is available to all
full-time employees who have been employed by the Bank for a minimum of one year
and are at least 21 years of age.  The Plan allows  employees to defer up to 15%
of their  salary  on a pretax  basis  through  contributions  to the  Retirement
Savings Plan. The Bank matches 50% of employee  contributions up to a maximum of
6% of the amount deferred by the employee.  The maximum contribution an employee
may make which is subject to matching  by the Bank is set  annually by the Board
of Trustees.

                                      F-19

<PAGE>


Employees may also make  additional  voluntary  after-tax  contributions  to the
Plan,  which  are  not  matched  by the  Bank,  up to an  additional  10% of the
employee's salary. Total 401(k) Plan expenses for the years ended June 30, 1998,
1997 and 1996 were approximately $378, $319 and $285, respectively.

Postretirement Medical and Life
Insurance Benefits

The Bank  provides  postretirement  medical  and  life  insurance  benefits  for
full-time  employees.  All  employees who meet the criteria for either normal or
early  retirement  and have at least 10 years of service are  eligible.  Retired
employees are required to contribute  toward the cost of coverage as established
by the Bank, based on medical and life insurance costs.

Benefit  and premium  payments  are made when they are due and are not funded in
advance.

The Bank's estimated accrued postretirement obligation at June 30, 1998 and 1997
is as follows:

                                                               1998       1997
                                                               ----       ----
Accrued postretirement obligation:
    Retired employees ..................................    $    530   $    532
    Fully eligible active employees ....................          72         67
    Other active employees .............................         114         96
                                                            --------   --------
                                                                 716        695
Unrecognized net gain from actual experience different from 
    assumed, amortized over 12.3 years .................         281        327

                                                            --------   --------
              Total accrued postretirement obligation ..    $    997   $  1,022
                                                            ========   ========

Net periodic postretirement benefit cost included the following components:

                                               1998        1997        1996
                                               ----        ----        ----
Service cost ............................  $      12   $      10   $      19
Interest cost ...........................         49          48          64
Amortization of net gain from actual 
    experience different from assumed ...        (61)        (58)        (17)
                                           ---------   ---------   ---------
                                           $      -    $      -    $      66
                                            ========   =========   =========

The  weighted   average  discount  rate  used  in  determining  the  accumulated
postretirement  benefit  obligation  was 7.25% as of June 30,  1998 and 1997 and
7.75% as of June 30, 1996.  For  measurement  purposes,  the assumed health care
cost trend rate of 10% decreases  gradually until an ultimate trend rate of 5.5%
is reached over 10 years.  In  accordance  with the terms of the  Postretirement
Medical  Benefit  Plan,  once  costs  are  150% of the  1993  level,  additional
increases become the responsibility of the retiree.

                                     F-20

<PAGE>


The health  care cost  trend rate  assumption  has a  significant  effect on the
amount of obligation and expense reported. To illustrate,  increasing the health
care  trend  rate by one  percent  each  year  would  increase  the  accumulated
postretirement  benefit obligation as of June 30, 1998 and 1997 by approximately
$2 and $2,  respectively,  and would have no material effect on the net periodic
postretirement benefit cost for the three years ended June 30, 1998.

14.  SURPLUS AND UNDIVIDED PROFITS

In accordance with State of New York Banking Law,  surplus is subject to certain
restrictions,  including  a  prohibition  of its use for  payment of  dividends,
except with the approval of the Superintendent of Banks.

The balance in surplus includes approximately $5.2 million at December 31, 1997,
the  latest  date from  which  this  calculation  is  available,  which has been
designated as a reserve for bad debts under federal income tax  regulations  and
has resulted in income tax  deductions  in prior  years.  Any use of this amount
other than as provided for in those  regulations  would result in taxable income
at the then current rate.

15.  INCOME TAX EXPENSE

The components of the income tax expense (benefit) are as follows:

                                      1998            1997            1996

Current tax expense:
    Federal .................... $      2,450    $      2,440    $      2,601
    State ......................          517             531             533
Deferred tax expense (benefit) .         (317)              1            (252)
                                 ------------    ------------    ------------
                                 $      2,650    $      2,972    $      2,882
                                 ============    ============    ============

The  provision  for income  taxes  differs  from that  computed  at the  federal
statutory rate as follows:

                                          1998           1997           1996
                                          ----           ----           ----
Tax at federal statutory rate ...... $     2,291    $     2,589    $     2,474
State taxes, net of federal benefit.         341            350            352
Other, net .........................          18             33             56
                                     -----------    -----------    -----------
        Total income tax expense ... $     2,650    $     2,972    $     2,882
                                     ===========    ===========    ===========
Effective rate .....................     39.34%         39.03%         39.60%
                                         =====          =====          =====

                                      F-21

<PAGE>



The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and  deferred  tax  liabilities  at June 30, 1998 and
1997 are presented below:

                                                               1998        1997
                                                               ----        ----
Deferred tax assets:
    Differences in reporting the provision for loan losses $   1,519   $   1,335
    Differences in reporting certain accrued expenses ....       789         771
    Other ................................................       297         167
                                                           ---------   ---------
              Total gross deferred tax assets ............     2,605       2,273
                                                           ---------   ---------
 Deferred tax liabilities:
    Differences in reporting the provision for loan losses       385         513
    Deferred net loan origination fees ...................       218          92
    Differences in reporting depreciation ................       107         117
    Differences in reporting certain accrued expenses ....       296         269
    Other ................................................         4           4
                                                           ---------   ---------
              Total gross deferred tax liabilities .......     1,010         995
                                                           ---------   ---------
              Net deferred tax asset at end of year ......     1,595       1,278
Net deferred tax asset at beginning of year ..............     1,278       1,279
                                                           ---------   ---------
              Deferred tax expense (benefit) for the year  $    (317)  $       1
                                                           =========   =========

The total  deferred tax asset as of June 30, 1998 and 1997 is  considered by the
Bank to be more likely than not realizable  based upon the  historical  level of
taxable  income in the prior years as well as the time period  during  which the
items giving rise to the deferred tax assets are expected to turn around.

In addition to the deferred tax assets and liabilities described above, the Bank
also has a deferred tax liability of approximately  $19 and a deferred tax asset
of approximately  $146 at June 30, 1998 and 1997,  respectively,  related to the
net unrealized gain (loss) on securities available for sale.

Under Section 593 of the Internal Revenue Code, thrift  institutions such as the
Bank which met certain  definitional  tests,  primarily relating to their assets
and the nature of their business,  were permitted to establish a tax reserve for
bad debts and to make annual  additions  thereto,  which  additions may,  within
specified  limitations,  be deducted in arriving at their  taxable  income.  The
Bank's  deduction with respect to "qualifying  loans," which are generally loans
secured by certain interests in real property, could have been computed using an
amount based on the Bank's actual loss experience (the "Experience  Method"), or
a  percentage  equal to 8% of the  Bank's  taxable  income  (the "PTI  Method"),
computed without regard to this deduction and with additional  modifications and
reduced by the amount of any permitted  addition to the  nonqualifying  reserve.
Similar  deductions  or additions  to the Bank's bad debt reserve are  permitted
under the New York State Bank  Franchise  Tax;  however,  for  purposes of these
taxes, the effective allowable  percentage under the PTI Method is approximately
32% rather than 8%.

Effective  January 1, 1997,  Section 593 was amended,  and the Bank is unable to
make  additions  to its tax bad debt  reserve,  is permitted to deduct bad debts
only as they occur and is additionally required to recapture (that is, take into
taxable income) over a multiyear period,  beginning with the Bank's taxable year
beginning on January 1, 1997, the excess of the balance of its bad debt reserves
as of December  31, 1995 over the  balance of such  reserves as of December  31,
1987, or over a lesser amount if the Bank's loan  portfolio has decreased  since
December 31, 1987. Such recapture requirements would be deferred for each of the
two  successive  taxable  years  beginning  January 1,  1997,  in which the Bank
originates a minimum amount of certain  residential loans based upon the average
of the  principal  amounts of such loans  originated  by the Bank during its six
taxable years  preceding  January 1, 1997.  This  amendment has no impact on the
Bank's results of operations for federal income tax purposes. The New York State
tax law has been  amended to prevent a similar  recapture of the Bank's bad debt
reserve,  and to permit  continued future use of the bad debt reserve method for
purposes of determining the Bank's New York State tax liability.

                                      F-22
<PAGE>


In addition, the Bank has accumulated bad debt reserves for tax purposes of $3.7
million under Section 593 through  December 31, 1987 for which no deferred taxes
have been provided.  Under the tax laws as amended,  the event that would result
in taxation of these reserves is the failure of the Bank to maintain a specified
qualifying-assets ratio or meet other thrift definition tests for New York State
tax purposes.

16.  COMMITMENTS AND CONTINGENT LIABILITIES

Off-Balance Sheet Financing and
Concentrations of Credit

The Bank is a party to certain financial instruments with off-balance sheet risk
in the normal course of business to meet the financing  needs of its  customers.
These  financial  instruments  include the Bank's  commitments to extend credit.
Those instruments involve, to varying degrees, elements of credit risk in excess
of the amount recognized on the consolidated  statements of financial condition.
The contract amounts of those instruments  reflect the extent of involvement the
Bank has in particular classes of financial instruments.

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

Unless otherwise  noted, the Bank does not require  collateral or other security
to support financial instruments with credit risk.

Contract amounts of financial  instruments that represent credit risk as of June
30, 1998 and 1997 at fixed and variable interest rates are as follows:
<TABLE>
<CAPTION>

                                                                                        1998
                                                                   --------------------------------------------
                                                                   Fixed           Variable            Total
                                                                   -----           --------            -----
<S>                                                           <C>              <C>                <C>          
Financial instruments whose contract amounts represent
    credit risk (including unused lines of credit and
    unadvanced funds):
       Commercial business loans .........................    $          -     $      14,897      $      14,897
       Conventional mortgages ............................           11,971            1,338             13,309
       Commercial mortgage loans .........................               -            11,991             11,991
       Construction loans ................................               -               890                890
       Credit card loans .................................               -             2,996              2,996
       Consumer loans ....................................              203           12,886             13,089
                                                              -------------    -------------      -------------
                                                              $      12,174    $      44,998      $      57,172
                                                              =============    =============      =============
</TABLE>

                                      F-23

<PAGE>
<TABLE>
<CAPTION>

                                                                                      1997
                                                              --------------------------------------------------
                                                                   Fixed           Variable            Total
                                                                   -----           --------            -----
<S>                                                           <C>              <C>                <C>          
Financial instruments whose contract amounts represent
    credit risk (including unused lines of credit and
    unadvanced funds):
       Commercial business loans .........................    $          -     $      10,172      $      10,172
       Conventional mortgages ............................            1,531            4,315              5,846
       Commercial mortgage loans .........................               -             4,622              4,622
       Construction loans ................................               -               830                830
       Credit card loans .................................               -             3,300              3,300
       Consumer loans ....................................              393           12,438             12,831
                                                              ---------------- -------------      -------------
                                                              $       1,924    $      35,677      $      37,601
                                                              =============    =============      =============
</TABLE>

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  certain  commitments  are  expected to expire
without being fully drawn upon, the total commitment  amounts do not necessarily
represent  future  cash   requirements.   The  Bank  evaluates  each  customer's
credit-worthiness  on a case-by-case  basis.  The amount of collateral,  if any,
required  by the Bank upon the  extension  of  credit  is based on  management's
credit  evaluation of the customer.  Mortgage and construction  loan commitments
are secured by a first lien on real estate.

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

Certain  mortgage loans are written on an adjustable  basis and include interest
rate caps which limit  annual and lifetime  increases  in the interest  rates on
such loans.  Generally,  adjustable  rate mortgages have an annual rate increase
cap of 2% and lifetime rate increase cap of 4.5% to 6.75%. These caps expose the
Bank to interest rate risk should market rates increase  above these limits.  As
of June 30, 1998 and 1997, $221.0 million and $262.4 million,  respectively,  of
mortgage loans had interest rate caps.

The Bank  generally  enters  into  rate  lock  agreements  at the time that loan
applications are made. These rate lock agreements fix the interest rate at which
the loan, if ultimately made, will be originated. Such agreements may exist with
borrowers with whom commitments to extend credit have been made, as well as with
individuals  who have not yet received a commitment.  At June 30, 1998 and 1997,
the Bank had rate lock  agreements  related to  commitments  to extend credit as
well as uncommitted loan applications  amounting to approximately $841 and $900,
respectively.

In order to reduce the interest rate risk associated with these items as well as
its  portfolio of loans held for sale,  the Bank enters into  agreements to sell
loans in the secondary market to unrelated investors. At June 30, 1998 and 1997,
the  Bank  has $0 and  $175,  respectively,  of  commitments  to sell  loans  to
unrelated investors.

Concentrations of Credit

The Bank primarily grants consumer and residential loans to customers located in
the New York State  counties of Albany,  Rensselaer,  Schenectady  and Saratoga.
Although the Bank has a diversified loan portfolio, a substantial portion of its
debtors' ability to honor their contracts are dependent upon the real estate and
construction-related sectors of the economy.

                                      F-24

<PAGE>

Borrowing Arrangements

The Bank has  lines of  credit  available  with a  correspondent  bank  totaling
approximately  $49.2 million.  These lines of credit expire on October 28, 1998.
As of June 30, 1998, there was no outstanding balances on these lines.

Leases

The Bank leases  certain  branches,  equipment  and  automobiles  under  various
noncancelable  operating  leases.  The future  minimum  payments by year and the
aggregate,  under all significant noncancelable operating leases with initial or
remaining terms of one year or more, are as follows:

                                         Operating
                                          Leases
                                          ------
 Year ending June 30:
     1999 ...........................    $    395
     2000 ...........................         413
     2001 ...........................         341
     2002 ...........................         248
     2003 and thereafter ............         127
                                      -----------
                                         $  1,524
                                      ===========

Total lease expense was  approximately  $383,  $298 and $176 for the years ended
June 30, 1998, 1997 and 1996, respectively.

Contingent Liabilities

In the ordinary course of business,  there are various legal proceedings pending
against  the  Bank.  Based on  consultation  with  outside  counsel,  management
considers  that the aggregate  exposure,  if any,  arising from such  litigation
would not have a material  adverse  effect on the Bank's  statement of financial
condition.

17.  DISCLOSURES ABOUT THE FAIR
     VALUE OF FINANCIAL INSTRUMENTS

SFAS No.  107,  "Disclosures  About the Fair  Value of  Financial  Instruments,"
requires that the Bank disclose estimated fair values for financial instruments.
Fair value estimates, methods and assumptions are set forth below.

Fair value  estimates  are made at a specific  point in time,  based on relevant
market  information  and  information  about  the  financial  instrument.  These
estimates do not reflect any premium or discount that could result from offering
for  sale at one time the  Bank's  entire  holdings  of a  particular  financial
instrument.  The fair value  estimates  of a  significant  portion of the Bank's
financial instruments were based on judgments regarding future expected net cash
flow,  current economic  conditions,  risk  characteristics of various financial
instruments and other factors. These

                                      F-25
<PAGE>



estimates  are  subjective  in nature and involve  uncertainties  and matters of
significant  judgment  and,  therefore,  cannot be  determined  with  precision.
Changes in assumptions could significantly affect the estimates.

Fair value  estimates are based on existing on and  off-balance  sheet financial
instruments  without  attempting  to estimate  the value of  anticipated  future
business  and the  value of  assets  and  liabilities  that  are not  considered
financial  instruments.  In  addition,  the  tax  ramifications  related  to the
realization of the unrealized gains and losses can have a significant  effect on
fair value  estimates and have not been considered in the estimate of fair value
under SFAS No. 107.

Short-Term Financial Instruments

The fair value of certain  financial  instruments  is estimated  to  approximate
their  carrying  values  because the remaining term to maturity of the financial
instruments is less than 90 days or the financial instrument reprices in 90 days
or less.  Such financial  instruments  include cash and due from banks,  federal
funds  sold,   interest-bearing   deposits  with  banks  and  accrued   interest
receivable.

Securities Available for Sale
and Investment Securities

Fair  values are based  upon  market  prices.  If a quoted  market  price is not
available for a particular  security,  the fair value is determined by reference
to quoted market prices for securities with similar characteristics.

Loans

Fair  values  are  estimated  for  portfolios  of loans with  similar  financial
characteristics.  Loans  are  segregated  by type,  including  residential  real
estate, commercial real estate and other consumer loans.

The  estimated  fair value of  performing  loans is  calculated  by  discounting
scheduled  cash flows  through the estimated  maturity  using  estimated  market
discount  rates that reflect the credit and interest  rate risk  inherent in the
respective loan portfolio.

Estimated  fair value for  nonperforming  loans is based on estimated cash flows
discounted using a rate commensurate with the risk associated with the estimated
cash flows. Assumptions regarding credit risk, cash flows and discount rates are
judgmentally determined using available market information and specific borrower
information.

Management  has made  estimates of fair value discount rates that it believes to
be reasonable.  However,  because there is no market for many of these financial
instruments,  management  has no basis to determine  whether the estimated  fair
value would be indicative of the value negotiated in an actual sale.

Loans Held for Sale

The  estimated  fair value of loans held for sale is  calculated by either using
quoted  market  rates or, in the case where a firm  commitment  has been made to
sell the loan, the firm committed price was used. At June 30, 1998 and 1997, the
estimated fair value of loans held for sale approximated their book value.

                                      F-26

<PAGE>

Deposit Liabilities

The  estimated  fair  value  of  deposits  with  no  stated  maturity,  such  as
noninterest-bearing  demand  deposits,  savings and money  market  accounts,  is
regarded to be the amount  payable on demand as of June 30,  1998 and 1997.  The
estimated  fair  value of time  deposits  is based  on the  discounted  value of
contractual cash flows. The discount rate is estimated using the rates currently
offered for deposits of similar remaining  maturities.  The fair value estimates
for deposits do not include the benefit  that results from the low-cost  funding
provided by the deposit  liabilities as compared to the cost of borrowing  funds
in the market.

Borrowings

The estimated fair value of FHLB borrowings is based on the discounted  value of
their  contractual  cash flows.  The  discount  rate used in the  present  value
computation is estimated by comparison to the current  interest rates charged by
the FHLB for advances of similar remaining maturities.

Table of Financial Instruments

The carrying  values and estimated  fair values of financial  instruments  as of
June 30, 1998 and 1997 are as follows:

<TABLE>
<CAPTION>
                                                             1998                                 1997
                                             ----------------------------------    -----------------------------------
                                                                 Estimated Fair                         Estimated Fair
                                              Carrying Value          Value         Carrying Value           Value
                                              --------------          -----         --------------           -----
<S>                                          <C>                <C>                <C>                <C>            
Financial assets:
    Cash and cash equivalents ............   $        14,229    $        14,229    $        16,664    $        16,664
    Mortgage loans held for sale .........                38                 38                175                175
    Securities available for sale ........            48,720             48,720             35,475             35,475
    Investment securities ................            45,424             45,547             25,273             25,186
    Loans ................................           416,292            425,774            401,635            401,855
       Less- Allowance for loan losses ...            (3,533)                -              (3,105)                -
                                             ---------------    ---------------    ---------------    --------------
              Net loans receivable .......           412,759            425,774            398,530            401,855
                                             ---------------    ---------------    ---------------    ---------------
Accrued interest receivable ..............             3,482              3,482              3,210              3,210
</TABLE>

                                      F-27
<PAGE>

<TABLE>
<CAPTION>

                                                             1998                                  1997
                                             ----------------------------------    -----------------------------------
                                                                 Estimated Fair                         Estimated Fair
                                              Carrying Value          Value         Carrying Value           Value
                                              --------------          -----         --------------           -----
<S>                                          <C>                <C>                <C>                <C>            
Financial liabilities:
    Due to depositors-
       Demand, savings and money market
          accounts ........................  $       218,492    $       218,492    $       199,084    $       199,084
       Time deposits ......................          231,049            246,220            230,306            231,081
       Mortgagors' escrow deposits ........            8,994              8,994              9,062              9,062
       Borrowings .........................           19,897             18,858                 -                  -
</TABLE>

Commitments to Extend Credit,
Unused Lines of Credit
and Standby Letters of Credit

The fair  value of  commitments  to extend  credit,  unused  lines of credit and
standby letters of credit is estimated using the fees currently charged to enter
into  similar  agreements,  taking  into  account  the  remaining  terms  of the
agreements and the present  creditworthiness  of the  counterparties.  For fixed
rate  commitments  to extend credit and unused lines of credit,  fair value also
considers  the  difference  between  current  levels of  interest  rates and the
committed  rates.  Based upon the estimated  fair value of commitments to extend
credit and unused lines of credit, there are no significant  unrealized gains or
losses associated with these financial instruments.

18. MERGER TERMINATION (UNAUDITED)

On October 23, 1998,  Cohoes  Savings  Bank and SFS  terminated  the merger.  In
connection with the termination Cohoes Savings Bank paid an agreed-upon  breakup
fee of $2.0 million.


                                      F-28

<PAGE>

================================================================================

         No person has been  authorized to give any  information  or to make any
representation other than as contained in this Prospectus in connection with the
offering  made  hereby,  and,  if given  or  made,  such  other  information  or
representation  must not be relied upon as having been authorized by the Holding
Company or the Bank.  This  Prospectus does not constitute an offer to sell or a
solicitation  of an offer to buy any of the  securities  offered  hereby  to any
person in any jurisdiction in which such offer or solicitation is not authorized
or in which the person making such offer or  solicitation is not qualified to do
so, or to any person to whom it is unlawful  to make such offer or  solicitation
in such  jurisdiction.  Neither  the  delivery of this  Prospectus  nor any sale
hereunder shall under any  circumstances  create any implication  that there has
been no change in the  affairs of the  Holding  Company or the Bank since any of
the dates as of which information is furnished herein or since the date hereof.

   
                                TABLE OF CONTENTS
                                                                         Page
                                                                         ----
Glossary..................................................
Summary...................................................
Selected Consolidated Financial and
   Other Data of Cohoes Savings Bank......................
Recent Financial Data.....................................
Management's Disscussion of Recent Financial Data.........
Risk Factors..............................................
Cohoes Bancorp, Inc.......................................
Cohoes Savings Bank.......................................
Use of Proceeds...........................................
Dividends.................................................
Market for Common Stock...................................
Regulatory Capital........................................
Capitalization............................................
Pro Forma Data ...........................................
Comparison of Valuation and Pro Forma Information
   With No Foundation ....................................
Management's Discussion and Analysis of Financial
   Condition and Results of Operations
   of Cohoes Savings .....................................
Business of the Holding Company...........................
Business of the Bank......................................
Regulation................................................
Taxation..................................................
Management of the Holding Company.........................
Management of the Bank....................................
The Conversion ...........................................
The Offering..............................................
Restrictions on Acquisitions of the Holding Company
   and the Bank...........................................
Description of Capital Stock of the Holding Company.......
Description of Capital Stock of the Bank..................
Experts...................................................
Legal and Tax Opinions....................................
Additional Information....................................
Index to Consolidated Financial Statements................
    

Until the later of __________________, 1998 or 25 days after commencement of the
offering of Holding Company Common Stock, all dealers effecting  transactions in
the registered  securities,  whether or not participating in this  distribution,
may be required to deliver a prospectus.  This is in addition to the  obligation
of dealers to deliver a prospectus when acting as underwriters  and with respect
to their unsold allotments or subscriptions.

================================================================================

<PAGE>

   

================================================================================





                          _______________ COMMON STOCK




                                   ----------
                                   PROSPECTUS
                                   ----------



                            Keefe, Bruyette & Woods


Until the later of _________________,  1998 or 25 days after commencement of the
offering of Holding Company Common Stock, all dealers effecting  transactions in
the registered  securities,  whether or not participating in this  distribution,
may be required to deliver a prospectus.  This is in addition to the  obligation
of dealers to deliver a prospectus when acting as underwriters  and with respect
to their unsold allotments or subscriptions.



                           ___________________, 1998



================================================================================
    




<PAGE>
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13.  Other Expenses of Issuance and Distribution

     Set forth below is an estimate  of the amount of fees and  expenses  (other
than  underwriting  discounts and commissions) to be incurred in connection with
the issuance of the shares.

SEC registration fees.................................................    37,698
NASD fee..............................................................    18,841
Nasdaq registration fee...............................................    84,875
New York State Banking Department filing fee..........................     5,000
Counsel fees and expenses.............................................   200,000
Accounting fees and expenses..........................................   100,000
Appraisal and business plan fees and expenses.........................    70,000
Conversion agent fees and expenses....................................    30,000
Marketing agent's expenses............................................    50,000
Marketing agent's fees (1)............................................   826,000
Printing, postage and mailing.........................................   360,000
Blue sky fees and expenses............................................    10,000
Other expenses........................................................    33,586
                                                                       ---------
     TOTAL............................................................ 1,826,000
- ----------
(1)  Based on maximum of Estimated  Valuation  Range and  assumptions  set forth
     under "Pro Forma Data" in the Prospectus.

Item 14.  Indemnification of Directors and Officers

     Article  ELEVENTH of the Holding  Company's  Certificate  of  Incorporation
provides for  indemnification  of directors and officers of the Holding  Company
against any and all liabilities,  judgments,  fines and reasonable  settlements,
costs,  expenses  and  attorneys'  fees  incurred in any actual,  threatened  or
potential proceeding,  except to the extent that such indemnification is limited
by  Delaware  law and such law cannot be varied by  contract  or bylaw.  Article
ELEVENTH  also  provides for the  authority to purchase  insurance  with respect
thereto.

     Section  145 of the  General  Corporation  Law of  the  State  of  Delaware
authorizes a  corporation's  Board of Directors to grant indemnity under certain
circumstances  to directors and  officers,  when made, or threatened to be made,
parties to certain  proceedings  by reason of such status with the  corporation,
against judgments,  fines, settlements and expenses,  including attorneys' fees.
In addition, under certain circumstances such persons may be indemnified against

                                      II-1

<PAGE>

expenses  actually and  reasonably  incurred in defense of a proceeding by or on
behalf  of  the  corporation.   Similarly,   the   corporation,   under  certain
circumstances,  is  authorized  to  indemnify  directors  and  officers of other
corporations  or  enterprises  who are  serving  as such at the  request  of the
corporation,  when such persons are made, or  threatened to be made,  parties to
certain  proceedings  by  reason  of  such  status,  against  judgments,  fines,
settlements  and  expenses,   including   attorneys'  fees;  and  under  certain
circumstances,  such persons may be indemnified  against  expenses  actually and
reasonably incurred in connection with the defense or settlement of a proceeding
by or in the right of such other corporation or enterprise.  Indemnification  is
permitted  where such person (i) was acting in good faith;  (ii) was acting in a
manner he reasonably  believed to be in or not opposed to the best  interests of
the corporation or other corporation or enterprise,  as appropriate;  (iii) with
respect to a criminal proceeding, has no reasonable cause to believe his conduct
was unlawful; and (iv) was not adjudged to be liable to the corporation or other
corporation  or enterprise  (unless the court where the  proceeding  was brought
determines that such person is fairly and reasonably entitled to indemnity).

     Unless  ordered by a court,  indemnification  may be made only  following a
determination that such  indemnification is permissible because the person being
indemnified has met the requisite standard of conduct. Such determination may be
made (i) by the Board of Directors of the Holding  Company by a majority vote of
a quorum consisting of directors not at the time parties to such proceeding;  or
(ii) if such a quorum  cannot be  obtained  or the  quorum so  directs,  then by
independent legal counsel in a written opinion; or (iii) by the stockholders.

     Section 145 also permits  expenses  incurred by  directors  and officers in
defending a  proceeding  to be paid by the  corporation  in advance of the final
disposition  of such  proceedings  upon the  receipt  of an  undertaking  by the
director or officer to repay such amount if it is ultimately  determined that he
is not entitled to be indemnified by the corporation against such expenses.


Item 15.  Recent Sales of Unregistered Securities

     The Registrant is newly  incorporated,  solely for the purpose of acting as
the holding  company of Cohoes  Savings Bank  pursuant to the Plan of Conversion
(filed as Exhibit 2 herein),  and no sales of its  securities  have  occurred to
date.

                                      II-2

<PAGE>

Item 16.  Exhibits and Financial Statement Schedules

(a)  Exhibits:

   
      1.1   Letter Agreement regarding marketing and consulting services*
      1.2   Form of Agency Agreement*
      2.1   Plan of Conversion
      3.1   Certificate of Incorporation of the Holding Company*
      3.2   Bylaws of the Holding Company*
      3.3   Restated Organization Certificate of Cohoes Savings Bank
            in stock form*
      3.4   Bylaws of Cohoes Savings Bank in stock form*
      4     Form of Stock Certificate of the Holding Company*
      5     Opinion of Silver, Freedman & Taff, L.L.P. with respect to
            legality of stock*
      8.1   Opinion of Silver, Freedman & Taff, L.L.P. with respect to
            Federal income tax consequences of the Conversion
      8.2   Opinion of Wertime, Ries and Van Ullen, P.C. with respect to
            New York income tax consequences of the Conversion*
      8.3   Letter of RP Financial LC. with respect to Subscription Rights*
     10.1   Form of proposed Employment Agreement between Cohoes Savings
            Bank and certain executive officers
     10.2   Form of proposed Employment Agreement between Cohoes Bancorp, Inc.
            and certain executive officers*
     10.3   Form of Change-In-Control Severance Agreement with certain officers
            of Cohoes Savings Bank*
     10.4   Cohoes Savings Bank Employee Severance Compensation Plan*
     10.5   Employee Stock Ownership Plan*
     10.6   Form of Cohoes Savings Bank 401(k) Savings Plan*
     10.7   Benefit Restoration Plan*
     10.8   Stock Option and Incentive Plan*
     10.9   Recognition and Retention Plan*
     21     Subsidiaries of Cohoes Bancorp, Inc.*
     23.1   Consent of Silver, Freedman & Taff, L.L.P.*
     23.2   Consent of Arthur Andersen*
     23.3   Consent of RP Financial*
     23.4   Conset of Wertime, Ries and Van Ullen, P.C.*
     24     Power of Attorney (set forth on signature page)
     27     Financial Data Schedule*
     99.1   Appraisal and Appraisal Update**
     99.2   Draft of Cohoes Savings Bank Foundation Gift Instrument*
     99.3   Marketing Materials
     99.4   Stock Order Form*
     99.6   Form of Proxy Statement and Proxy Card

    
*  Previously filed.
** Exempt under rule 202 of Regulation S-T.

                                      II-3

<PAGE>

Item 17.  Undertakings

     The undersigned Registrant hereby undertakes:

          (1) To file,  during  any  period  in which  offers or sales are being
     made, a post-effective amendment to this Registration Statement:

          (i)   To include any Prospectus  required  by Section  10(a)(3) of the
                Securities Act of 1933;

          (ii)  To reflect in the Prospectus  any facts or events  arising after
                the  effective date of the  Registration  Statement (or the most
                recent post-effective amendment thereof) which,  individually or
                in  the  aggregate,  represent  a  fundamental   change  in  the
                information set forth in the Registration Statement; and

          (iii) To include any material information  with respect to the plan of
                distribution  not  previously   disclosed  in  the  Registration
                Statement or any  material  change  to such  information  in the
                Registration Statement.

          (2) That,  for the  purpose of  determining  any  liability  under the
     Securities Act of 1933, each such post-effective  amendment shall be deemed
     to be a new  Registration  Statement  relating  to the  securities  offered
     therein,  and the offering of such  securities at that time shall be deemed
     to be the initial bona fide offering thereof.

          (3) To remove from registration by means of a post-effective amendment
     any  of  the  securities  being  registered  which  remain  unsold  at  the
     termination of the offering.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors,  officers and controlling  persons of the
Registrant pursuant to the foregoing  provisions,  or otherwise,  the Registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the Registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and it will be governed by the final adjudication
of such issue.

     The undersigned Registrant hereby undertakes that:

          (1) For purposes of determining any liability under the Securities Act
     of 1933, the information  omitted from the form of prospectus filed as part
     of this Registration  Statement in reliance upon Rule 430A and contained in
     a form of prospectus filed by the Registrant pursuant

                                      II-4

<PAGE>

     to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed
     to be part of this  Registration  Statement  as of the time it was declared
     effective.

          (2) For the purpose of determining  any liability under the Securities
     Act of  1933,  each  post-effective  amendment  that  contains  a  form  of
     prospectus shall be deemed to be a new Registration  Statement  relating to
     the securities offered therein, and the offering of such securities at that
     time shall be deemed to be the initial bona fide offering thereof.


                                      II-5

<PAGE>

                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized  in the  City of  Cohoes,  New York on
September 14, 1998.

                                        COHOES BANCORP, INC.

 
                                        By:  /s/ Harry L. Robinson
                                             --------------------------------
                                             Harry L. Robinson, President
                                             and Chief Executive Officer
                                             (Duly Authorized Representative)


     KNOW ALL MEN BY THESE PRESENTS,  that each person whose  signature  appears
below   constitutes   and  appoints  Harry  L.  Robinson  his  true  and  lawful
attorney-in-fact and agent, with full power of substitution and re-substitution,
for him and in his name, place and stead, in any and all capacities, to sign any
and all amendments  (including  post-effective  amendments) to this Registration
Statement,  and to file the  same,  with all  exhibits  thereto,  and all  other
documents in connection therewith,  with the Securities and Exchange Commission,
granting unto said attorney-in-fact and agent full power and authority to do and
perform each and every act and thing  requisite  and  necessary  to be done,  as
fully to all  intents  and  purposes  as he might or could do in person,  hereby
ratifying and confirming  said  attorney-in-fact  and agent or his substitute or
substitutes may lawfully do or cause to be done by virtue hereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has been signed below by the  following  persons in the
capacities and on the dates indicated.


/s/ Harry L. Robinson                              /s/ Duncan S. Mac Affer
- --------------------------------------             -----------------------------
Harry L. Robinson, Director, President             Duncan S. Mac Affer, Director
and Chief Executive Officer
(Principal Executive and Operating Officer)

   
Date: November 9, 1998                             Date: November 9, 1998
      --------------------------------                  ------------------------
    


                                      II-6

<PAGE>

   
/s/ Arthur E. Bowen                 /s/ Walter H. Speidel
- -----------------------------       -----------------------------
Arthur E. Bowen, Director           Walter H. Speidel, Director

Date: November 9, 1998              Date: November 9, 1998
      -----------------------             -----------------------


/s/ Donald A. Wilson                /s/ Frederick G. Field, Jr.
- -----------------------------       -----------------------------
Donald A. Wilson, Director          Frederick G. Field, Jr., Director

Date: November 9, 1998              Date: November 9, 1998
      -----------------------             -----------------------


/s/ R. Douglas Paton                /s/ J. Timothy O'Hearn
- -----------------------------       -----------------------------
R. Douglas Paton, Director          J. Timothy O'Hearn, Director

Date: November 9, 1998              Date: November 9, 1998
      -----------------------             -----------------------


/s/ Chester C. DeLaMater            /s/ Peter G. Casabonne
- -----------------------------       -----------------------------
Chester C. DeLaMater, Director      Peter G. Casabonne, Director

Date: November 9, 1998              Date: November 9, 1998
      -----------------------             -----------------------


/s/ Michael L. Crotty               /s/ Richard A. Ahl
- -----------------------------       -----------------------------
Michael L. Crotty, Director         Richard Ahl, Chief Financial Officer
                                    (Principal Financial and Accounting Officer)

Date: November 9, 1998              Date: November 9, 1998
      -----------------------             -----------------------
    

                                      II-7

<PAGE>

    As filed with the Securities and Exchange Commission on October 30, 1998
                                                      Registration No.333-63539
================================================================================




                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549


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


                                   EXHIBITS TO
                              AMENDMENT NO. ONE TO
                                    FORM S-1


                                      UNDER

                           THE SECURITIES ACT OF 1933


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


                              COHOES BANCORP, INC.

                                75 Remsen Street
                             Cohoes, New York 12047








================================================================================

<PAGE>

                                  EXHIBIT INDEX

   
1.1   Letter Agreement regarding marketing and consulting services*

1.2   Form of Agency Agreement*

2.1   Plan of Conversion

3.1   Certificate of Incorporation of the Holding Company*

3.2   Bylaws of the Holding Company*

3.3   Restated Organization Certificate of Cohoes Savings Bank in stock form*

3.4   Bylaws of Cohoes Savings Bank in stock form*

4     Form of Stock Certificate of the Holding Company*

5     Opinion of Silver,  Freedman & Taff,  L.L.P.  with  respect to legality of
      stock*

8.1   Opinion of Silver,  Freedman & Taff, L.L.P. with respect to Federal income
      tax consequences of the Conversion

8.2   Opinion of  Wertime,  Ries and Van Ullen,  P.C.  with  respect to New York
      income tax consequences of the Conversion*

8.3   Letter of RP Financial LC. with respect to Subscription Rights*

10.1  Form of  proposed  Employment Agreement  between Cohoes  Savings  Bank and
      certain executive officers

10.2  Form of proposed Employment Agreement  between  Cohoes  Bancorp,  Inc. and
      certain executive officers*

10.3  Form of Change-In-Control Severance  Agreement  with  certain  officers of
      Cohoes Savings Bank*

10.4  Cohoes Savings Bank Employee Severance Compensation Plan*

10.5  Employee Stock Ownership Plan*

10.6  Form of Cohoes Savings Bank 401(k) Savings Plan*

10.7  Benefit Restoration Plan*

10.8  Stock Option and Incentive Plan*

10.9  Recognition and Retention Plan*

21    Subsidiaries of Cohoes Bancorp, Inc.*

23.1  Consent of Silver, Freedman & Taff, L.L.P.*

23.2  Consent of Arthur Andersen*

23.3  Consent of RP Financial*

23.4  Consent of Wertime, Ries and Van Ullen, P.C.*

24    Power of Attorney (set forth on signature page)*

27    Financial Data Schedule*

99.1  Appraisal and Appraisal Update**

99.2  Draft of Cohoes Savings Bank Foundation Gift Instrument*

99.3  Marketing Materials

99.4  Stock Order Form*

99.5  Form of Proxy Statement and Proxy Card
    

- ----------
*     Previously filed.
**    Exempt under Rule 202 of Regulation S-T.











                                   Exhibit 2

                               Plan of Conversion


<PAGE>


                               Cohoes Savings Bank
                                Cohoes, New York

                               PLAN OF CONVERSION
                    From Mutual to Stock Form of Organization


I.       GENERAL

         On May 21,  1998,  the Board of  Trustees of Cohoes  Savings  Bank (the
"Bank")  unanimously adopted a Plan of Conversion whereby the Bank would convert
from a New York  chartered  mutual  savings  institution to a New York chartered
stock savings institution. The Bank was chartered by the State of New York by an
act of the State legislature on April 11, 1851, such Act having been amended and
supplemented  from  time to time  thereafter.  The Board of  Trustees  of Cohoes
Savings  Bank  has  been  continually  monitoring  developments  in the  banking
industry through its strategic planning process.  It is the opinion of the Board
of  Trustees  that the stock form of  ownership  will  provide the Bank with the
structure and capital necessary to meet the challenges of the market place, will
enhance the Bank's ability to grow and prosper during its second 150 years, will
assist the Bank to  fulfill  its dual role as a leader in the  Capital  District
Business  Community,  and will enable the Bank to continue as a people  oriented
community Bank offering an ever  increasing  array of services to its customers.
The principal office of the Bank is located at 75 Remsen Street,  in the city of
Cohoes,  county  of  Albany,  New  York.  The  Plan  includes,  as  part  of the
conversion,  the concurrent  formation of a holding company,  to be named in the
future. The Plan provides that non-transferable  subscription rights to purchase
Holding  Company  Conversion  Stock will be offered  first to  Eligible  Account
Holders of record as of the Eligibility Record Date, then to the Holding Company
and the Bank's  Tax-Qualified  Employee Plans and then to Supplemental  Eligible
Account  Holders  of  record as of the  Supplemental  Eligibility  Record  Date.
Concurrently  with,  at any time  during,  or  promptly  after the  Subscription
Offering,  and on a lowest  priority basis, an opportunity to subscribe may also
be  offered  to the  general  public  in a  Community  Offering  and/or a Public
Offering.  The price of the Holding Company  Conversion Stock will be based upon
an  independent  appraisal of the Bank and will reflect its  estimated pro forma
market  value,  as  converted.  It is the desire of the Board of Trustees of the
Bank to  attract  new  capital  to the Bank in order to  increase  its  capital,
support  future  savings  growth and increase the amount of funds  available for
residential and other mortgage  lending.  The Converted Bank is also expected to
benefit from its management and other personnel  having a stock ownership in its
business,  since stock ownership is viewed as an effective performance incentive
and a means of  attracting,  retaining  and  compensating  management  and other
personnel.  No change will be made in the Board of Trustees or  management  as a
result of the Conversion.

         In furtherance of the Bank's long term commitment to its community, the
Plan provides that, in connection with the Conversion,  the Holding Company will
make a donation of an  undetermined  amount of its stock to a  foundation  ("The
Foundation"),  the name of which will be determined,  established by the Holding
Company.

         This Plan has been unanimously approved by the Board of Trustees of the
Bank, based upon its determination  that the Conversion is in the best interests
of the Bank, its depositors and the  communities  served by the Bank.  This Plan
sets forth the terms and  conditions of the  Conversion,  and the procedures for
effecting the same. This Plan must be approved by the  Superintendent  or his or
her designees,  must not be objected to by the FDIC and certain  waivers must be
granted  by  the  Superintendent.  This  Plan  must  also  be  approved  by  the
affirmative  vote of at least  seventy-five  percent  (75%) in amount of deposit
liabilities  of  Voting  Depositors  represented  in  person  or by proxy at the
Special  Meeting,  and the affirmative vote of at least a majority of the amount
of votes eligible to be cast at the Special Meeting.

                                       P-1

<PAGE>



         Upon the  Conversion,  each Person having a Deposit Account at the Bank
prior to the Conversion will continue to have a Deposit Account, without payment
therefor,  in the same  amount  and  subject  to the same  terms and  conditions
(except for voting and liquidation rights) as in effect prior to the Conversion.
After the Conversion, the Bank will succeed to all the rights, interests, duties
and  obligations of the Bank before the Conversion,  including,  but not limited
to, all rights and  interests  of the Bank in and to its assets and  properties,
whether  real,  personal or mixed.  The Bank will continue to be a member of the
Federal Home Loan Bank System.  All of the Bank's insured Deposit  Accounts will
continue  to be  insured  by the Bank  Insurance  Fund of the FDIC to the extent
provided by applicable law.

II.      DEFINITIONS

         Acting in Concert:  The term  "acting in  concert"  shall have the same
meaning  given it in  ss.574.2(c)  of the  Rules and  Regulations  of the OTS as
applied by the FDIC.

         Actual Subscription Price: The price per share,  determined as provided
in Section V of the Plan, at which Holding Company Conversion Stock will be sold
in the Subscription Offering.

         Affiliate:  An  "affiliate"  of,  or  a  Person  "affiliated"  with,  a
specified Person, is a Person that directly,  or indirectly  through one or more
intermediaries,  controls,  or is controlled by or is under common control with,
the Person specified.

         Associate:  The term  "associate," when used to indicate a relationship
with any  Person,  means (i) any  corporation  or  organization  (other than the
Holding Company, the Bank or a majority-owned subsidiary of the Holding Company)
of which such Person is an officer or partner or is, directly or indirectly, the
beneficial owner of ten percent or more of any class of equity securities,  (ii)
any trust or other  estate in which  such  Person has a  substantial  beneficial
interest or as to which such Person serves as trustee or in a similar  fiduciary
capacity,  and (iii) any relative or spouse of such  Person,  or any relative of
such  spouse,  who has the same  home as such  Person  or who is a  director  or
officer of the  Holding  Company or the Bank or any  subsidiary  of the  Holding
Company; provided, however, that any Tax-Qualified or Non-Tax-Qualified Employee
Plan shall not be deemed to be an  associate  of any  director or officer of the
Holding Company or the Bank, to the extent provided in Section V hereof.

         Bank:  Cohoes  Savings Bank or such other name as the  institution  may
adopt.

         Banking Board: The Banking Board of the State of New York.

         BIF:  Bank Insurance Fund.

         Community  Offering:   The  offering  to  the  general  public  of  any
unsubscribed shares which may be effected as provided in Section V hereof.

         Conversion:  Change of the Bank's  mutual  charter  and bylaws to stock
charter and bylaws;  sale by the Holding Company of Holding  Company  Conversion
Stock;  and issuance  and sale by the  Converted  Bank of Converted  Bank Common
Stock to the Holding Company, all as provided for in the Plan.

         Converted  Bank:  The  stock  savings  institution  resulting  from the
Conversion of the Bank in accordance with the Plan.

         Deposit Account:  Any withdrawable or repurchasable  account or deposit
in the Bank including Savings Accounts and demand accounts.

                                       P-2

<PAGE>



         Depositor: Any person  or  entity that  qualifies as a depositor of the
Bank pursuant to its charter and bylaws.

         Eligibility Record Date: The close of business on March 31, 1997.

         Eligible Account Holder: Any Person holding a Qualifying Deposit in the
Bank on the Eligibility Record Date.

         Exchange Act: The Securities Exchange Act of 1934, as amended.

         FDIC.  Federal Deposit Insurance Corporation.

         Holding Company:  A corporation which upon completion of the Conversion
will own all of the outstanding common stock of the Converted Bank, and the name
of which will be selected in the future.

         Holding Company  Conversion  Stock:  Shares of common stock,  par value
$.01 per share,  to be issued and sold by the  Holding  Company as a part of the
Conversion;  provided,  however,  that for purposes of calculating  Subscription
Rights and maximum purchase limitations under the Plan, references to the number
of shares of  Holding  Company  Conversion  Stock  shall  refer to the number of
shares offered in the Subscription Offering.

         Local Community: The geographic area encompassing counties in which the
Bank has offices.

         Market  Maker:  A dealer  (i.e.,  any Person who  engages  directly  or
indirectly  as agent,  broker or principal in the business of offering,  buying,
selling, or otherwise dealing or trading in securities issued by another Person)
who, with respect to a particular  security,  (i) regularly publishes bona fide,
competitive  bid and offer  quotations  in a recognized  inter-dealer  quotation
system;  or (ii) furnishes  bona fide  competitive  bid and offer  quotations on
request;  and  (iii) is  ready,  willing,  and able to  effect  transactions  in
reasonable quantities at his quoted prices with other brokers or dealers.

         Maximum  Subscription  Price:  The price per share of  Holding  Company
Conversion  Stock  to be  paid  initially  by  subscribers  in the  Subscription
Offering.

         Non-Tax-Qualified  Employee Plan:  Any defined  benefit plan or defined
contribution plan of the Bank or the Holding Company,  such as an employee stock
ownership plan, stock bonus plan,  profit-sharing plan or other plan, which with
its related trust does not meet the requirements to be "qualified" under Section
401 of the Internal Revenue Code.

         OTS: Office of Thrift Supervision,  Department of the Treasury, and its
successors.

         Officer:  An  executive  officer  of the  Holding  Company or the Bank,
including the President,  Executive Vice  Presidents,  Senior Vice Presidents in
charge of principal business functions, Secretary and Treasurer.

         Order Forms: Forms to be used in the Subscription  Offering to exercise
Subscription Rights.

         Person: An individual, a corporation, a partnership,  an association, a
joint-stock company, a trust, any unincorporated  organization,  or a government
or political subdivision thereof.


                                       P-3

<PAGE>



         Plan:  This Plan of  Conversion  of the Bank,  including  any amendment
approved as provided in this Plan.

         Public  Offering:  The offering for sale  through the  Underwriters  to
selected  depositors  or the  general  public of any shares of  Holding  Company
Conversion  Stock  not  subscribed  for  in  the  Subscription  Offering  or the
Community Offering, if any.

         Public  Offering Price:  The price per share at which any  unsubscribed
shares of Holding Company Conversion Stock are initially offered for sale in the
Public Offering.

         Qualifying  Deposit:  The  aggregate  balance  of  $100 or more of each
Deposit Account of an Eligible Account Holder as of the Eligibility  Record Date
or of a Supplemental Eligible Account Holder as of the Supplemental  Eligibility
Record Date.

         Regulatory Authorities: The FDIC, the Superintendent and the OTS.

         Savings Account:  The  term  "Savings  Account"  means any withdrawable
account in the Bank except a demand account.

         SEC:  Securities and Exchange Commission.

         Special  Meeting:  The  Special  Meeting of  Depositors  called for the
purpose of considering and voting upon the Plan of Conversion.

         Subscription  Offering:  The  offering  of  shares of  Holding  Company
Conversion  Stock for  subscription  and  purchase  pursuant to Section V of the
Plan.

         Subscription Rights: Non-transferable,  non-negotiable, personal rights
of the  Bank's  Eligible  Account  Holders,  Tax-Qualified  Employee  Plans  and
Supplemental Eligible Account Holders to subscribe for shares of Holding Company
Conversion Stock in the Subscription Offering.

         Superintendent: Superintendent of Banks of the State of New York.

         Supplemental  Eligibility  Record  Date:  The last day of the  calendar
quarter preceding approval of the Plan by the FDIC.

         Supplemental  Eligible Account Holder:  Any person holding a Qualifying
Deposit in the Bank (other than an officer or director and their  associates) on
the Supplemental Eligibility Record Date.

         Tax-Qualified  Employee  Plans:  Any  defined  benefit  plan or defined
contribution plan of the Bank or the Holding Company,  such as an employee stock
ownership plan, stock bonus plan,  profit-sharing plan or other plan, which with
its related trust meets the requirements to be "qualified"  under Section 401 of
the Internal Revenue Code.

         Underwriters:  The  investment  banking firm or firms agreeing to offer
and sell Holding Company Conversion Stock in the Public Offering.

         Voting Depositor:  Any person holding a Qualifying Deposit at the close
of business on September  30, 1998 for  purposes of  determining  those  Persons
entitled to vote on the Plan of Conversion at the Special Meeting.

                                       P-4

<PAGE>



   
         Voting  Record  Date:  The  date  set  by the  Board  of  Trustees  for
determining  Depositors eligible to vote at the Special Meeting is September 30,
1998.
    

III.     STEPS PRIOR TO SUBMISSION OF PLAN OF CONVERSION TO  THE  DEPOSITORS FOR
         APPROVAL

         Prior to submission of the Plan of  Conversion  to its  Depositors  for
approval,  the Bank must receive  from the  appropriate  Regulatory  Authorities
prior written  approval of the Application for Approval of Conversion to convert
to the stock form of  organization.  The following  steps must be taken prior to
such regulatory approval:

     A.   The  Board  of  Trustees  shall  adopt  the  Plan by not  less  than a
          two-thirds vote.

     B.   The Bank shall  notify its  Depositors  of the adoption of the Plan by
          publishing a statement in a newspaper having a general  circulation in
          each community in which the Bank maintains an office.

     C.   Copies  of the Plan  adopted  by the Board of  Trustees  shall be made
          available for inspection at each office of the Bank.

     D.   The Bank will promptly cause an Application for Approval of Conversion
          to be prepared and filed with the Superintendent for his/her approval,
          and for the granting of any waivers,  if necessary,  and with the FDIC
          (in the form of a notice  for their  non-objection).  Additionally,  a
          Holding  Company  Application  will be prepared and filed with the OTS
          for its  approval  and a  Registration  Statement  on Form S-1 will be
          prepared and filed with the SEC.

      Following  (i) approval of the Bank's  Application  for  Conversion by the
Superintendent, (ii) the non- objection of the FDIC and (iii) the receipt of all
necessary waivers from the Superintendent, the Bank shall submit the Plan to the
Bank's Voting  Depositors  for approval at the Special  Meeting.  The Bank shall
mail to each Voting Depositor, at his or her last known address appearing on the
records of the Bank, a copy of the Plan and the proposed  Restated  Organization
Certificate  of the Bank and  proposed  By-Laws of the Bank, a Notice of Special
Meeting,  Proxy Card and Subscription Order form and a long-form Proxy Statement
(which contains a detailed  description of the Conversion and contains  offering
material  relating to the  Subscription  Offering) in the forms  required by the
Conversion  Regulations,  describing the Plan and certain other matters relating
to  the  Bank  and  its   Conversion.   Separate  and  readily   distinguishable
postage-paid  envelopes  shall be  provided  for the  return of Proxy  Cards and
Subscription Order Forms.

      The Special  Meeting shall be held upon written  notice given no less than
20 days nor more than 45 days prior to the date of the Special  Meeting.  At the
Special  Meeting,  each Voting  Depositor  shall be entitled to cast one vote in
person or by proxy for every one hundred dollars ($100.00) such Voting Depositor
had on deposit with the Bank as of the Voting  Record Date;  provided,  however,
that no Voting  Depositor  shall be  eligible  to cast  more  than one  thousand
(1,000) votes. The Board of Trustees shall appoint an independent  custodian and
tabulator  to receive and hold  proxies to be voted at the  Special  Meeting and
count the votes cast in favor of and in opposition to the Plan.

      The Superintendent shall be notified of the results of the Special Meeting
by a  certificate  signed by the President and Secretary of the Bank within five
days after the conclusion of the Special  Meeting.  The Plan must be approved by
the  affirmative  vote of (i) at least  seventy-five  percent (75%) in amount of
deposit  liabilities of the Voting Depositors  represented in person or by proxy
at the  Special  Meeting  and (ii) at least a  majority  of the  amount of votes
entitled to be cast at the Special Meeting. If the Plan is so approved, the Bank
will take all other  necessary  steps to effect  the  Conversion  subject to the
terms and conditions of the

                                       P-5

<PAGE>



Plan. If the Plan is not so approved, upon conclusion of the Special Meeting and
any  adjournment  or  postponement  thereof,  the Plan shall not be  implemented
without  further vote and all funds submitted in the  Subscription  Offering and
Community  Offering will be returned to  subscribers,  with interest as provided
herein, and all withdrawal authorizations will be canceled.

IV.      CONVERSION PROCEDURE

         The Holding  Company  Conversion  Stock will be offered for sale in the
Subscription  Offering at the  Subscription  Price to Eligible  Account Holders,
Tax-Qualified  Employee Plans and Supplemental Eligible Account Holders prior to
or within 45 days after the date of the Special  Meeting.  The Bank may,  either
concurrently  with,  at any time  during,  or  promptly  after the  Subscription
Offering,  also  offer  the  Holding  Company  Conversion  Stock  to and  accept
subscriptions  from  other  Persons  in a  Community  Offering  and/or  a Public
Offering;  provided  that the Bank's  Eligible  Account  Holders,  Tax-Qualified
Employee Plans and Supplemental Eligible Account Holders shall have the priority
rights to subscribe for Holding Company  Conversion Stock set forth in Section V
of this Plan. However, the Holding Company and the Bank may delay commencing the
Subscription  Offering  beyond  such  45-day  period  in the event  there  exist
unforeseen material adverse market or financial conditions.  If the Subscription
Offering commences prior to the Special Meeting,  subscriptions will be accepted
subject to the approval of the Plan at the Special Meeting. No offer for sale of
the Holding  Company  Conversion  Stock will be made prior to the mailing of the
proxy statement for the Special Meeting.

         The period for the Subscription Offering and Community Offering will be
not less than 20 days nor more than 45 days unless  extended  by the Bank.  Upon
completion  of  the  Subscription   Offering  and  the  Community  Offering  any
unsubscribed  shares of Holding Company Conversion Stock may be sold through the
Underwriters to the general public in the Public Offering. If for any reason all
of the shares are not sold in the Subscription  Offering, the Community Offering
and the Public Offering, if any, the Holding Company and the Bank will use their
best efforts to obtain other  purchasers,  subject to the prior written approval
of the appropriate Regulatory Authorities.  Completion of the sale of all shares
of Holding Company  Conversion  Stock not sold in the  Subscription  Offering is
required within 45 days after termination of the Subscription Offering,  subject
to extension of such 45-day period by the Holding  Company and the Bank with the
prior written approval of the appropriate  Regulatory  Authorities.  The Holding
Company  and the Bank may  jointly  seek one or more  extensions  of such 45-day
period if  necessary  to  complete  the sale of all  shares of  Holding  Company
Conversion  Stock.  In connection  with such  extensions,  subscribers and other
purchasers   will  be  permitted  to   increase,   decrease  or  rescind   their
subscriptions  or purchase  orders to the extent  required by the prior  written
approval of the appropriate  Regulatory Authorities in approving the extensions.
Completion  of the sale of all shares of  Holding  Company  Conversion  Stock is
required within 24 months after the date of the Special Meeting.

V.       STOCK OFFERING

         A.     Total Number of Shares and Purchase Price of Conversion Stock

                     The total  number of shares of Holding  Company  Conversion
                Stock to be issued in the Conversion will be determined  jointly
                by the Board of Directors  of the Holding  Company and the Board
                of  Trustees  of  the  Bank  prior  to the  commencement  of the
                Subscription Offering,  subject to adjustment if necessitated by
                market or  financial  conditions  prior to  consummation  of the
                Conversion.  The  total  number of  shares  of  Holding  Company
                Conversion Stock shall also be subject to increase in connection
                with  any  oversubscriptions  in the  Subscription  Offering  or
                Community Offering.


                                       P-6

<PAGE>



                     The aggregate price for which all shares of Holding Company
                Conversion  Stock will be issued will be based on an independent
                appraisal of the  estimated  total pro forma market value of the
                Holding  Company and the Converted Bank. Such appraisal shall be
                performed in accordance  with the guidelines of the  appropriate
                Regulatory  Authorities and will be updated as appropriate under
                or required by applicable regulations.

                     The  appraisal  will be made by an  independent  investment
                banking or financial  consulting firm experienced in the area of
                thrift institution appraisals. The appraisal will include, among
                other  things,  an  analysis  of the  historical  and pro  forma
                operating  results  and net  worth of the  Converted  Bank and a
                comparison of the Holding  Company,  the Converted  Bank and the
                Conversion Stock with comparable thrift institutions and holding
                companies and their respective outstanding capital stocks.

                     Based  upon  the  independent   appraisal,   the  Board  of
                Directors  of the  Holding  Company and the Board of Trustees of
                the Bank will jointly fix the Subscription Price.

                     If, following  completion of the Subscription  Offering and
                Community  Offering,  a Public Offering is effected,  the Actual
                Subscription  Price for each share of Holding Company Conversion
                Stock  will be the same as the  Public  Offering  Price at which
                unsubscribed  shares of  Holding  Company  Conversion  Stock are
                initially  offered  for sale by the  Underwriters  in the Public
                Offering.

                     If, upon completion of the Subscription Offering, Community
                Offering and Public Offering, if any, all of the Holding Company
                Conversion  Stock is subscribed  for or only a limited number of
                shares remain  unsubscribed for, subject to Part VII hereof, the
                Actual  Subscription  Price for each  share of  Holding  Company
                Conversion  Stock will be  determined  by dividing the estimated
                appraised  aggregate  pro  forma  market  value  of the  Holding
                Company  and  the  Converted  Bank,  based  on  the  independent
                appraisal  as  updated  upon  completion  of  the   Subscription
                Offering or other sale of all of the Holding Company  Conversion
                Stock,  by  the  total  number  of  shares  of  Holding  Company
                Conversion  Stock  to be  issued  by the  Holding  Company  upon
                Conversion.  Such appraisal will then be expressed in terms of a
                specific  aggregate  dollar  amount  rather  than  as  a  range.
                However, such shares must be sold at a uniform price pursuant to
                ss.563(b)7 of the Rules and Regulations of the OTS as applied by
                the FDIC.

         B.     Subscription Rights

                     Non-transferable  Subscription  Rights to  purchase  shares
                will be issued  without  payment  therefor to  Eligible  Account
                Holders,  Tax-Qualified Employee Plans and Supplemental Eligible
                Account Holders of the Bank as set forth below.

                1.   Preference Category No.1: Eligible Account Holders

                           Each   Eligible    Account   Holder   shall   receive
                     non-transferable   Subscription  Rights  to  subscribe  for
                     shares of  Holding  Company  Conversion  Stock in an amount
                     equal to the  greater  of  $250,000,  or  one-tenth  of one
                     percent (.10%) of the total offering of shares, or 15 times
                     the  product  (rounded  down  to  the  next  whole  number)
                     obtained  by  multiplying  the  total  number  of shares of
                     common  stock to be  issued  by a  fraction  of  which  the
                     numerator  is the amount of the  qualifying  deposit of the
                     Eligible Account Holder and the

                                       P-7

<PAGE>



                     denominator  is the total amount of qualifying  deposits of
                     all Eligible Account Holders in the converting Bank in each
                     case on the Eligibility Record Date.

                           If sufficient shares are not available,  shares shall
                     be  allocated  first to permit  each  subscribing  Eligible
                     Account  Holder to  purchase  to the  extent  possible  100
                     shares,  and  thereafter  among each  subscribing  Eligible
                     Account  Holder  pro rata in the same  proportion  that his
                     Qualifying  Deposit bears to the total Qualifying  Deposits
                     of  all   subscribing   Eligible   Account   Holders  whose
                     subscriptions remain unsatisfied.

                           Non-transferable   Subscription  Rights  to  purchase
                     Holding Company  Conversion  Stock received by Trustees and
                     Officers of the Bank and their  Associates,  based on their
                     increased  deposits  in the  Bank  in the  one-year  period
                     preceding   the   Eligibility   Record   Date,   shall   be
                     subordinated  to  all  other  subscriptions  involving  the
                     exercise  of   non-transferable   Subscription   Rights  of
                     Eligible Account Holders.

                2.   Preference Category No.2: Tax-Qualified Employee Plans

                           Each Tax-Qualified Employee Plan shall be entitled to
                     receive non-transferable Subscription Rights to purchase up
                     to 10% of the shares of Holding Company  Conversion  Stock,
                     provided that singly or in the aggregate  such plans (other
                     than that  portion  of such plans  which is  self-directed)
                     shall  not  purchase  more  than 10% of the  shares  of the
                     Holding  Company  Conversion  Stock.   Subscription  Rights
                     received pursuant to this Category shall be subordinated to
                     all rights received by Eligible Account Holders to purchase
                     shares pursuant to Category No. 1.

                3.   Preference Category No.3: Supplemental   Eligible   Account
                     Holders

                           Each  Supplemental   Eligible  Account  Holder  shall
                     receive  non-transferable  Subscription Rights to subscribe
                     for shares of Holding Company Conversion Stock in an amount
                     equal to the  greater  of  $250,000,  or  one-tenth  of one
                     percent (.10%) of the total offering of shares, or 15 times
                     the  product  (rounded  down  to  the  next  whole  number)
                     obtained  by  multiplying  the  total  number  of shares of
                     common  stock to be  issued  by a  fraction  of  which  the
                     numerator  is the amount of the  qualifying  deposit of the
                     Supplemental Eligible Account Holder and the denominator is
                     the total amount of qualifying deposits of all Supplemental
                     Eligible  Account  Holders in the  converting  Bank in each
                     case on the Supplemental Eligibility Record Date.

                           Subscription   Rights   received   pursuant  to  this
                     category shall be subordinated to all  Subscription  Rights
                     received by  Eligible  Account  Holders  and  Tax-Qualified
                     Employee Plans pursuant to Category Nos. 1 and 2 above.

                           Any non-transferable  Subscription Rights to purchase
                     shares received by an Eligible Account Holder in accordance
                     with Category No. 1 shall reduce to the extent  thereof the
                     Subscription  Rights  to  be  distributed  to  such  person
                     pursuant to this Category.

                           In the event of an oversubscription  for shares under
                     the provisions of this  subparagraph,  the shares available
                     shall  be  allocated  first  to  permit  each   subscribing
                     Supplemental   Eligible  Account  Holder,   to  the  extent
                     possible, to purchase a number of shares sufficient to make
                     his total  allocation  (including the number of shares,  if
                     any,  allocated in accordance with Category No. 1) equal to
                     100 shares, and thereafter among

                                       P-8

<PAGE>



                     each subscribing  Supplemental  Eligible Account Holder pro
                     rata in the same  proportion  that his  Qualifying  Deposit
                     bears to the total  Qualifying  Deposits of all subscribing
                     Supplemental  Eligible Account Holders whose  subscriptions
                     remain unsatisfied.

         C.     Community Offering and Public Offering

                1.  Any  shares  of  Holding   Company   Conversion   Stock  not
                    subscribed for in the Subscription  Offering will be offered
                    for sale in a  Community  Offering.  This  will  involve  an
                    offering of all unsubscribed  shares directly to the general
                    public with a preference to those natural  persons  residing
                    in the Local  Community.  The  Community  Offering,  if any,
                    shall be for a period of not less than 20 days nor more than
                    45 days unless extended by the Holding Company and the Bank,
                    and shall  commence  concurrently  with,  during or promptly
                    after the  Subscription  Offering.  The  purchase  price per
                    share to the general public in a Community Offering shall be
                    the  same as the  Actual  Subscription  Price.  The  Holding
                    Company and the Bank shall use an investment banking firm or
                    firms  on a best  efforts  basis  to sell  the  unsubscribed
                    shares  in the  Subscription  and  Community  Offering.  The
                    Holding Company and the Bank shall pay a commission or other
                    fee to  such  investment  banking  firm or  firms  as to the
                    shares  sold by such firm or firms in the  Subscription  and
                    Community Offering and may also reimburse such firm or firms
                    for  expenses  incurred  in  connection  with the sale.  The
                    Holding Company Conversion Stock will be offered and sold in
                    the  Community  Offering,  if any,  in  accordance  with the
                    regulations of the appropriate Regulatory Authorities, so as
                    to achieve the widest  distribution  of the Holding  Company
                    Conversion Stock. No person, by himself or herself,  or with
                    an  Associate  or group of Persons  acting in  concert,  may
                    subscribe  for or  purchase  more than  $250,000  of Holding
                    Company Conversion Stock in the Community Offering,  if any.
                    Further,  the Bank may limit total  subscriptions under this
                    Section  V.C.1 so as to  assure  that the  number  of shares
                    available  for the Public  Offering may be up to a specified
                    percentage  of the  number  of  shares  of  Holding  Company
                    Conversion  Stock.  Finally,  the  Bank may  reserve  shares
                    offered in the Community Offering for sales to institutional
                    investors.

                     In the  event  of an  oversubscription  for  shares  in the
                     Community Offering,  shares may be allocated (to the extent
                     shares remain  available)  first to cover orders of natural
                     persons residing in the Local Community,  then to cover the
                     orders of any other  person  subscribing  for shares in the
                     Community  Offering so that each such person may receive 2%
                     of the shares, and thereafter,  on a pro rata basis to such
                     persons   based  on  the   amount   of   their   respective
                     subscriptions.

                     The Bank and the Holding Company, in their sole discretion,
                     may  reject  subscriptions,  in whole or in part,  received
                     from any Person under this Section V.C.  Further,  the Bank
                     and the  Holding  Company  may,  at their sole  discretion,
                     elect to forego a Community  Offering and instead  effect a
                     Public Offering as described below.

                2.   Any shares of Holding Company  Conversion Stock not sold in
                     the Subscription  Offering or in the Community Offering, if
                     any,  may  then be  sold at a  uniform  price  through  the
                     Underwriters  to selected  Depositors or the general public
                     in the  Public  Offering.  It is  expected  that the Public
                     Offering  will  commence  as  soon  as  practicable   after
                     termination of the Subscription  Offering and the Community
                     Offering,  if any.  The Bank and the  Holding  Company,  in
                     their sole  discretion,  may reject  any  subscription,  in
                     whole or in part,  received  in the  Public  Offering.  The
                     Public Offering shall be completed within 45

                                       P-9

<PAGE>



                     days after the  termination of the  Subscription  Offering,
                     unless  such  period is  extended as provided in Section IV
                     hereof.  No  person,  by  himself  or  herself,  or with an
                     Associate  or group  of  Persons  acting  in  concert,  may
                     purchase more than $250,000 in the Public Offering, if any.

                3.   If for any  reason  any  shares  remain  unsold  after  the
                     Subscription  Offering,  the  Community  Offering  and  the
                     Public  Offering,  if any,  the Board of  Directors  of the
                     Holding  Company and the Board of Trustees of the Bank will
                     seek  to  make  other  arrangements  for  the  sale  of the
                     remaining shares.  Such other  arrangements will be subject
                     to the prior written approval of the appropriate Regulatory
                     Authorities and to compliance  with  applicable  securities
                     laws.

         D.     Additional  Limitations  Upon  Purchases  of  Shares  of Holding
                Company Conversion Stock

                     The following  additional  limitations  shall be imposed on
                all  purchases  of  Holding  Company  Conversion  Stock  in  the
                Conversion:

                1.   No Person, by himself or herself,  or with an  Associate or
                     group of Persons acting in concert,  may  subscribe  for or
                     purchase  in the Conversion  a number of shares of  Holding
                     Company  Conversion Stock which exceeds an amount of shares
                     equal to 1% of the total  offering  of  shares  sold in the
                     Conversion. For purposes of this paragraph, an Associate of
                     a  Person does  not  include  a  Tax-Qualified  or  Non-Tax
                     Qualified  Employee   Plan  in  which  the   person  has  a
                     substantial  beneficial  interest or serves as a trustee or
                     in  a similar fiduciary capacity. Moreover, for purposes of
                     this paragraph, shares held  by one or  more  Tax-Qualified
                     or Non-Tax  Qualified Employee Plans attributed to a Person
                     shall  not  be aggregated with shares purchased directly by
                     or otherwise attributable to that Person.

                2.   Trustees and Officers and their Associates may not purchase
                     in all  categories  in the  Conversion an aggregate of more
                     than  25% of the  Holding  Company  Conversion  Stock.  For
                     purposes of this  paragraph,  an Associate of a Person does
                     not include any Tax- Qualified Employee Plan. Moreover, any
                     shares  attributable to the Officers and Trustees and their
                     Associates,  but held by one or more Tax-Qualified Employee
                     Plans shall not be included  in  calculating  the number of
                     shares which may be purchased  under the limitation in this
                     paragraph.

                3.   The minimum  purchase amount of Holding Company  Conversion
                     Stock that may be purchased by any Person in the Conversion
                     is 25 shares.

                4.   The Board of Directors of the Holding Company and the Board
                     of  Trustees  of the Bank  may,  in their sole  discretion,
                     increase  the  maximum  purchase  limitation referred to in
                     subparagraph 1. herein up to 9.99%,  provided  that  orders
                     for shares  exceeding 5% of the shares being offered in the
                     Conversion shall not exceed,  in the aggregate,  10% of the
                     shares  being  offered  in  the  Conversion.  Requests   to
                     purchase additional  shares of Holding  Company  Conversion
                     Stock  under  this provision will be allocated by the Board
                     of  Directors  of  the  Holding  Company  and  the Board of
                     Trustees of the Bank on a pro rata  basis  giving  priority
                     in accordance with the priority rights  set  forth  in this
                     Section V.

                     Depending upon market and financial  conditions,  the Board
                of Directors of the Holding Company and the Board of Trustees of
                the Bank,  with the prior  written  approval of the  appropriate
                Regulatory  Authorities  and  without  further  approval  of the
                Depositors, may

                                      P-10

<PAGE>



                increase  or  decrease  any of the above  purchase  limitations.
                However,  no increase in the  purchase  limitations  shall occur
                without the prior written approval of the appropriate Regulatory
                Authorities.

                     Each Person  purchasing  Conversion Stock in the Conversion
                shall be deemed to confirm that such  purchase does not conflict
                with the above purchase limitations.

         E.     Restrictions  and  Other  Characteristics  of  Holding   Company
                Conversion Stock Being Sold

                1.   Transferability. Holding Company Conversion Stock purchased
                     by Persons other than  Trustees and Officers of the Holding
                     Company  or  the  Bank   will   be   transferable   without
                     restriction. Shares purchased by Trustees or Officers shall
                     not be sold or otherwise disposed of for value for a period
                     of  one  year  from  the date of Conversion, except for any
                     disposition of such  shares  (i) following the death of the
                     original purchaser, or  (ii)  resulting from an exchange of
                     securities  in  a  merger  or  acquisition  approved by the
                     applicable regulatory authorities. Any transfers that could
                     result in a change of control  of  the  Bank or the Holding
                     Company  or  result in the ownership by any Person or group
                     acting  in  concert  of  more  than 10% of any class of the
                     Bank's  or  the  Holding  Company's  equity  securities are
                     subject  to  the  prior written approval of the OTS and the
                     Superintendent.

                     The  certificates  representing  shares of Holding  Company
                     Conversion Stock issued to Trustees and Officers shall bear
                     a legend giving  appropriate notice of the one-year holding
                     period restriction. Appropriate instructions shall be given
                     to the  transfer  agent for such stock with  respect to the
                     applicable   restrictions   relating  to  the  transfer  of
                     restricted stock. Any shares of common stock of the Holding
                     Company  subsequently  issued  as a stock  dividend,  stock
                     split,  or otherwise,  with respect to any such  restricted
                     stock,   shall  be  subject  to  the  same  holding  period
                     restrictions  for  Holding  Company  or Bank  Trustees  and
                     Officers  as may be  then  applicable  to  such  restricted
                     stock.

                     No  Trustee or  Officer  of the  Holding  Company or of the
                     Bank,  or  Associate  of such a Trustee or  Officer,  shall
                     purchase  any  outstanding  shares of capital  stock of the
                     Holding  Company for a period of three years  following the
                     Conversion  without  the  prior  written  approval  of  the
                     Superintendent and, as applicable, the FDIC, except through
                     a broker or dealer registered with the SEC.

                2.   Repurchase  and  Dividend  Rights.  Except as  permitted by
                     applicable  regulations,   for  a  period  of  three  years
                     following   Conversion,   the  Converted   Bank  shall  not
                     repurchase any shares of its capital stock, except with the
                     prior permission of the Superintendent.

                     Present  regulations  also provide that the Converted  Bank
                     may not declare or pay a cash dividend on or repurchase any
                     of its stock (i) if the result  thereof  would be to reduce
                     the  regulatory  capital  of the  Converted  Bank below the
                     amount   required  for  the   liquidation   account  to  be
                     established  pursuant  to  Section  XIII  hereof,  and (ii)
                     except in  compliance  with  requirements  of the Rules and
                     Regulations of the appropriate Regulatory Authorities.

                     The  above   limitations  are  subject  to  the  Rules  and
                     Regulations of the appropriate Regulatory Authorities which
                     generally provide that the Holding Company of the Converted
                     Bank may  repurchase  its  capital  stock  provided  (i) no
                     repurchases  occur  within one year  following  conversion,
                     (ii) repurchases during the second and third year after

                                      P-11

<PAGE>



                     conversion  are  part of an open  market  stock  repurchase
                     program that does not allow for a  repurchase  of more than
                     5%  of  the  Bank's  outstanding  capital  stock  during  a
                     twelve-month  period without the prior written  approval of
                     the   appropriate   Regulatory   Authorities,   (iii)   the
                     repurchases    do   not    cause   the   Bank   to   become
                     undercapitalized.  In addition, the above limitations shall
                     not  preclude  payments  of  dividends  or  repurchases  of
                     capital stock by the Converted Bank in the event applicable
                     federal  regulatory  limitations  are liberalized or waived
                     subsequent to regulatory approval of the Plan.

                3.   Voting Rights. After Conversion, exclusive voting rights as
                     to the Bank will be vested in the Holding  Company,  as the
                     sole  stockholder  of the  Bank.  Voting  rights  as to the
                     Holding   Company   will   be  held   exclusively   by  its
                     stockholders. Presently all voting rights are vested in the
                     Board of Trustees.

         F.     Exercise of Subscription Rights; Order Forms

                1.   If the Subscription Offering occurs  concurrently  with the
                     solicitation  of  proxies  for  the  Special  Meeting,  the
                     subscription  prospectus and Order Form may be sent to each
                     Eligible  Account  Holder,  Tax-Qualified Employee Plan and
                     Supplemental  Eligible  Account  Holder at their last known
                     address as shown on the records of the Bank.   However, the
                     Bank  may, and if the Subscription Offering commences after
                     the Special  Meeting the Bank shall, furnish a subscription
                     prospectus and Order Form only to Eligible Account Holders,
                     Tax-Qualified  Employee  Plans  and  Supplemental  Eligible
                     Account  Holders  who  have  returned  to  the  Bank  by  a
                     specified  date  prior   to   the   commencement   of   the
                     Subscription  Offering  a  post  card  or   other   written
                     communication  requesting  a  subscription  prospectus  and
                     Order  Form.  In  such  event,  the  Bank  shall  provide a
                     postage-paid  post  card  for   this   purpose   and   make
                     appropriate  disclosure  in  its  proxy  statement  for the
                     solicitation of proxies to be voted  at the Special Meeting
                     and/or  letter sent in lieu of the proxy statement to those
                     Eligible Account Holders, Tax-Qualified  Employee  Plans or
                     Supplemental   Eligible  Account  Holders   who   are   not
                     Depositors on the Voting Record Date.

                2.   Each  Order  Form  will be  preceded  or  accompanied  by a
                     subscription  prospectus describing the Holding Company and
                     the  Converted  Bank  and the  shares  of  Holding  Company
                     Conversion   Stock  being  offered  for   subscription  and
                     containing   all   other   information   required   by  the
                     appropriate  Regulatory  Authorities or necessary to enable
                     Persons to make informed investment decisions regarding the
                     purchase of Holding Company Conversion Stock.

                3.   The Order Forms (or accompanying instructions) used for the
                     Subscription Offering will contain, among other things, the
                     following:

                     (i)     A  clear  and   intelligible   explanation  of  the
                             Subscription  Rights  granted  under  the  Plan  to
                             Eligible  Account Holders,  Tax-Qualified  Employee
                             Plans and Supplemental Eligible Account Holders;

                     (ii)    A  specified  expiration  date by which Order Forms
                             must be  returned to and  actually  received by the
                             Bank  or  its   representative   for   purposes  of
                             exercising  Subscription Rights, which date will be
                             not less than 20 days  after  the  Order  Forms are
                             mailed by the Bank;


                                      P-12

<PAGE>



                     (iii)   The Maximum  Subscription Price to be paid for each
                             share   subscribed  for  when  the  Order  Form  is
                             returned;

                     (iv)    A statement that 25 shares is the minimum  purchase
                             amount for Holding  Company  Conversion  Stock that
                             may be subscribed for under the Plan;

                     (v)     A   specifically   designated   blank   space   for
                             indicating  the number of shares  being  subscribed
                             for;

                     (vi)    A  set  of  detailed  instructions  as  to  how  to
                             complete the Order Form including a statement as to
                             the  available  alternative  methods of payment for
                             the shares being subscribed for;

                     (vii)   Specifically designated blank spaces for dating and
                             signing the Order Form;

                     (viii)  An acknowledgment  that the subscriber has received
                             the subscription prospectus;

                     (ix)    A  statement  of  the  consequences  of  failing to
                             properly  complete  and  return  the   Order  Form,
                             including  a statement that the Subscription Rights
                             will expire on the expiration date specified on the
                             Order Form unless such expiration date is  extended
                             by  the  Holding Company and the Bank, and that the
                             Subscription  Rights  may  be  exercised  only   by
                             delivering  the  Order Form, properly completed and
                             executed, to the  Bank or its representative by the
                             expiration date, together with  required payment of
                             the  Maximum  Subscription  Price for all shares of
                             Holding Company Conversion Stock subscribed for;

                     (x)     A  statement  that  the  Subscription   Rights  are
                             non-transferable  and that all  shares  of  Holding
                             Company   Conversion   Stock  subscribed  for  upon
                             exercise of  Subscription  Rights must be purchased
                             on behalf of the Person exercising the Subscription
                             Rights for his own account; and

                     (xi)    A statement that,  after receipt by the Bank or its
                             representative, a subscription may not be modified,
                             withdrawn  or  canceled  without the consent of the
                             Bank.

         G.     Method of Payment

                     Payment for all shares of Holding Company  Conversion Stock
                subscribed   for,   computed   on  the  basis  of  the   Maximum
                Subscription  Price,  must accompany all completed  Order Forms.
                Payment may be made in cash (if presented in Person),  by check,
                or,  if  the  subscriber  has a  Deposit  Account  in  the  Bank
                (including  a  certificate  of  deposit),   the  subscriber  may
                authorize the Bank to charge the subscriber's account.

                     If a  subscriber  authorizes  the Bank to charge his or her
                account,  the funds will continue to earn interest,  but may not
                be used by the subscriber  until all Holding Company  Conversion
                Stock has been  sold or the Plan of  Conversion  is  terminated,
                whichever  is  earlier.  The  Bank  will  allow  subscribers  to
                purchase shares by withdrawing  funds from certificate  accounts
                without the  assessment of early  withdrawal  penalties with the
                exception of prepaid interest in the form of promotional  gifts.
                In the  case  of  early  withdrawal  of only a  portion  of such
                account,  the  certificate  evidencing  such  account  shall  be
                canceled  if the  remaining  balance of the account is less than
                the applicable minimum balance requirement, in which event the

                                      P-13

<PAGE>



                remaining  balance will earn interest at the passbook rate. This
                waiver of the early  withdrawal  penalty is  applicable  only to
                withdrawals  made in  connection  with the  purchase  of Holding
                Company Conversion Stock under the Plan of Conversion.  Interest
                will also be paid,  at not less than the  then-current  passbook
                rate, on all orders paid in cash, by check or money order,  from
                the  date  payment  is  received  until   consummation   of  the
                Conversion.  Payments made in cash, by check or money order will
                be placed by the Bank in an escrow or other account  established
                specifically for this purpose.

                     In the  event of an  unfilled  amount  of any  subscription
                order,  the Converted  Bank will make an  appropriate  refund or
                cancel  an  appropriate   portion  of  the  related   withdrawal
                authorization,  after consummation of the Conversion,  including
                any difference  between the Maximum  Subscription  Price and the
                Actual  Subscription Price (unless  subscribers are afforded the
                right to apply such  difference  to the  purchase of  additional
                whole  shares).   If  for  any  reason  the  Conversion  is  not
                consummated,  purchasers will have refunded to them all payments
                made and all withdrawal  authorizations  will be canceled in the
                case of  subscription  payments  authorized from accounts at the
                Bank.

                     If any  Tax-Qualified  Employee Plans or  Non-Tax-Qualified
                Employee  Plans  subscribe  for shares  during the  Subscription
                Offering,  such plans will not be required to pay for the shares
                subscribed for at the time they subscribe,  but may pay for such
                shares of Holding Company  Conversion  Stock subscribed for upon
                consummation  of the  Conversion.  In the event that,  after the
                completion of the Subscription Offering, the amount of shares to
                be issued is increased  above the maximum of the appraisal range
                included  in the  Prospectus,  the  Tax  Qualified  and  Non-Tax
                Qualified  Employee  Plans shall be  entitled to increase  their
                subscriptions by a percentage  equal to the percentage  increase
                in the  amount of shares to be issued  above the  maximum of the
                appraisal range provided that such subscriptions  shall continue
                to be subject to applicable purchase limits and stock allocation
                procedures.

         H.     Undelivered, Defective or Late Order Forms; Insufficient Payment

                     The Board of Directors of the Holding Company and the Board
                of Trustees of the Bank shall have the absolute  right, in their
                sole  discretion,  to reject any Order Form,  including  but not
                limited to, any Order Forms which (i) are not  delivered  or are
                returned by the United States  Postal  Service (or the addressee
                cannot be located);  (ii) are not  received  back by the Bank or
                its  representative,  or are received after the termination date
                specified thereon;  (iii) are defectively completed or executed;
                (iv) are not  accompanied by the total required  payment for the
                shares  of  Holding  Company  Conversion  Stock  subscribed  for
                (including cases in which the  subscribers'  Deposit Accounts or
                certificate  accounts are  insufficient  to cover the authorized
                withdrawal for the required payment); or (v) are submitted by or
                on  behalf  of a  Person  whose  representations  the  Board  of
                Directors  of the  Holding  Company and the Board of Trustees of
                the Bank  believe  to be false  or who they  otherwise  believe,
                either  alone or acting in concert with  others,  is  violating,
                evading  or  circumventing,  or  intends  to  violate,  evade or
                circumvent,  the  terms and  conditions  of this  Plan.  In such
                event, the Subscription Rights of the Person to whom such rights
                have been  granted  will not be  honored  and will be treated as
                though such  Person  failed to return the  completed  Order Form
                within the time period specified therein. The Bank may, but will
                not be required to, waive any irregularity relating to any Order
                Form or  require  submission  of  corrected  Order  Forms or the
                remittance of full payment for subscribed shares by such date as
                the Bank may specify.  The interpretation of the Holding Company
                and the Bank of the terms and conditions of this Plan

                                      P-14

<PAGE>



                and of the  proper  completion  of the Order Form will be final,
                subject  to  the   authority  of  the   appropriate   Regulatory
                Authorities.



                                      P-15

<PAGE>



         I.     Member in Non-Qualified States or in Foreign Countries

                     The  Holding  Company  and the Bank  will  make  reasonable
                efforts to comply with the securities  laws of all states in the
                United States in which Persons entitled to subscribe for Holding
                Company  Conversion Stock pursuant to the Plan reside.  However,
                the Bank and the Holding Company are not required to offer stock
                in the  Subscription  Offering  to any person  who  resides in a
                foreign country.

VI.      ORGANIZATION CERTIFICATE AND BYLAWS

         A.   As part of the  Conversion,  the Bank  will  take all  appropriate
              steps to amend its organization certificate to read in the form of
              a stock savings institution organization certificate as prescribed
              by the  Regulatory  Authorities.  A copy  of  the  proposed  stock
              organization  certificate  is  available  upon  request.  By their
              approval  of the Plan,  the  Depositors  of the Bank will  thereby
              approve and adopt such organization certificate.

         B.   The Bank will also take  appropriate  steps to amend its bylaws to
              read  in  the  form  prescribed  by  the  appropriate   Regulatory
              Authorities  for a  stock  savings  institution.  A  copy  of  the
              proposed stock bylaws is available upon request.

         C.   The  effective  date  of  the  adoption  of  the  Bank's  restated
              organization  certificate  and  bylaws  shall  be the  date of the
              issuance  and  sale of the  Holding  Company  Conversion  Stock as
              specified by the appropriate Regulatory Authorities.

VII.     ESTABLISHMENT AND FUNDING OF CHARITABLE FOUNDATION

         As part of the  Conversion,  and  notwithstanding  any other  statement
herein to the contrary,  the Holding Company intends to issue an amount equal to
no more than 8% of the  shares  of its  Common  Stock  from its  authorized  but
unissued  shares to The  Foundation,  a charitable  organization  created  under
Section   501(c)(3)  of  the  Internal   Revenue   Code.   Such   issuance  (the
"Contribution")  shall be in the form of a direct  contribution  of stock by the
Holding  Company.  The  Contribution  is  being  made  in  connection  with  the
Conversion in order to complement  the Bank's  existing  community  reinvestment
activities  and to  support  the  communities  in which the Bank  operates.  The
Contribution  is expected to be completed not later than twelve months after the
completion of the Conversion.

         The  Foundation is dedicated to the  promotion of  charitable  purposes
within the  communities in which the Bank operates,  including,  but not limited
to, grants or donations to support not-for-profit  medical facilities,  cultural
activities,  community groups and other types of organizations or projects. As a
private foundation,  the Foundation is required to distribute annually in grants
or donations at least 5% of its net investment assets.

      The authority for the affairs of the  Foundation is vested in the Board of
Trustees of the  Foundation,  none of whom may vote as  directors of the Bank or
the Holding Company on the Donation.

VIII.    HOLDING COMPANY CERTIFICATE OF INCORPORATION

         A copy of the  proposed  certificate  of  incorporation  of the Holding
Company will be made available to depositors upon request.


                                      P-16

<PAGE>



XI.      DIRECTORS OF THE CONVERTED BANK

         Each Person serving as a member of the Board of Trustees of the Bank at
the time of the  Conversion  will  thereupon  become a director of the Converted
Bank.

X.       STOCK OPTION AND INCENTIVE PLAN AND RECOGNITION AND RETENTION PLAN

         In order to provide an incentive for Directors,  Officers and employees
of the Holding Company and its  subsidiaries  (including the Bank), the Board of
Directors  of the  Holding  Company  intends to adopt,  subject  to  shareholder
approval, a stock option and incentive plan and a recognition and retention plan
sometime  following the  Conversion in accordance  with such  regulations as are
applicable to the plans at that time.

XI.      CONTRIBUTIONS TO TAX-QUALIFIED EMPLOYEE PLANS

         The Converted Bank and the Holding Company may in their discretion make
scheduled  contributions to any Tax-Qualified  Employee Plans, provided that any
such  contributions  which are for the acquisition of Holding Company Conversion
Stock, or the repayment of debt incurred for such an  acquisition,  do not cause
the Converted Bank to fail to meet its regulatory capital requirements.

XII.     SECURITIES REGISTRATION AND MARKET MAKING

         Promptly  following the  Conversion,  the Holding Company will register
its stock with the SEC  pursuant to the  Exchange  Act. In  connection  with the
registration,  the Holding  Company will undertake not to deregister such stock,
without the prior written  approval of the appropriate  Regulatory  Authorities,
for a period of three years thereafter.

         The Holding  Company shall use its best efforts to encourage and assist
two or more  market  makers to  establish  and  maintain a market for its common
stock promptly following Conversion.  The Holding Company will also use its best
efforts to cause its common  stock to be quoted on the National  Association  of
Securities  Dealers,  Inc.  Automated  Quotations  System  or to be  listed on a
national or regional securities exchange.

XIII.       STATUS OF DEPOSIT ACCOUNTS AND LOANS SUBSEQUENT TO CONVERSION

         Each  Deposit  Account  holder  shall  retain,   without   payment,   a
withdrawable  Deposit Account or Accounts in the Converted Bank, equal in amount
to the  withdrawable  value of such account holder's Deposit Account or Accounts
prior to Conversion. All Deposit Accounts will continue to be insured by the BIF
up to the applicable limits of insurance  coverage,  and shall be subject to the
same terms and conditions  (except as to voting and liquidation  rights) as such
Deposit  Account  in the Bank at the time of the  Conversion.  All  loans  shall
retain the same status after Conversion as these loans had prior to Conversion.

XIV.     LIQUIDATION ACCOUNT

         For purposes of granting to Eligible  Account Holders and  Supplemental
Eligible  Account  Holders  who  continue to  maintain  Deposit  Accounts at the
Converted  Bank a  priority  in  the  event  of a  complete  liquidation  of the
Converted Bank, the Converted Bank will, at the time of Conversion,  establish a
liquidation  account in an amount equal to the net worth of the Bank as shown on
its latest  statement of  financial  condition  contained in the final  offering
circular  (prospectus) used in connection with the Conversion.  The creation and
maintenance of the liquidation account will not operate to restrict the use or

                                      P-17

<PAGE>



application of any of the  regulatory  capital  accounts of the Converted  Bank;
provided, however, that such regulatory capital accounts will not be voluntarily
reduced  below the  required  dollar  amount of the  liquidation  account.  Each
Eligible  Account Holder and Supplemental  Eligible  Account Holder shall,  with
respect to the  Deposit  Account  held,  have a related  inchoate  interest in a
portion of the liquidation account balance ("subaccount balance").

         The initial subaccount balance of a Deposit Account held by an Eligible
Account Holder and/or  Supplemental  Eligible Account Holder shall be determined
by multiplying the opening  balance in the liquidation  account by a fraction of
which the  numerator  is the amount of the  Qualifying  Deposit  in the  Deposit
Account on the  Eligibility  Record  Date  and/or the  Supplemental  Eligibility
Record Date and the  denominator is the total amount of the Qualifying  Deposits
of all Eligible  Account Holders and  Supplemental  Eligible  Account Holders on
such record dates in the Bank. For Deposit  Accounts in existence at both dates,
separate subaccounts shall be determined on the basis of the Qualifying Deposits
in such Deposit Accounts on such record dates. Such initial  subaccount  balance
shall not be  increased,  and it shall be  subject  to  downward  adjustment  as
provided below.

         If the deposit  balance in any Deposit  Account of an Eligible  Account
Holder or Supplemental  Eligible  Account Holder at the close of business on any
annual closing date subsequent to the record date is less than the lesser of (i)
the  deposit  balance in such  Deposit  Account at the close of  business on any
other  annual  closing date  subsequent  to the  Eligibility  Record Date or the
Supplemental  Eligibility  Record  Date or (ii)  the  amount  of the  Qualifying
Deposit in such Deposit Account on the  Eligibility  Record Date or Supplemental
Eligibility  Record Date, the  subaccount  balance shall be reduced in an amount
proportionate  to the  reduction  in such  deposit  balance.  In the  event of a
downward adjustment, the subaccount balance shall not be subsequently increased,
notwithstanding  any  increase  in the deposit  balance of the  related  Deposit
Account.  If all  funds in such  Deposit  Account  are  withdrawn,  the  related
subaccount balance shall be reduced to zero.

         In the event of a  complete  liquidation  of the Bank (and only in such
event),  each Eligible Account Holder and  Supplemental  Eligible Account Holder
shall be entitled to receive a  liquidation  distribution  from the  liquidation
account in the  amount of the  then-current  adjusted  subaccount  balances  for
Deposit  Accounts then held before any liquidation  distribution  may be made to
stockholders. No merger, consolidation, bulk purchase of assets with assumptions
of Deposit Accounts and other liabilities,  or similar transactions with another
institution the accounts of which are insured by the BIF, shall be considered to
be a complete liquidation.  In such transactions,  the liquidation account shall
be assumed by the surviving institution.

XV.      RESTRICTIONS ON ACQUISITION OF CONVERTED BANK

         Regulations  of the  Regulatory  Authorities  limit  acquisitions,  and
offers to acquire,  direct or indirect beneficial  ownership of more than 10% of
any class of an equity security of the Converted Bank or the Holding Company. In
addition,  consistent  with the regulations of the Regulatory  Authorities,  the
organization  certificate  of the Converted Bank shall provide that for a period
of three years following  completion of the Conversion:  (i) no Person (i.e., no
individual,  group  acting in concert,  corporation,  partnership,  association,
joint stock company,  trust, or unincorporated  organization or similar company,
syndicate,  or any other group formed for the purpose of  acquiring,  holding or
disposing of securities of an insured  institution) shall directly or indirectly
offer to acquire or acquire  beneficial  ownership of more than 10% of any class
of the Bank's equity securities.  Shares beneficially owned in violation of this
organization  certificate  provision  shall not be counted as shares entitled to
vote and  shall  not be voted by any  Person  or  counted  as  voting  shares in
connection  with any  matter  submitted  to the  shareholders  for a vote.  This
limitation  shall not apply to any offer to acquire or acquisition of beneficial
ownership  of more  than 10% of the  common  stock of the Bank by a  corporation
whose ownership is or will be substantially the same as

                                      P-18

<PAGE>



the ownership of the Bank,  provided that the offer or  acquisition is made more
than  one  year  following  the  date  of  completion  of the  Conversion;  (ii)
shareholders  shall not be  permitted to cumulate  their votes for  elections of
trustees or directors;  and (iii) special meetings of the shareholders  relating
to changes in control or amendment of the  organization  certificate may only be
called by the Board of Directors, as appropriate.

XVI.     AMENDMENT OR TERMINATION OF PLAN

         If necessary or desirable, the Plan may be amended at any time prior to
submission  of the  Plan and  proxy  materials  to the  Voting  Depositors  by a
two-thirds  vote of the Board of Directors of the Holding  Company and the Board
of Trustees of the Bank. After submission of the Plan and proxy materials to the
Voting  Depositors,  the  Plan  may  be  amended  by a  two-thirds  vote  of the
respective  Board of Directors of the Holding  Company and the Board of Trustees
of the Bank only with the concurrence of the appropriate Regulatory Authorities.
In the event that the Bank  determines  that for tax purposes or otherwise it is
in the best interest of the Bank to convert from a mutual to a stock institution
without  the  concurrent  formation  of a  holding  company,  the  Plan  may  be
substantively  amended,  with the  prior  written  approval  of the  appropriate
Regulatory  Authorities,  in such  respects as the Board of Trustees of the Bank
deems appropriate to reflect such change from a holding company  conversion to a
direct conversion. In the event the Plan is so amended, common stock of the Bank
will be substituted for Holding Company  Conversion  Stock in the  Subscription,
Community or Public Offerings,  and subscribers will be resolicited as described
in Section V hereof. Any amendments to the Plan (including amendments to reflect
the elimination of the concurrent holding company formation) made after approval
by the Voting  Depositors  with the  concurrence of the  appropriate  regulatory
authorities  shall not  necessitate  further  approval by the Voting  Depositors
unless otherwise required.

         The Plan may be terminated by a two-thirds  vote of the Bank's Board of
Trustees at any time prior to the Special Meeting of Voting  Depositors,  and at
any time following such Special  Meeting with the concurrence of the appropriate
Regulatory Authorities. In its discretion, the Board of Trustees of the Bank may
modify or terminate the Plan upon the order or with the prior  written  approval
of the appropriate Regulatory Authorities and without further approval by Voting
Depositors.  The Plan shall  terminate  if the sale of all shares of  Conversion
Stock is not completed  within 24 months of the date of the Special  Meeting.  A
specific  resolution approved by a majority of the Board of Trustees of the Bank
is required in order for the Bank to terminate the Plan prior to the end of such
24-month period.

XVII.    EXPENSES OF THE CONVERSION

         The Holding Company and the Bank will assure that expenses  incurred by
them in connection with the Conversion shall be reasonable.

XVIII.   TAX RULING

         Consummation  of the  Conversion  is expressly  conditioned  upon prior
receipt of either a ruling of the United States  Internal  Revenue Service or an
opinion of tax counsel with respect to federal taxation,  and either a ruling of
the New York  taxation  authorities  or an opinion  of tax  counsel or other tax
advisor with respect to New York taxation,  to the effect that  consummation  of
the transactions  contemplated herein will not be taxable to the Holding Company
or the Bank.

XIX.     EXTENSION OF CREDIT FOR PURCHASE OF STOCK

         The Bank may not loan funds or otherwise extend credit to any Person to
purchase in the Conversion shares of Holding Company Conversion Stock.

                                      P-19






                                                                     Exhibit 8.1







                   Opinion of Silver, Freedman & Taff, L.L.P.
                 with respect to Federal income tax consequences
                                of the Conversion

<PAGE>



                  [SILVER, FREEDMAN & TAFF, L.L.P. LETTERHEAD]



   
                                November 5, 1998
    


Board of Trustees
Cohoes Savings Bank
75 Remsen Street
Cohoes, New York 12047

         RE:      Federal  Income Tax  Opinion  Relating  To The  Conversion  Of
                  Cohoes  Savings  Bank From A  State-Chartered  Mutual  Savings
                  Institution  To A  State-Chartered  Stock Savings  Institution
                  Under  Section  368(a)(1)(F)  of the Internal  Revenue Code of
                  1986, As Amended
                  --------------------------------------------------------------


Gentlemen:

         In accordance with your request set forth hereinbelow is the opinion of
this firm relating to the federal income tax  consequences  of the conversion of
Cohoes  Savings  Bank  ("Mutual")  from  a New  York  chartered  mutual  savings
institution  to  a  New  York  chartered  stock  savings   institution   ("Stock
Institution") pursuant to the provisions of Section 368(a)(1)(F) of the Internal
Revenue Code of 1986, as amended (the "Code").

         Capitalized  terms used herein which are not expressly  defined  herein
shall have the meaning  ascribed to them in the Plan of Conversion dated May 21,
1998 (the "Plan").

         The  following  assumptions  have  been  made in  connection  with  our
opinions hereinbelow:

         1. The Conversion is  implemented  in accordance  with the terms of the
Plan and all  conditions  precedent  contained in the Plan shall be performed or
waived prior to the consummation of the Conversion.


<PAGE>




   
Board of Trustees
Cohoes Savings Bank
November 5, 1998
Page 2
- --------------------------------------------------------------------------------
    



         2. No amount of the savings accounts and deposits of Mutual,  as of the
Eligibility  Record Date or the  Supplemental  Eligibility  Record Date, will be
excluded from participating in the liquidation account of Stock Institution.  To
the best of the knowledge of the management of Mutual there is not now, nor will
there be at the time of the  Conversion,  any plan or intention,  on the part of
the depositors in Mutual to withdraw their  deposits  following the  Conversion.
Deposits  withdrawn  immediately  prior  to or  immediately  subsequent  to  the
Conversion  (other  than  maturing  deposits)  are  considered  in making  these
assumptions.

         3. Holding Company and Stock Institution each have no plan or intention
to redeem or  otherwise  acquire any of the Holding  Company  Common Stock to be
issued in the proposed transaction.

         4. Immediately  following the consummation of the proposed transaction,
Stock  Institution  will possess the same assets and  liabilities as Mutual held
immediately prior to the proposed transaction, plus substantially all of the net
proceeds from the sale of its stock to Holding Company except for assets used to
pay expenses of the Conversion. The liabilities transferred to Stock Institution
were incurred by Mutual in the ordinary course of business.

         5. No cash or property will be given to deposit account holders in lieu
of  Subscription  Rights or an  interest  in the  liquidation  account  of Stock
Institution.

         6. Following the Conversion,  Stock Institution will continue to engage
in its business in  substantially  the same manner as Mutual engaged in business
prior to the  Conversion,  and it has no plan or  intention to sell or otherwise
dispose of any of its assets, except in the ordinary course of business.

         7. There is no plan or intention for Stock Institution to be liquidated
or merged with another corporation following the consummation of the Conversion.




<PAGE>




   
Board of Trustees
Cohoes Savings Bank
November 5, 1998
Page 3
- --------------------------------------------------------------------------------
    


         8. The fair market  value of each  savings  account plus an interest in
the  liquidation  account  of  Stock  Institution  will,  in each  instance,  be
approximately  equal to the fair market value of each savings  account of Mutual
plus the  interest  in the  residual  equity of Mutual  surrendered  in exchange
therefor.

         9.  Holding  Company  has no plan  or  intention  to sell or  otherwise
dispose  of the  stock  of  Stock  Institution  received  by it in the  proposed
transaction.

         10.  Both  Stock  Institution  and  Holding  Company  have  no  plan or
intention,  either  currently or at the time of Conversion,  to issue additional
shares of common stock following the proposed transaction, other than (a) shares
that may be issued to employees,  directors and/or trustees  pursuant to certain
stock option and stock incentive plans or that may be issued to employee benefit
plans and (b) up to 3% of Holding  Company  Common  Stock to the Cohoes  Savings
Foundation,  a charitable  organization  created under Section  501(c)(3) of the
Code (the "Foundation").

         11. Assets used to pay expenses of the Conversion and all distributions
(except for regular,  normal interest  payments and other payments in the normal
course of business made by Mutual immediately preceding the transaction) will in
the aggregate  constitute less than 1% of the net assets of Mutual, and any such
expenses and distributions will be paid from the proceeds of the sale of Holding
Company Common Stock.

         12. All  distributions  to deposit account holders in their capacity as
deposit account holders  (except for regular,  normal interest  payments made by
Mutual),  will,  in the  aggregate,  constitute  less than 1% of the fair market
value of the net assets of Mutual.

         13. At the time of the proposed  transaction,  the fair market value of
the assets of Mutual on a going concern basis (including intangibles) will equal
or exceed the amount of its liabilities  plus the amount of liabilities to which
such assets are subject. Mutual will have a positive regulatory net worth at the
time of the Conversion.


<PAGE>


   
Board of Trustees
Cohoes Savings Bank
November 5, 1998
Page 4
- --------------------------------------------------------------------------------

         14. Mutual's Eligible Account Holders and Supplemental Eligible Account
Holders will pay expenses of the Conversion solely attributable to them, if any.

         15. The  liabilities  of Mutual assumed by Stock  Institution  plus the
liabilities,  if any, to which the transferred  assets are subject were incurred
by Mutual in the ordinary  course of its business  and are  associated  with the
assets being transferred.

         16. There will be no purchase  price  advantage  for  Mutual's  deposit
account holders who purchase Holding Company Common Stock.

         17. None of the  compensation  to be  received  by any deposit  account
holder-  employees of Mutual or Holding  Company will be separate  consideration
for,  or  allocable  to, any of their  deposits  in Mutual.  No  interest in the
liquidation account of Stock Institution will be received by any deposit account
holder-employee  as separate  consideration  for, or will otherwise be allocable
to, any employment agreement,  and the compensation paid to each deposit account
holder-employee,  during the twelve-month  period preceding or subsequent to the
Conversion, will be for services actually rendered and will be commensurate with
amounts  paid to the  third  parties  bargaining  at  arm's-length  for  similar
services.  No  shares  of  Holding  Company  Common  Stock  will be issued to or
purchased by any deposit account holder-employee of Mutual or Holding Company at
a discount or as compensation in the proposed transaction.

         18.  No  creditors  of  Mutual  or the  depositors  in  their  role  as
creditors,  have  taken any steps to  enforce  their  claims  against  Mutual by
instituting  bankruptcy  or  other  legal  proceedings,  in  either  a court  or
appropriate regulatory agency, that would eliminate the proprietary interests of
depositors prior to the Conversion of Mutual as the equity holders of Mutual.
    



<PAGE>



   
Board of Trustees
Cohoes Savings Bank
November 5, 1998
Page 5
- --------------------------------------------------------------------------------


         19. On a per share basis,  the purchase price of Holding Company Common
Stock  will be equal to the fair  market  value of such stock at the time of the
completion of the proposed transaction.

         20. Mutual has received an opinion from RP Financial LC.  ("Appraiser's
Opinion"),  which  concludes  that the  Subscription  Rights to be  received  by
Eligible  Account  Holders,  Supplemental  Eligible  Account  Holders  and other
eligible subscribers do not have any ascertainable fair market value, since they
are acquired by the recipients without cost, are  non-transferable  and of short
duration,  and afford the  recipients a right only to purchase  Holding  Company
Common Stock at a price equal to its estimated fair market value,  which will be
the same price as the Public Offering Price for  unsubscribed  shares of Holding
Company Common Stock.

         21.  Mutual  will not  have  any net  operating  losses,  capital  loss
carryovers or built-in losses at the time of the Conversion.
    

         As part of the  Conversion,  Holding  Company  intends to donate to the
Foundation up to 3% shares of its common stock.

         The Plan states that the Foundation is intended to complement  Mutual's
existing  community  reinvestment  activities and to support the  communities in
which Mutual operates.

         The  Foundation  will  be  dedicated  to the  promotion  of  charitable
purposes within the  communities in which Mutual  operates,  including,  but not
limited to grants or donations  to support  not-for-profit  medical  facilities,
cultural  activities,  community  groups  and other  types of  organizations  or
projects.  The Foundation will annually distribute total grants and donations to
assist  charitable  organizations  or to fund  projects  of not less  than  five
percent (5%) of its net investment assets.



<PAGE>




   
Board of Trustees
Cohoes Savings Bank
November 5, 1998
Page 6
- --------------------------------------------------------------------------------
    




                                     OPINION

         Based solely on the assumptions set forth  hereinabove and our analysis
and  examination of applicable  federal income tax laws,  rulings,  regulations,
judicial  precedents and the Appraiser's  Opinion, we are of the opinion that if
the transaction is undertaken in accordance with the above assumptions:

         (1) The Conversion will constitute a reorganization  within the meaning
of Section  368(a)(1)(F) of the Code.  Neither Mutual nor Stock Institution will
recognize any gain or loss as a result of the  transaction  (Rev.  Rul.  80-105,
1980-1  C.B.  78).  Mutual  and  Stock  Institution  will  each be a party  to a
reorganization within the meaning of Section 368(b) of the Code.

         (2) Stock  Institution  will recognize no gain or loss upon the receipt
of money and other  property,  if any, in the  Conversion,  in exchange  for its
shares. (Section 1032(a) of the Code.)

         (3) No gain or loss will be  recognized  by  Holding  Company  upon the
receipt of money for  Holding  Company  Common  Stock.  (Section  1032(a) of the
Code.)

         (4) The basis of Mutual's assets in the hands of Stock Institution will
be the same as the basis of those  assets  in the  hands of  Mutual  immediately
prior to the transaction. (Section 362(b) of the Code.)

         (5) Mutual, Stock Institution and Holding Company are each corporations
within the meaning of Section 7701(a)(3) of the Code.

         (6)  Mutual  and Stock  Institution  are not  investment  companies  as
defined in Sections 368(a)(2)(F)(iii) and (iv) of the Code.

         (7) Stock  Institution's  holding  period of the assets of Mutual  will
include the period  during  which such  assets were held by Mutual  prior to the
Conversion. (Section 1223(2) of the Code).


<PAGE>




   
Board of Trustees
Cohoes Savings Bank
November 5, 1998
Page 7
- --------------------------------------------------------------------------------
    




         (8) The tax year of Mutual  will not end on the  effective  date of the
Conversion.  The part of the tax year of Mutual  before the  Conversion  will be
includible in the tax year of Stock Institution after the Conversion. Therefore,
Mutual will not have to file a federal  income tax return for the portion of the
tax year prior to the Conversion. (Rev. Rul. 57-276, 1957-1 C.B. 126).

         (9)  Depositors  will  realize  gain,  if any,  upon  the  constructive
issuance  to  them  of  withdrawable  deposit  accounts  of  Stock  Institution,
Subscription  Rights  and/or  interests  in the  liquidation  account  of  Stock
Institution.  Any gain resulting  therefrom  will be recognized,  but only in an
amount not in excess of the fair market value of the liquidation accounts and/or
Subscription  Rights received.  The liquidation  accounts will have nominal,  if
any, fair market value.  Based solely on the accuracy of the conclusion  reached
in the  Appraiser's  Opinion,  and  our  reliance  on  such  opinion,  that  the
Subscription  Rights have no value at the time of distribution  or exercise,  no
gain or loss will be required to be  recognized  by  depositors  upon receipt or
distribution of Subscription Rights.  (Section 1001 of the Code); See Paulsen v.
Commissioner, 469 U.S. 131,139 (1985). Likewise, based solely on the accuracy of
the aforesaid  conclusion reached in the Appraiser's  Opinion,  and our reliance
thereon,  we  give  the  following  opinions:  (a) no  taxable  income  will  be
recognized  by  the  trustees,   officers  and  employees  of  Mutual  upon  the
distribution to them of Subscription Rights or upon the exercise or lapse of the
Subscription  Rights to acquire  Holding  Company  Common  Stock at fair  market
value;  (b) no taxable  income will be realized by the depositors of Mutual as a
result of the exercise or lapse of the  Subscription  Rights to purchase Holding
Company Common Stock at fair market value (Rev. Rul.  56-572,  1956-2 C.B. 182);
and (c) no taxable  income  will be  realized by Mutual,  Stock  Institution  or
Holding  Company on the  issuance  or  distribution  of  Subscription  Rights to
depositors of Mutual to purchase  shares of Holding Company Common Stock at fair
market value. (Section 311 of the Code.)

         Notwithstanding the Appraiser's Opinion, if the Subscription Rights are
subsequently  found to have a fair market  value,  income may be  recognized  by
various recipients of the Subscription Rights (in certain cases,  whether or not
the rights are exercised) and Holding  Company and/or Stock  Institution  may be
taxable on the  distribution  of the  Subscription  Rights.  (Section 311 of the
Code).  In this  regard,  the  Subscription  Rights  may be taxed  partially  or
entirely at ordinary income tax rates.


<PAGE>




   
Board of Trustees
Cohoes Savings Bank
November 5, 1998
Page 8
- --------------------------------------------------------------------------------
    


         (10) The  creation of the  liquidation  account on the records of Stock
Institution  will have no  effect on  Mutual's  or Stock  Institution's  taxable
income, deductions, or tax bad debt reserve.

         (11) A depositor's  basis in the savings deposits of Stock  Institution
will be the same as the basis of his savings  deposits in Mutual.  (Section 1012
of the Code). Based upon the Appraiser's  Opinion, the basis of the Subscription
Rights will be zero.  The basis of the  interest in the  liquidation  account of
Stock Institution received by Eligible Account Holders and Supplemental Eligible
Account  Holders  will be  equal to the cost of such  property,  i.e.,  the fair
market value of the proprietary interest in Mutual, which in this transaction we
assume to be zero.

         (12) The basis of Holding Company Common Stock to its shareholders will
be the purchase price thereof. (Section 1012 of the Code).

         (13) Regardless of any book entries that are made for the establishment
of a liquidation  account,  the reorganization will not diminish the accumulated
earnings and profits of Mutual  available  for the  subsequent  distribution  of
dividends,  within the meaning of Section 316 of the Code. (Section  1.312-11(b)
and (c) of the  Regulations).  Stock  Institution  will succeed to and take into
account the earnings  and profits or deficit in earnings and profits,  of Mutual
as of the date of Conversion.

         The above  opinions are effective to the extent that Mutual is solvent.
No opinion is expressed  about the tax treatment of the transaction if Mutual is
insolvent. Whether or not Mutual is solvent will be determined at the end of the
taxable year in which the transaction is consummated.



<PAGE>




   
Board of Trustees
Cohoes Savings Bank
November 5, 1998
Page 9
- --------------------------------------------------------------------------------
    



         No opinion is  expressed  as to the tax  treatment  of the  transaction
under the  provisions  of any of the other  sections  of the Code and Income Tax
Regulations which may also be applicable thereto, or to the tax treatment of any
conditions  existing at the time of, or effects  resulting from, the transaction
which are not  specifically  covered by the opinions set forth above. No opinion
is expressed  as to the tax  treatment  of the  establishment  or funding of the
Foundation.



                                         Respectfully submitted,

                                         SILVER, FREEDMAN & TAFF, L.L.P.



   
                                         /s/ Martin L. Meyrowitz, P.C.
                                         ---------------------------------
    







                                  Exhibit 10.1


                 Form of proposed Employment Agreement between
               Cohoes Savings Bank and certain executive officers





<PAGE>




                              EMPLOYMENT AGREEMENT


     This  EMPLOYMENT  AGREEMENT  ("Agreement")  is made and entered  into as of
________ ___, 1998 by and between Cohoes Savings Bank, a state-chartered savings
bank  organized  and  existing  under  the laws of the  State  of New York  (the
"Bank"), and Richard A. Ahl (the "Executive").

                              W I T N E S S E T H :

     WHEREAS,  the Executive  currently  serves as the Executive Vice President,
Chief  Financial  Officer and  Secretary of the Bank and as the  Executive  Vice
President,  Chief Financial  Officer and Secretary of Cohoes Bancorp,  Inc. (the
"Company"),  and  effective  as of the  date of this  Agreement,  the  Bank  has
converted  from  mutual to capital  stock  form and has become the wholly  owned
subsidiary of the Company; and

     WHEREAS,  the Bank desires to assure for itself the continued  availability
of the  Executive's  services as provided  in this  Agreement,  and the Board of
Directors of the Bank (the "Board")  recognizes the need for the Executive to be
able to perform  such  services  with a minimum of personal  distraction  in the
event of a pending or threatened Change in Control (as hereinafter defined); and

     WHEREAS,  the  Executive  is willing to  continue  to serve the Bank on the
terms and conditions hereinafter set forth;

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
and conditions hereinafter set forth, the Bank and the Executive hereby agree as
follows:

     SECTION 1. EMPLOYMENT.

     The Bank  agrees to  continue to employ the  Executive,  and the  Executive
hereby agrees to such continued employment, during the period and upon the terms
and conditions set forth in this Agreement.

     SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT PERIOD.

   
                  (a) The terms and  conditions of this  Agreement  shall be and
remain in effect during the period of employment  established under this section
2 ("Employment  Period").  The Employment Period shall be for an initial term of
three  years  beginning  on the date of this  Agreement  and ending on the third
anniversary  date  of this  Agreement,  plus  such  extensions,  if any,  as are
provided pursuant to section 2(b).
    

                                        1

<PAGE>

   
                  (b) Except as provided in Section 2(c), beginning on the first
anniversary of the date of this Agreement,  and on each anniversary  thereafter,
the  term of this  Agreement  shall  be  extended  for a  period  of one year in
addition to the then-remaining term, provided that neither the Executive nor the
Bank has given  notice to the other in  writing  at least 90 days  prior to such
anniversary that the term of this Agreement shall not be extended  further.  For
all purposes of this Agreement, the term "Remaining Unexpired Employment Period"
as of any date shall mean the  period  beginning  on such date and ending on the
last day of the Employment  Period taking into account any extensions under this
section 2(b). Upon  termination of the Executive's  employment with the Bank for
any reason whatsoever, any extensions provided pursuant to this section 2(b), if
not theretofore discontinued, shall automatically cease.
    

                  (c) Nothing in this Agreement  shall be deemed to prohibit the
Bank  at any  time  from  terminating  the  Executive's  employment  during  the
Employment Period with or without notice for any reason; provided, however, that
the relative  rights and  obligations of the Bank and the Executive in the event
of any such termination shall be determined under this Agreement.

     SECTION 3. DUTIES.

     The Executive  shall serve as Executive  Vice  President,  Chief  Financial
Officer  and   Secretary  of  the  Bank,   having  such  power,   authority  and
responsibility  and  performing  such duties as are  prescribed  by or under the
By-Laws of the Bank and as are customarily  associated  with such position.  The
Executive  shall devote his full business time and attention  (other than during
weekends,  holidays,  approved  vacation  periods,  and  periods  of  illness or
approved  leaves of absence) to the  business  and affairs of the Bank and shall
use his best efforts to advance the interests of the Bank.

     SECTION 4. CASH COMPENSATION.

     In  consideration  for  the  services  to  be  rendered  by  the  Executive
hereunder,  the Bank shall pay to him a salary equal to the base salary from the
Company and the Bank in effect on the date of this Agreement, less the amount of
base salary  actually paid to the Executive by the Company during the Employment
Period.  The  Executive's  salary  shall  be  payable  in  approximately   equal
installments  in  accordance  with the Bank's  customary  payroll  practices for
senior officers. The Board shall review the Executive's annual rate of salary at
such times during the Employment  Period as it deems  appropriate,  but not less
frequently than once every twelve months, and may, in its discretion, approve an
increase  therein.  In addition to salary,  the Executive may receive other cash
compensation from the Bank for services hereunder at such times, in such amounts
and on such terms and conditions as the Board may determine from time to time.

     SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

     During the Employment Period, the Executive shall be treated as an employee
of the Bank and shall be entitled to participate  in and receive  benefits under
any  and  all  qualified  or   non-qualified   retirement,   pension,   savings,
profit-sharing  or stock bonus plans, any and all group life,  health (including
hospitalization, medical and major medical), dental, accident and long term

                                        2

<PAGE>



disability  insurance  plans,  and any other employee  benefit and  compensation
plans  (including,  but not  limited  to, any  incentive  compensation  plans or
programs, stock option and appreciation rights plans and restricted stock plans)
as may from time to time be maintained  by, or cover  employees of, the Bank, in
accordance  with the terms and  conditions  of such  employee  benefit plans and
programs and  compensation  plans and programs  and  consistent  with the Bank's
customary  practices.  In addition,  the Executive  shall be entitled to receive
such perquisites as are customary for an individual  employed in the Executive's
position  in a firm of the size  and  nature  of the  Bank,  including,  but not
limited to, the use of an  automobile  and the payment of country club and other
club fees and expenses.

     SECTION 6. INDEMNIFICATION AND INSURANCE.

                  (a) During the Employment Period and for a period of six years
thereafter,  the Bank shall cause the Executive to be covered by and named as an
insured  under any policy or contract of insurance  obtained by it to insure its
directors  and  officers  against  personal  liability  for acts or omissions in
connection  with  service as an officer  or  director  of the Bank or service in
other  capacities  at the  request of the Bank.  The  coverage  provided  to the
Executive  pursuant to this section 6 shall be of the same scope and on the same
terms and  conditions  as the  coverage (if any)  provided to other  officers or
directors of the Bank.

                  (b) To the maximum  extent  permitted  under  applicable  law,
during the Employment Period and for a period of six years thereafter,  the Bank
shall  indemnify  the  Executive  against and hold him harmless  from any costs,
liabilities,  losses  and  exposures  to the  fullest  extent  and  on the  most
favorable  terms and conditions that similar  indemnification  is offered to any
director or officer of the Bank or any subsidiary or affiliate thereof.

     SECTION 7. OUTSIDE ACTIVITIES.

     The  Executive  may serve as a member of the  boards of  directors  of such
business,  community and charitable  organizations  as he may disclose to and as
may  be  approved  by the  Board  (which  approval  shall  not  be  unreasonably
withheld);  provided,  however, that such service shall not materially interfere
with the performance of his duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere with the performance of his duties hereunder;  provided, however, that
such  activities are not  prohibited  under any code of conduct or investment or
securities  trading policy  established by the Bank and generally  applicable to
all similarly situated Executives. The Executive may also serve as an officer or
director of the Company on such terms and conditions as the Company and the Bank
may  mutually  agree upon,  and such service  shall not be deemed to  materially
interfere with the Executive's  performance of his duties hereunder or otherwise
result in a material breach of this Agreement. If the Executive is discharged or
suspended,  or is subject to any  regulatory  prohibition  or  restriction  with
respect to  participation  in the affairs of the Company,  he shall  continue to
perform  services for the Bank in accordance  with this  Agreement but shall not
directly or indirectly  provide services to or participate in the affairs of the
Company in a manner  inconsistent with the terms of such discharge or suspension
or any applicable regulatory order.

                                        3

<PAGE>



     SECTION 8. WORKING FACILITIES AND EXPENSES.

     The  Executive's  principal  place of  employment  shall  be at the  Bank's
executive offices located in Cohoes,  New York, or at such other location within
50 miles of the address at which the Bank shall maintain its principal executive
offices,  or at such other  location as the Bank and the  Executive may mutually
agree upon.  The Bank shall  provide the  Executive  at his  principal  place of
employment  with a  private  office,  secretarial  services  and  other  support
services and facilities  suitable to his position with the Bank and necessary or
appropriate in connection with the performance of his assigned duties under this
Agreement. The Bank shall reimburse the Executive for his ordinary and necessary
business expenses,  including,  without  limitation,  the Executive's travel and
entertainment expenses incurred in connection with the performance of his duties
under this Agreement,  in each case upon presentation to the Bank of an itemized
account of such expenses in such form as the Bank may reasonably require.

     SECTION 9. TERMINATION OF EMPLOYMENT WITH BENEFITS.

                  (a) The Executive shall be entitled to the benefits  described
in section 9(b) in the event that:

                    (i) his  employment  with the  Bank  terminates  during  the
               Employment  Period  as a  result  of  the  Executive's  voluntary
               resignation within 90 days following:

                         (A) the  failure of the Board to appoint or  re-appoint
                    or elect or re-elect the  Executive to the position with the
                    Bank stated in section 3 of this Agreement (or a more senior
                    office);

                         (B) if the  Executive  is a member  of the  Board,  the
                    failure of the shareholders of the Bank to elect or re-elect
                    the  Executive  to the Board or the failure of the Board (or
                    the nominating  committee thereof) to nominate the Executive
                    for such election or re-election;

                         (C) the  expiration  of a 30-day  period  following the
                    date on which the Executive gives written notice to the Bank
                    of its material failure,  whether by amendment of the Bank's
                    Restated  Organization  Certificate,   the  Bank's  By-Laws,
                    action of the Board or the Bank's shareholders or otherwise,
                    to  vest  in  the  Executive  the  functions,   duties,   or
                    responsibilities  prescribed in section 3 of this Agreement,
                    unless,  during  such  30-day  period,  the Bank  cures such
                    failure;

                         (D) the  expiration  of a 30-day  period  following the
                    date on which the Executive gives written notice to the Bank
                    of its  material  breach of any term,  condition or covenant
                    contained in this Agreement (including,  without limitation,
                    any  reduction  of the  Executive's  rate of base  salary in
                    effect  from  time to time and any  change  in the terms and
                    conditions of any  compensation  or benefit program in which
                    the Executive  participates  which,  either  individually or
                    together with other changes,  has a material  adverse effect
                    on the aggregate value of his total  compensation  package),
                    unless,  during  such  30-day  period,  the Bank  cures such
                    failure; or

                                        4

<PAGE>



                         (E) a  change  in the  Executive's  principal  place of
                    employment  for a  distance  in excess of 50 miles  from the
                    Bank's principal office in Cohoes, New York; or

                         (F)  the  liquidation,   dissolution,   bankruptcy,  or
                    insolvency of the Bank, the Bank or any of their  respective
                    subsidiaries or affiliates; or

                    (ii) the Executive's  employment with the Bank is terminated
               by the Bank  during the  Employment  Period for any reason  other
               than for "cause," as provided in section 10(a).

                  (b) Upon the  occurrence  of any of the  events  described  in
section 9(a) of this Agreement,  the Bank shall pay and provide to the Executive
(or, in the event of his death, to his estate):

                    (i)  his  earned  but  unpaid  salary  (including,   without
               limitation, all items which constitute wages under applicable law
               and the payment of which is not  otherwise  provided  for in this
               section 9(b)) as of the date of the termination of his employment
               with the  Bank,  such  payment  to be made at the time and in the
               manner  prescribed by law  applicable to the payment of wages but
               in no event later than 30 days after termination of employment;

                    (ii) the  benefits,  if any,  to which he is  entitled  as a
               former employee under the employee benefit plans and programs and
               compensation plans and programs maintained for the benefit of the
               Bank's officers and employees;

                    (iii)    continued    group    life,    health    (including
               hospitalization, medical and major medical), dental, accident and
               long term  disability  insurance  benefits,  in  addition to that
               provided  pursuant  to section  9(b)(ii),  and after  taking into
               account the coverage provided by any subsequent employer,  if and
               to the extent  necessary  to provide for the  Executive,  for the
               Remaining Unexpired Employment Period, coverage equivalent to the
               coverage  to which he would have been  entitled  under such plans
               (as in effect on the date of his  termination of employment,  or,
               if his  termination  of  employment  occurs  after  a  Change  of
               Control,  on the  date  of  such  Change  of  Control,  whichever
               benefits are greater),  if he had continued  working for the Bank
               during the Remaining  Unexpired  Employment Period at the highest
               annual rate of salary achieved during the Employment Period;

                    (iv) within 30 days following the Executive's termination of
               employment with the Bank, a lump sum payment,  in an amount equal
               to the  present  value of the salary  (excluding  any  additional
               payments  made  to  the  Executive  in  lieu  of  the  use  of an
               automobile)  that  the  Executive  would  have  earned  if he had
               continued  working  for the Bank during the  Remaining  Unexpired
               Employment  Period at the highest annual rate of salary  achieved
               during the Employment  Period,  where such present value is to be
               determined   using  a  discount  rate  equal  to  the  applicable
               short-term  federal rate prescribed  under section 1274(d) of the
               Internal   Revenue  Code  of  1986,   as  amended  (the  "Code"),
               compounded  using the compounding  periods  corresponding  to the
               Bank's regular payroll periods for its officers, such lump sum to
               be paid in lieu of all  other  payments  of salary  provided  for
               under this Agreement in respect of the period  following any such
               termination;

                                        5

<PAGE>



                    (v) within 30 days following the Executive's  termination of
               employment  with the Bank,  a lump sum payment in an amount equal
               to the present value of the additional employer  contributions to
               which he would have been entitled  under the Cohoes  Savings Bank
               401(k) Savings and Profit-Sharing Plan, the Cohoes Bancorp,  Inc.
               Employee   Stock   Ownership  Plan  (together  with  the  defined
               contribution  portion of the Benefit  Restoration  Plan of Cohoes
               Bancorp,  Inc.  or any other  supplemental  defined  contribution
               plan) and any and all other qualified and  non-qualified  defined
               contribution  plans maintained by, or covering  employees of, the
               Bank as if he  were  100%  vested  thereunder  and had  continued
               working for the Bank during the  Remaining  Unexpired  Employment
               Period at the highest annual rate of salary  achieved  during the
               Employment  Period  and  making the  maximum  amount of  employee
               contributions,  if any,  required or permitted under such plan or
               plans,  such  present  value to be  determined  on the basis of a
               discount  rate,  compounded  using the  compounding  period  that
               corresponds to the frequency  with which  employer  contributions
               are made to the relevant plan, equal to the Applicable PBGC Rate;

                    (vi) within 30 days following the Executive's termination of
               employment  with the Bank,  a lump sum payment in an amount equal
               to the payments  that would have been made  (without  discounting
               for early  payment)  to the  Executive  under  any cash  bonus or
               long-term  or  short-term   cash  incentive   compensation   plan
               maintained  by,  or  covering  employees  of,  the Bank if he had
               continued  working  for the Bank during the  Remaining  Unexpired
               Employment  Period and had earned the maximum  bonus or incentive
               award in each  calendar  year  that  ends  during  the  Remaining
               Unexpired  Employment  Period,  such  payments to be equal to the
               product of:

                         (A) the maximum  percentage  rate at which an award was
                    ever  available  to  the  Executive   under  such  incentive
                    compensation plan; multiplied by

                         (B)  the  salary  that  would  have  been  paid  to the
                    Executive  during  each such  calendar  year at the  highest
                    annual rate of salary achieved during the Employment Period.

                    (vii)  at the  election  of the  Bank  made  within  30 days
               following the occurrence of the event  described in section 9(a),
               upon the  surrender of options or  appreciation  rights issued to
               the Executive under any stock option and appreciation rights plan
               or program  maintained by, or covering  employees of, the Bank, a
               lump sum payment in an amount equal to the product of:

                         (A) the excess of (I) the fair market  value of a share
                    of stock  of the same  class  as the  stock  subject  to the
                    option or appreciation  right,  determined as of the date of
                    termination of employment,  over (II) the exercise price per
                    share for such option or appreciation right, as specified in
                    or under the relevant plan or program; multiplied by

                         (B) the number of shares with respect to which  options
                    or appreciation rights are being surrendered.


                                        6

<PAGE>



                    For purposes of this section 9(b)(vii),  the Executive shall
                    be deemed  fully  vested  in all  options  and  appreciation
                    rights under any stock option or appreciation rights plan or
                    program  maintained by, or covering  employees of, the Bank,
                    even if he is not  vested  under  the  terms of such plan or
                    program; and

                    (viii)  at the  election  of the Bank  made  within  30 days
               following the occurrence of the event  described in section 9(a),
               upon the surrender of any shares  awarded to the Executive  under
               any restricted  stock plan  maintained by, or covering  employees
               of,  the  Bank,  a lump sum  payment  in an  amount  equal to the
               product of:

                         (A) the  fair  market  value of a share of stock of the
                    same class of stock granted  under such plan,  determined as
                    of the date of the  Executive's  termination  of employment;
                    multiplied by

                         (B) the number of shares which are being surrendered.

               For purposes of this section  9(b)(viii),  the Executive shall be
               deemed fully vested in all shares  awarded  under any  restricted
               stock plan  maintained  by, or covering  employees  of, the Bank,
               even if he is not vested under the terms of such plan.

The Bank and the  Executive  hereby  stipulate  that the  damages  which  may be
incurred by the Executive  following any such  termination of employment are not
capable of accurate  measurement as of the date first above written and that the
payments and benefits  contemplated by this section 9(b)  constitute  reasonable
damages under the  circumstances and shall be payable without any requirement of
proof of actual damage and without regard to the Executive's efforts, if any, to
mitigate  damages.  The Bank and the  Executive  further agree that the Bank may
condition the payments and benefits (if any) due under sections 9(b)(iii), (iv),
(v) and (vi) on the  receipt  of the  Executive's  resignation  from any and all
positions  which he holds as an  officer,  director  or  committee  member  with
respect to the Bank or any of its subsidiaries or affiliates.

     SECTION 10. TERMINATION WITHOUT ADDITIONAL BANK LIABILITY.

     In the event that the Executive's  employment with the Bank shall terminate
during the Employment Period on account of:

         (a) the discharge of the Executive for "cause," which,  for purposes of
this  Agreement,  shall mean a discharge  because the Board  determines that the
Executive:  (i) has  intentionally  failed to perform his assigned  duties under
this Agreement  (including,  for these purposes,  the  Executive's  inability to
perform  such  duties  as a  result  of drug or  alcohol  dependency);  (ii) has
intentionally  engaged in dishonest or illegal  conduct in  connection  with his
performance  of services for the Bank or has been  convicted of a felony;  (iii)
has willfully  violated,  in any material  respect,  any law, rule,  regulation,
written  agreement  or  final   cease-and-desist   order  with  respect  to  his
performance  of services for the Bank, as  determined by the Board;  or (iv) has
intentionally breached the material terms of this Agreement;


                                        7

<PAGE>



         (b) the Executive's voluntary resignation from employment with the Bank
for reasons other than those specified in section 9(a)(i); or

         (c) the death of the  Executive  while  employed  by the  Bank,  or the
termination  of the  Executive's  employment  because  of "total  and  permanent
disability"  within  the  meaning  of  the  Company's  or the  Bank's  long-term
disability plan for employees;  then the Bank shall have no further  obligations
under this Agreement,  other than the payment to the Executive of his earned but
unpaid  salary  as of the  date of the  termination  of his  employment  and the
provision  of such other  benefits,  if any, to which he is entitled as a former
employee under the Bank's employee  benefit plans and programs and  compensation
plans and programs.

     For  purposes of this  section 10, no act or failure to act, on the part of
the Executive, shall be considered "willful" unless it is done, or omitted to be
done,  by the  Executive  in bad faith or  without  reasonable  belief  that the
Executive's  action or omission was in the best  interests of the Bank. Any act,
or failure to act,  based upon  authority  given  pursuant to a resolution  duly
adopted by the Board or based upon the  written  advice of counsel  for the Bank
shall  be  conclusively  presumed  to be done,  or  omitted  to be done,  by the
Executive in good faith and in the best interests of the Bank. Prior to the date
on  which a Change  in  Control  occurs,  the  cessation  of  employment  of the
Executive  shall not be deemed to be for  "cause"  within the meaning of section
10(a) unless and until there shall have been  delivered to the  Executive a copy
of a resolution duly adopted by the  affirmative  vote of  three-fourths  of the
members of the Board at a meeting of the Board  called and held for such purpose
(after reasonable notice is provided to the Executive and the Executive is given
an opportunity,  together with counsel,  to be heard before the Board),  finding
that,  in the good faith  opinion of the Board,  the  Executive is guilty of the
conduct described in section 10(a) above, and specifying the particulars thereof
in  detail.  On  and  after  the  date  that  a  Change  in  Control  occurs,  a
determination  under this section 10 shall  require the  affirmative  vote of at
least  three-fourths  of the members of the Board acting in good faith, and such
vote shall not be made prior to the expiration of a 60-day period  following the
date on which the Board shall,  by written notice to the  Executive,  furnish to
him a statement of its grounds for proposing to make such determination,  during
which period the Executive  shall be afforded a reasonable  opportunity  to make
oral  and  written  presentations  to  the  members  of  the  Board,  and  to be
represented by his legal counsel at such presentations to refute the grounds for
the proposed determination.

     SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

                  (a) A Change in  Control  of the Bank  ("Change  in  Control")
         shall be  deemed  to have  occurred  upon the  happening  of any of the
         following events:

                    (i)  approval  by  the   shareholders   of  the  Bank  of  a
               transaction   that   would   result   and  does   result  in  the
               reorganization,    merger   or   consolidation   of   the   Bank,
               respectively,  with  one or  more  other  persons,  other  than a
               transaction following which:

                         (A) at least 51% of the equity  ownership  interests of
                    the entity  resulting from such transaction are beneficially
                    owned (within the meaning of Rule 13d-3 promulgated

                                        8

<PAGE>



                    under  the  Securities  Exchange  Act of  1934,  as  amended
                    ("Exchange   Act"))  in  substantially   the  same  relative
                    proportions  by  persons  who,  immediately  prior  to  such
                    transaction,  beneficially owned (within the meaning of Rule
                    13d-3  promulgated  under the Exchange  Act) at least 51% of
                    the outstanding equity ownership interests in the Bank; and

                         (B) at least  51% of the  securities  entitled  to vote
                    generally  in  the  election  of  directors  of  the  entity
                    resulting  from  such  transaction  are  beneficially  owned
                    (within  the  meaning  of Rule 13d-3  promulgated  under the
                    Exchange Act) in substantially the same relative proportions
                    by  persons  who,  immediately  prior  to such  transaction,
                    beneficially   owned  (within  the  meaning  of  Rule  13d-3
                    promulgated  under  the  Exchange  Act) at least  51% of the
                    securities  entitled to vote  generally  in the  election of
                    directors of the Bank;

                    (ii)  the  acquisition  of all or  substantially  all of the
               assets of the Bank or beneficial ownership (within the meaning of
               Rule 13d-3  promulgated under the Exchange Act) of 25% or more of
               the outstanding securities of the Bank entitled to vote generally
               in the  election  of  directors  by any person or by any  persons
               acting in concert, or approval by the shareholders of the Bank of
               any transaction which would result in such an acquisition;

                    (iii) a complete  liquidation or dissolution of the Bank, or
               approval  by the  shareholders  of the  Bank of a plan  for  such
               liquidation or dissolution;

                    (iv) the occurrence of any event if,  immediately  following
               such  event,  at least  50% of the  members  of the  Board do not
               belong to any of the following groups:

                         (A)  individuals  who were  members of the Board on the
                    date of this Agreement; or

                         (B)  individuals  who first became members of the Board
                    after the date of this Agreement either:

                         (1) upon  election to serve as a member of the Board by
                    affirmative  vote of  three-quarters  of the members of such
                    board, or of a nominating  committee  thereof,  in office at
                    the time of such first election; or

                         (2) upon election by the  shareholders  of the Board to
                    serve as a member of the Board,  but only if  nominated  for
                    election  by  affirmative  vote  of  three-quarters  of  the
                    members  of the board of  directors  of the  Board,  or of a
                    nominating  committee thereof, in office at the time of such
                    first nomination;

                    provided,   however,  that  such  individual's  election  or
                    nomination  did not  result  from an  actual  or  threatened
                    election  contest  (within  the  meaning  of Rule  14a-11 of
                    Regulation 14A promulgated  under the Exchange Act) or other
                    actual or  threatened  solicitation  of proxies or  consents
                    (within  the  meaning  of  Rule  14a-11  of  Regulation  14A
                    promulgated  under the  Exchange  Act)  other  than by or on
                    behalf of the Board of the Bank; or


                                        9

<PAGE>



                    (v) any event which would be described in section  11(a)(i),
               (ii),  (iii) or (iv) if the term "Company" were  substituted  for
               the  term  "Bank"  therein  and the  term  "Company  Board"  were
               substituted for the term "Board" therein.

In no event, however,  shall a Change in Control be deemed to have occurred as a
result of any acquisition of securities or assets of the Company, the Bank, or a
subsidiary  of either of them, by the Company,  the Bank,  or any  subsidiary of
either of them, or by any employee  benefit plan  maintained by any of them. For
purposes  of this  section  11(a),  the term  "person"  shall  have the  meaning
assigned to it under sections 13(d)(3) or 14(d)(2) of the Exchange Act.

                  (b) In the event that the Executive's employment with the Bank
terminates  within eighteen months  following a Change in Control for any reason
other than for  "cause," as  described  in section 10, the Bank shall pay to the
Executive, in addition to the amounts payable pursuant to section 9, a severance
benefit in a lump sum payment,  within 25 days after the later of the  effective
time of such Change in Control or his  termination of  employment,  equal to the
greater of (i) the sum of the  amounts  payable as salary  pursuant to section 4
hereof during the Remaining  Unexpired  Employment Period and as additional cash
compensation  pursuant to the terms of section  9(b)(vi)  hereof,  or (ii) three
times the annual  average of the amount paid or payable to the  Executive  under
section 4 of this Agreement or the corresponding section of any prior employment
agreement with the Bank or its  predecessor  during the five  preceding  taxable
years  of the  Executive  (or  during  the  entire  period  of  the  Executive's
employment  with the Bank or its  predecessor  if such  period is less than five
years).  The Bank shall also  continue  to provide to the  Executive  and to his
eligible  dependents the benefits  described in section  9(b)(iii)  hereof for a
period of at least 36 months  following the later of the effective  time of such
Change in Control or his termination of employment.

     SECTION 12. TAX INDEMNIFICATION.

                  (a) This section 12 shall apply if the Executive's  employment
is  terminated  upon or following (i) a Change in Control (as defined in section
11 of this Agreement);  or (ii) a change "in the ownership or effective control"
of the Company or the Bank or "in the ownership of a substantial  portion of the
assets" of the  Company or the Bank  within the  meaning of section  280G of the
Code. If this section 12 applies,  then, if for any taxable year,  the Executive
shall be liable for the payment of an excise tax under  section 4999 of the Code
with  respect to any payment in the nature of  compensation  made by the Bank or
any direct or indirect subsidiary or affiliate of the Bank to (or

                                       10

<PAGE>



for the benefit of) the Executive, the Bank shall pay to the Executive an amount
equal to X determined under the following formula:

                                                   E x P
                          X=   
                               ----------------------------------------------
                                       1 - [FI x (1-SLI)) + SLI + E + M]

where

               E    = the rate at which the excise tax is assessed under section
                    4999 of the Code;

               P    = the  amount  with  respect  to which  such  excise  tax is
                    assessed, determined without regard to this section 12;

               FI   = the highest  marginal rate of income tax applicable to the
                    Executive under the Code for the taxable year in question;

               SLI  = the  sum of the  highest  marginal  rates  of  income  tax
                    applicable to the Executive  under all applicable  state and
                    local laws for the taxable year in question; and

               M    = the highest  marginal  rate of Medicare tax  applicable to
                    the  Executive  under  the  Code  for  the  taxable  year in
                    question.

With  respect to any payment in the nature of  compensation  that is made to (or
for the  benefit  of) the  Executive  under  the  terms of this  Agreement,  the
Executive's employment agreement with the Company, or otherwise, and on which an
excise  tax  under  section  4999 of the  Code  will be  assessed,  the  payment
determined  under  this  section  12(a)  shall be made to the  Executive  on the
earlier  of (i) the  date  the  Company,  the  Bank or any  direct  or  indirect
subsidiary  or affiliate of the Company or the Bank is required to withhold such
tax, or (ii) the date the tax is required to be paid by the Executive.

                  (b)  Notwithstanding  anything  in  this  section  12  to  the
contrary,  in the event that the Executive's  liability for the excise tax under
section 4999 of the Code for a taxable  year is  subsequently  determined  to be
different than the amount  determined by the formula (X + P) x E, where X, P and
E have the meanings provided in section 12(a), the Executive or the Bank, as the
case may be,  shall pay to the other  party at the time that the  amount of such
excise tax is finally determined,  an appropriate  amount,  plus interest,  such
that the payment made under section  12(a),  when increased by the amount of the
payment  made to the  Executive  under this section  12(b) by the Bank,  or when
reduced by the amount of the payment made to the Bank under this  section  12(b)
by the  Executive,  equals the amount that should have properly been paid to the
Executive under section 12(a).  The interest paid under this section 12(b) shall
be determined at the rate provided under section  1274(b)(2)(B)  of the Code. To
confirm that the proper  amount,  if any, was paid to the  Executive  under this
section 12, the Executive shall furnish to the Bank a copy of each tax return

                                       11

<PAGE>



which  reflects a liability for an excise tax payment made by the Bank, at least
20 days  before the date on which such  return is  required to be filed with the
Internal Revenue Service.

     SECTION 13. COVENANT NOT TO COMPETE.

     The  Executive  hereby  covenants  and  agrees  that,  in the  event of his
termination  of  employment  with  the  Bank  prior  to  the  expiration  of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  his
termination  of  employment  with  the Bank  (or,  if  less,  for the  Remaining
Unexpired  Employment  Period), he shall not, without the written consent of the
Bank,  become an  officer,  employee,  consultant,  director  or  trustee of any
savings bank,  savings and loan  association,  savings and loan holding company,
bank or bank holding company,  or any direct or indirect subsidiary or affiliate
of any such  entity,  that entails  working  within any county in which the Bank
maintains an office; provided,  however, that this section 13 shall not apply if
the  Executive's  employment is terminated  for the reasons set forth in section
9(a).

     SECTION 14. CONFIDENTIALITY.

     Unless he obtains  the prior  written  consent of the Bank,  the  Executive
shall keep confidential and shall refrain from using for the benefit of himself,
or any person or entity  other than the Bank or any entity which is a subsidiary
of the Bank or of which  the Bank is a  subsidiary,  any  material  document  or
information  obtained from the Bank, or from its parent or subsidiaries,  in the
course  of  his  employment  with  any  of  them  concerning  their  properties,
operations  or  business   (unless  such  document  or  information  is  readily
ascertainable  from  public or  published  information  or trade  sources or has
otherwise  been made  available to the public through no fault of his own) until
the same  ceases to be  material  (or becomes so  ascertainable  or  available);
provided,  however, that nothing in this section 14 shall prevent the Executive,
with  or  without  the  Bank's  consent,  from  participating  in or  disclosing
documents or  information  in  connection  with any  judicial or  administrative
investigation,  inquiry or proceeding to the extent that such  participation  or
disclosure is required under applicable law.

     SECTION 15. SOLICITATION.

     The Executive  hereby  covenants and agrees that,  for a period of one year
following his termination of employment with the Bank, he shall not, without the
written consent of the Bank, either directly or indirectly:

                  (a)  solicit,  offer  employment  to, or take any other action
         intended,  or that a  reasonable  person  acting in like  circumstances
         would expect,  to have the effect of causing any officer or employee of
         the Bank or any of its  subsidiaries  or  affiliates  to terminate  his
         employment and accept  employment or become affiliated with, or provide
         services for  compensation  in any capacity  whatsoever to, any savings
         bank, savings and loan association, bank, bank holding company, savings
         and loan holding company,  or other institution engaged in the business
         of  accepting  deposits,  making  loans or doing  business  within  the
         counties specified in section 13;


                                       12

<PAGE>



                  (b) provide any  information,  advice or  recommendation  with
         respect to any such  officer or employee of any savings  bank,  savings
         and loan  association,  bank,  bank holding  company,  savings and loan
         holding  company,  or other  institution  engaged  in the  business  of
         accepting deposits,  making loans or doing business within the counties
         specified in section 13, that is intended,  or that a reasonable person
         acting  in like  circumstances  would  expect,  to have the  effect  of
         causing any officer or employee of the Bank or any of its  subsidiaries
         or  affiliates  to terminate his  employment  and accept  employment or
         become  affiliated  with, or provide  services for  compensation in any
         capacity whatsoever to, any savings bank, savings and loan association,
         bank, bank holding company,  savings and loan holding company, or other
         institution engaged in the business of accepting deposits, making loans
         or doing business within the counties specified in section 13;

                  (c) solicit, provide any information, advice or recommendation
         or take any other action intended,  or that a reasonable  person acting
         in like  circumstances  would expect, to have the effect of causing any
         customer of the Bank to  terminate an existing  business or  commercial
         relationship with the Bank.

     SECTION 16. NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.

     The  termination  of the  Executive's  employment  during  the term of this
Agreement or thereafter,  whether by the Bank or by the Executive, shall have no
effect on the rights and  obligations  of the  parties  hereto  under the Bank's
qualified or non-qualified retirement,  pension, savings, thrift, profit-sharing
or stock bonus plans, group life, health (including hospitalization, medical and
major medical),  dental,  accident and long term  disability  insurance plans or
such  other  employee  benefit  plans  or  programs,  or  compensation  plans or
programs,  as may be maintained by, or cover employees of, the Bank from time to
time;  provided,  however,  that  nothing in this  Agreement  shall be deemed to
duplicate any  compensation  or benefits  provided under any agreement,  plan or
program  covering the Executive to which the Bank is a party and any duplicative
amount payable under any such agreement,  plan or program shall be applied as an
offset to reduce the amounts otherwise payable hereunder.

     SECTION 17. SUCCESSORS AND ASSIGNS.

     This  Agreement  will  inure  to the  benefit  of and be  binding  upon the
Executive, his legal representatives and testate or intestate distributees,  and
the Bank and its  successors  and assigns,  including any successor by merger or
consolidation or a statutory receiver or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Bank may be
sold or otherwise transferred.  Failure of the Bank to obtain from any successor
its express written assumption of the Bank's  obligations  hereunder at least 60
days in advance of the scheduled  effective date of any such succession shall be
deemed a material breach of this Agreement.

     SECTION 18. NOTICES.

     Any  communication  required or permitted to be given under this Agreement,
including any notice, direction, designation, consent, instruction, objection or
waiver, shall be in

                                       13

<PAGE>



writing  and shall be deemed to have been given at such time as it is  delivered
personally, or five days after mailing if mailed, postage prepaid, by registered
or certified  mail,  return  receipt  requested,  addressed to such party at the
address  listed below or at such other  address as one such party may by written
notice specify to the other party:

                  If to the Executive:

                  Richard A. Ahl
                  At the address last appearing
                  on the personnel records of
                  the Executive

                  If to the Bank:

                  Cohoes Savings Bank
                  75 Remsen Street
                  Cohoes, New York 12047
                  Attention: President

                  with a copy to:

                  Silver, Freedman & Taff, L.L.P.
                  1100 New York Avenue
                  Washington, D.C.  20005-3934

                  Attention:  Robert L. Freedman, P.C.

     SECTION 19. INDEMNIFICATION FOR ATTORNEYS' FEES.

                  (a) The Bank shall  indemnify,  hold  harmless  and defend the
Executive against reasonable costs, including legal fees and expenses,  incurred
by him in  connection  with or arising out of any action,  suit or proceeding in
which he may be involved,  as a result of his efforts,  in good faith, to defend
or enforce the terms of this  Agreement.  For  purposes of this  Agreement,  any
settlement  agreement which provides for payment of any amounts in settlement of
the Bank's obligations hereunder shall be conclusive evidence of the Executive's
entitlement to indemnification  hereunder, and any such indemnification payments
shall be in addition to amounts payable  pursuant to such settlement  agreement,
unless such settlement agreement expressly provides otherwise.

                  (b) The Bank's obligation to make the payments provided for in
this Agreement and otherwise to perform its  obligations  hereunder shall not be
affected by any set-off, counterclaim, recoupment, defense or other claim, right
or action which the Bank may have against the  Executive or others.  In no event
shall the  Executive  be obligated  to seek other  employment  or take any other
action by way of mitigation of the amounts payable to the Executive under any of
the provisions of this Agreement,  and such amounts shall not be reduced whether
or not the Executive  obtains other  employment.  Unless it is determined that a
claim made by the Executive was either frivolous or

                                       14

<PAGE>



made in bad  faith,  the Bank  agrees  to pay as  incurred,  to the full  extent
permitted by law, all legal fees and expenses which the Executive may reasonably
incur as a result of or in connection with his  consultation  with legal counsel
or arising out of any action,  suit,  proceeding or contest  (regardless  of the
outcome  thereof) by the Bank, the Executive or others regarding the validity or
enforceability  of, or liability  under,  any provision of this Agreement or any
guarantee of  performance  thereof  (including as a result of any contest by the
Executive about the amount of any payment pursuant to this  Agreement),  plus in
each case  interest  on any  delayed  payment  at the  applicable  Federal  rate
provided for in section  7872(f)(2)(A)  of the Code.  This  section  19(b) shall
apply whether such  consultation,  action,  suit,  proceeding or contest  arises
before, on, after or as a result of a Change in Control.

     SECTION 20. SEVERABILITY.

     A  determination  that  any  provision  of this  Agreement  is  invalid  or
unenforceable  shall not  affect the  validity  or  enforceability  of any other
provision hereof.

     SECTION 21. WAIVER.

     Failure to insist upon strict  compliance with any of the terms,  covenants
or  conditions  hereof shall not be deemed a waiver of such term,  covenant,  or
condition.  A waiver of any provision of this Agreement must be made in writing,
designated as a waiver,  and signed by the party against whom its enforcement is
sought.  Any waiver or relinquishment of any right or power hereunder at any one
or more times  shall not be deemed a waiver or  relinquishment  of such right or
power at any other time or times.

     SECTION 22. COUNTERPARTS.

     This Agreement may be executed in two or more  counterparts,  each of which
shall be deemed an original,  and all of which shall constitute one and the same
Agreement.

     SECTION 23. GOVERNING LAW.

     This  Agreement  shall  be  governed  by  and  construed  and  enforced  in
accordance  with the federal  laws of the United  States and, to the extent that
federal law is  inapplicable,  in  accordance  with the laws of the State of New
York  applicable to contracts  entered into and to be performed  entirely within
the State of New York.

     SECTION 24. HEADINGS AND CONSTRUCTION.

     The headings of sections in this Agreement are for convenience of reference
only and are not intended to qualify the meaning of any section.  Any  reference
to a section number shall refer to a section of this Agreement, unless otherwise
stated.

                                       15

<PAGE>



     SECTION 25. ENTIRE AGREEMENT; MODIFICATIONS.

     This instrument  contains the entire  agreement of the parties  relating to
the subject  matter  hereof,  and  supersedes  in its entirety any and all prior
agreements,  understandings  or  representations  relating to the subject matter
hereof. No modifications of this Agreement shall be valid unless made in writing
and signed by the parties hereto.

     SECTION 26. NON-DUPLICATION.

     In the event that the Executive  shall perform  services for the Company or
any other direct or indirect subsidiary or affiliate of the Bank, it is intended
that any  compensation  or  benefits  provided  to the  Executive  by such other
employer shall not duplicate the  compensation  or benefits  provided under this
Agreement.  The  compensation and benefits payable under this Agreement shall be
reduced to the extent necessary to effectuate this intention.

     SECTION 27. REQUIRED REGULATORY PROVISIONS.

     Notwithstanding  anything herein contained to the contrary, any payments to
the Executive by the Bank, whether pursuant to this Agreement or otherwise,  are
subject to and  conditioned  upon their  compliance  with  section  18(k) of the
Federal Deposit  Insurance Act, 12 U.S.C.  Section 1828(k),  and any regulations
promulgated thereunder.



                                       16

<PAGE>



     IN WITNESS  WHEREOF,  the Bank has caused this Agreement to be executed and
the Executive has hereunto set his hand,  all as of the day and year first above
written.



                                      ----------------------------------------
                                      EXECUTIVE



ATTEST:                               COHOES SAVINGS BANK

By_____________________________       By____________________________________
   ____________________                    Name:
   ____________________________            Its:


                                       17

<PAGE>



[Seal]


STATE OF NEW YORK                                    )
                                                     ) ss.:
COUNTY OF __________                                 )

                   On this ________ day of ____________________, 1998, before me
personally came  _____________________,  to me known,  and known to me to be the
individual described in the foregoing  instrument,  who, being by me duly sworn,
did depose and say that he resides at the address set forth in said  instrument,
and that he signed his name to the foregoing instrument.


                                             -----------------------------------
                                             Notary Public

My commission expires:


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




                                       18

<PAGE>



STATE OF NEW YORK                                    )
                                                     ) ss.:
COUNTY OF __________                                 )

                  On this ________ day of ____________________,  1998, before me
personally  came  ___________,  to me known,  who,  being by me duly sworn,  did
depose and say that he is the  _______________________ of _____________________,
the  _____________________  State  chartered stock savings bank described in and
which  executed  the  foregoing  instrument;  that  he  knows  the  seal of said
corporation;  that the seal affixed to said instrument is such seal; that it was
so affixed by order of the Board of Directors of said  corporation;  and that he
or she signed his name thereto by like order.


                                             -----------------------------------
                                             Notary Public
My commission expires:


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



                                       19

<PAGE>


                              EMPLOYMENT AGREEMENT


     This  EMPLOYMENT  AGREEMENT  ("Agreement")  is made and entered  into as of
________ ___, 1998 by and between Cohoes Savings Bank, a state-chartered savings
bank  organized  and  existing  under  the laws of the  State  of New York  (the
"Bank"), and Harry L. Robinson (the "Executive").

                              W I T N E S S E T H :

     WHEREAS,  the  Executive  currently  serves  as  the  President  and  Chief
Executive  Officer of the Bank and as the President and Chief Executive  Officer
of Cohoes Bancorp,  Inc. (the  "Company"),  and effective as of the date of this
Agreement,  the Bank has  converted  from  mutual to capital  stock form and has
become the wholly owned subsidiary of the Company; and

     WHEREAS,  the Bank desires to assure for itself the continued  availability
of the  Executive's  services as provided  in this  Agreement,  and the Board of
Directors of the Bank (the "Board")  recognizes the need for the Executive to be
able to perform  such  services  with a minimum of personal  distraction  in the
event of a pending or threatened Change in Control (as hereinafter defined); and

     WHEREAS,  the  Executive  is willing to  continue  to serve the Bank on the
terms and conditions hereinafter set forth;

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
and conditions hereinafter set forth, the Bank and the Executive hereby agree as
follows:

     SECTION 1. EMPLOYMENT.

     The Bank  agrees to  continue to employ the  Executive,  and the  Executive
hereby agrees to such continued employment, during the period and upon the terms
and conditions set forth in this Agreement.

     SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT PERIOD.

   
                  (a) The terms and  conditions of this  Agreement  shall be and
remain in effect during the period of employment  established under this section
2 ("Employment  Period").  The Employment Period shall be for an initial term of
three  years  beginning  on the date of this  Agreement  and ending on the third
anniversary  date  of this  Agreement,  plus  such  extensions,  if any,  as are
provided pursuant to section 2(b).
    


                                        1

<PAGE>

   
                  (b) Except as provided in Section 2(c), beginning on the first
anniversary of the date of this Agreement,  and on each anniversary  thereafter,
the  term of this  Agreement  shall  be  extended  for a  period  of one year in
addition to the then-remaining term, provided that neither the Executive nor the
Bank has given  notice to the other in  writing  at least 90 days  prior to such
anniversary that the term of this Agreement shall not be extended  further.  For
all purposes of this Agreement, the term "Remaining Unexpired Employment Period"
as of any date shall mean the  period  beginning  on such date and ending on the
last day of the Employment  Period taking into account any extensions under this
section 2(b). Upon  termination of the Executive's  employment with the Bank for
any reason  whatsoever,  any daily extensions  provided pursuant to this section
2(b), if not theretofore discontinued, shall automatically cease.
    

                  (c) Nothing in this Agreement  shall be deemed to prohibit the
Bank  at any  time  from  terminating  the  Executive's  employment  during  the
Employment Period with or without notice for any reason; provided, however, that
the relative  rights and  obligations of the Bank and the Executive in the event
of any such termination shall be determined under this Agreement.

     SECTION 3. DUTIES.

     The Executive shall serve as President and Chief  Executive  Officer of the
Bank, having such power, authority and responsibility and performing such duties
as are  prescribed  by or under the  By-Laws of the Bank and as are  customarily
associated with such position. The Executive shall devote his full business time
and attention (other than during weekends,  holidays, approved vacation periods,
and  periods of illness or  approved  leaves of  absence)  to the  business  and
affairs of the Bank and shall use his best  efforts to advance the  interests of
the Bank.

     SECTION 4. CASH COMPENSATION.

     In  consideration  for  the  services  to  be  rendered  by  the  Executive
hereunder,  the Bank shall pay to him a salary equal to the base salary from the
Company and the Bank in effect on the date of this Agreement, less the amount of
base salary  actually paid to the Executive by the Company during the Employment
Period.  The  Executive's  salary  shall  be  payable  in  approximately   equal
installments  in  accordance  with the Bank's  customary  payroll  practices for
senior officers. The Board shall review the Executive's annual rate of salary at
such times during the Employment  Period as it deems  appropriate,  but not less
frequently than once every twelve months, and may, in its discretion, approve an
increase  therein.  In addition to salary,  the Executive may receive other cash
compensation from the Bank for services hereunder at such times, in such amounts
and on such terms and conditions as the Board may determine from time to time.

     SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

     During the Employment Period, the Executive shall be treated as an employee
of the Bank and shall be entitled to participate  in and receive  benefits under
any  and  all  qualified  or   non-qualified   retirement,   pension,   savings,
profit-sharing  or stock bonus plans, any and all group life,  health (including
hospitalization,  medical and major  medical),  dental,  accident  and long term
disability  insurance  plans,  and any other employee  benefit and  compensation
plans (including, but

                                        2

<PAGE>



not limited to, any incentive  compensation plans or programs,  stock option and
appreciation  rights plans and restricted  stock plans) as may from time to time
be maintained by, or cover  employees of, the Bank, in accordance with the terms
and  conditions  of such employee  benefit  plans and programs and  compensation
plans and  programs  and  consistent  with the Bank's  customary  practices.  In
addition,  the Executive  shall be entitled to receive such  perquisites  as are
customary for an individual  employed in the  Executive's  position in a firm of
the size and nature of the Bank,  including,  but not  limited to, the use of an
automobile and the payment of country club and other club fees and expenses.

     SECTION 6. INDEMNIFICATION AND INSURANCE.

                  (a) During the Employment Period and for a period of six years
thereafter,  the Bank shall cause the Executive to be covered by and named as an
insured  under any policy or contract of insurance  obtained by it to insure its
directors  and  officers  against  personal  liability  for acts or omissions in
connection  with  service as an officer  or  director  of the Bank or service in
other  capacities  at the  request of the Bank.  The  coverage  provided  to the
Executive  pursuant to this section 6 shall be of the same scope and on the same
terms and  conditions  as the  coverage (if any)  provided to other  officers or
directors of the Bank.

                  (b) To the maximum  extent  permitted  under  applicable  law,
during the Employment Period and for a period of six years thereafter,  the Bank
shall  indemnify  the  Executive  against and hold him harmless  from any costs,
liabilities,  losses  and  exposures  to the  fullest  extent  and  on the  most
favorable  terms and conditions that similar  indemnification  is offered to any
director or officer of the Bank or any subsidiary or affiliate thereof.

     SECTION 7. OUTSIDE ACTIVITIES.

     The  Executive  may serve as a member of the  boards of  directors  of such
business,  community and charitable  organizations  as he may disclose to and as
may  be  approved  by the  Board  (which  approval  shall  not  be  unreasonably
withheld);  provided,  however, that such service shall not materially interfere
with the performance of his duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere with the performance of his duties hereunder;  provided, however, that
such  activities are not  prohibited  under any code of conduct or investment or
securities  trading policy  established by the Bank and generally  applicable to
all similarly situated Executives. The Executive may also serve as an officer or
director of the Company on such terms and conditions as the Company and the Bank
may  mutually  agree upon,  and such service  shall not be deemed to  materially
interfere with the Executive's  performance of his duties hereunder or otherwise
result in a material breach of this Agreement. If the Executive is discharged or
suspended,  or is subject to any  regulatory  prohibition  or  restriction  with
respect to  participation  in the affairs of the Company,  he shall  continue to
perform  services for the Bank in accordance  with this  Agreement but shall not
directly or indirectly  provide services to or participate in the affairs of the
Company in a manner  inconsistent with the terms of such discharge or suspension
or any applicable regulatory order.

                                        3

<PAGE>



     SECTION 8. WORKING FACILITIES AND EXPENSES.

     The  Executive's  principal  place of  employment  shall  be at the  Bank's
executive offices located in Cohoes,  New York, or at such other location within
50 miles of the address at which the Bank shall maintain its principal executive
offices,  or at such other  location as the Bank and the  Executive may mutually
agree upon.  The Bank shall  provide the  Executive  at his  principal  place of
employment  with a  private  office,  secretarial  services  and  other  support
services and facilities  suitable to his position with the Bank and necessary or
appropriate in connection with the performance of his assigned duties under this
Agreement. The Bank shall reimburse the Executive for his ordinary and necessary
business expenses,  including,  without  limitation,  the Executive's travel and
entertainment expenses incurred in connection with the performance of his duties
under this Agreement,  in each case upon presentation to the Bank of an itemized
account of such expenses in such form as the Bank may reasonably require.

     SECTION 9. TERMINATION OF EMPLOYMENT WITH BENEFITS.

                  (a) The Executive shall be entitled to the benefits  described
in section 9(b) in the event that:

                    (i) his  employment  with the  Bank  terminates  during  the
               Employment  Period  as a  result  of  the  Executive's  voluntary
               resignation within 90 days following:

                         (A) the  failure of the Board to appoint or  re-appoint
                    or elect or re-elect the  Executive to the position with the
                    Bank stated in section 3 of this Agreement (or a more senior
                    office);

                         (B) if the  Executive  is a member  of the  Board,  the
                    failure of the shareholders of the Bank to elect or re-elect
                    the  Executive  to the Board or the failure of the Board (or
                    the nominating  committee thereof) to nominate the Executive
                    for such election or re-election;

                         (C) the  expiration  of a 30-day  period  following the
                    date on which the Executive gives written notice to the Bank
                    of its material failure,  whether by amendment of the Bank's
                    Restated  Organization  Certificate,   the  Bank's  By-Laws,
                    action of the Board or the Bank's shareholders or otherwise,
                    to  vest  in  the  Executive  the  functions,   duties,   or
                    responsibilities  prescribed in section 3 of this Agreement,
                    unless,  during  such  30-day  period,  the Bank  cures such
                    failure;

                         (D) the  expiration  of a 30-day  period  following the
                    date on which the Executive gives written notice to the Bank
                    of its  material  breach of any term,  condition or covenant
                    contained in this Agreement (including,  without limitation,
                    any  reduction  of the  Executive's  rate of base  salary in
                    effect  from  time to time and any  change  in the terms and
                    conditions of any  compensation  or benefit program in which
                    the Executive  participates  which,  either  individually or
                    together with other changes,  has a material  adverse effect
                    on the aggregate value of his total  compensation  package),
                    unless,  during  such  30-day  period,  the Bank  cures such
                    failure; or

                                        4

<PAGE>



                         (E) a  change  in the  Executive's  principal  place of
                    employment  for a  distance  in excess of 50 miles  from the
                    Bank's principal office in Cohoes, New York; or

                         (F)  the  liquidation,   dissolution,   bankruptcy,  or
                    insolvency of the Bank, the Bank or any of their  respective
                    subsidiaries or affiliates; or

                    (ii) the Executive's  employment with the Bank is terminated
               by the Bank  during the  Employment  Period for any reason  other
               than for "cause," as provided in section 10(a).

                  (b) Upon the  occurrence  of any of the  events  described  in
section 9(a) of this Agreement,  the Bank shall pay and provide to the Executive
(or, in the event of his death, to his estate):

                    (i)  his  earned  but  unpaid  salary  (including,   without
               limitation, all items which constitute wages under applicable law
               and the payment of which is not  otherwise  provided  for in this
               section 9(b)) as of the date of the termination of his employment
               with the  Bank,  such  payment  to be made at the time and in the
               manner  prescribed by law  applicable to the payment of wages but
               in no event later than 30 days after termination of employment;

                    (ii) the  benefits,  if any,  to which he is  entitled  as a
               former employee under the employee benefit plans and programs and
               compensation plans and programs maintained for the benefit of the
               Bank's officers and employees;

                    (iii)    continued    group    life,    health    (including
               hospitalization, medical and major medical), dental, accident and
               long term  disability  insurance  benefits,  in  addition to that
               provided  pursuant  to section  9(b)(ii),  and after  taking into
               account the coverage provided by any subsequent employer,  if and
               to the extent  necessary  to provide for the  Executive,  for the
               Remaining Unexpired Employment Period, coverage equivalent to the
               coverage  to which he would have been  entitled  under such plans
               (as in effect on the date of his  termination of employment,  or,
               if his  termination  of  employment  occurs  after  a  Change  of
               Control,  on the  date  of  such  Change  of  Control,  whichever
               benefits are greater),  if he had continued  working for the Bank
               during the Remaining  Unexpired  Employment Period at the highest
               annual rate of salary achieved during the Employment Period;

                    (iv) within 30 days following the Executive's termination of
               employment with the Bank, a lump sum payment,  in an amount equal
               to the  present  value of the salary  (excluding  any  additional
               payments  made  to  the  Executive  in  lieu  of  the  use  of an
               automobile)  that  the  Executive  would  have  earned  if he had
               continued  working  for the Bank during the  Remaining  Unexpired
               Employment  Period at the highest annual rate of salary  achieved
               during the Employment  Period,  where such present value is to be
               determined   using  a  discount  rate  equal  to  the  applicable
               short-term  federal rate prescribed  under section 1274(d) of the
               Internal   Revenue  Code  of  1986,   as  amended  (the  "Code"),
               compounded  using the compounding  periods  corresponding  to the
               Bank's regular payroll periods for its officers, such lump sum to
               be paid in lieu of all  other  payments  of salary  provided  for
               under this Agreement in respect of the period  following any such
               termination;

                                        5

<PAGE>



                    (v) within 30 days following the Executive's  termination of
               employment  with the Bank,  a lump sum payment in an amount equal
               to the present value of the additional employer  contributions to
               which he would have been entitled  under the Cohoes  Savings Bank
               401(k) Savings and Profit-Sharing Plan, the Cohoes Bancorp,  Inc.
               Employee   Stock   Ownership  Plan  (together  with  the  defined
               contribution  portion of the Benefit  Restoration  Plan of Cohoes
               Bancorp,  Inc., or any other  supplemental  defined  contribution
               plan) and any and all other qualified and  non-qualified  defined
               contribution  plans maintained by, or covering  employees of, the
               Bank as if he  were  100%  vested  thereunder  and had  continued
               working for the Bank during the  Remaining  Unexpired  Employment
               Period at the highest annual rate of salary  achieved  during the
               Employment  Period  and  making the  maximum  amount of  employee
               contributions,  if any,  required or permitted under such plan or
               plans,  such  present  value to be  determined  on the basis of a
               discount  rate,  compounded  using the  compounding  period  that
               corresponds to the frequency  with which  employer  contributions
               are made to the relevant plan, equal to the Applicable PBGC Rate;

                    (vi) within 30 days following the Executive's termination of
               employment  with the Bank,  a lump sum payment in an amount equal
               to the payments  that would have been made  (without  discounting
               for early  payment)  to the  Executive  under  any cash  bonus or
               long-term  or  short-term   cash  incentive   compensation   plan
               maintained  by,  or  covering  employees  of,  the Bank if he had
               continued  working  for the Bank during the  Remaining  Unexpired
               Employment  Period and had earned the maximum  bonus or incentive
               award in each  calendar  year  that  ends  during  the  Remaining
               Unexpired  Employment  Period,  such  payments to be equal to the
               product of:

                         (A) the maximum  percentage  rate at which an award was
                    ever  available  to  the  Executive   under  such  incentive
                    compensation plan; multiplied by

                         (B)  the  salary  that  would  have  been  paid  to the
                    Executive  during  each such  calendar  year at the  highest
                    annual rate of salary achieved during the Employment Period.

                    (vii)  at the  election  of the  Bank  made  within  30 days
               following the occurrence of the event  described in section 9(a),
               upon the  surrender of options or  appreciation  rights issued to
               the Executive under any stock option and appreciation rights plan
               or program  maintained by, or covering  employees of, the Bank, a
               lump sum payment in an amount equal to the product of:

                         (A) the excess of (I) the fair market  value of a share
                    of stock  of the same  class  as the  stock  subject  to the
                    option or appreciation  right,  determined as of the date of
                    termination of employment,  over (II) the exercise price per
                    share for such option or appreciation right, as specified in
                    or under the relevant plan or program; multiplied by

                         (B) the number of shares with respect to which  options
                    or appreciation rights are being surrendered.


                                        6

<PAGE>



                    For purposes of this section 9(b)(vii),  the Executive shall
                    be deemed  fully  vested  in all  options  and  appreciation
                    rights under any stock option or appreciation rights plan or
                    program  maintained by, or covering  employees of, the Bank,
                    even if he is not  vested  under  the  terms of such plan or
                    program; and

                    (viii)  at the  election  of the Bank  made  within  30 days
               following the occurrence of the event  described in section 9(a),
               upon the surrender of any shares  awarded to the Executive  under
               any restricted  stock plan  maintained by, or covering  employees
               of,  the  Bank,  a lump sum  payment  in an  amount  equal to the
               product of:

                         (A) the  fair  market  value of a share of stock of the
                    same class of stock granted  under such plan,  determined as
                    of the date of the  Executive's  termination  of employment;
                    multiplied by

                         (B) the number of shares which are being surrendered.

               For purposes of this section  9(b)(viii),  the Executive shall be
               deemed fully vested in all shares  awarded  under any  restricted
               stock plan  maintained  by, or covering  employees  of, the Bank,
               even if he is not vested under the terms of such plan.

The Bank and the  Executive  hereby  stipulate  that the  damages  which  may be
incurred by the Executive  following any such  termination of employment are not
capable of accurate  measurement as of the date first above written and that the
payments and benefits  contemplated by this section 9(b)  constitute  reasonable
damages under the  circumstances and shall be payable without any requirement of
proof of actual damage and without regard to the Executive's efforts, if any, to
mitigate  damages.  The Bank and the  Executive  further agree that the Bank may
condition the payments and benefits (if any) due under sections 9(b)(iii), (iv),
(v) and (vi) on the  receipt  of the  Executive's  resignation  from any and all
positions  which he holds as an  officer,  director  or  committee  member  with
respect to the Bank or any of its subsidiaries or affiliates.

     SECTION 10. TERMINATION WITHOUT ADDITIONAL BANK LIABILITY.

     In the event that the Executive's  employment with the Bank shall terminate
during the Employment Period on account of:

         (a) the discharge of the Executive for "cause," which,  for purposes of
this  Agreement,  shall mean a discharge  because the Board  determines that the
Executive:  (i) has  intentionally  failed to perform his assigned  duties under
this Agreement  (including,  for these purposes,  the  Executive's  inability to
perform  such  duties  as a  result  of drug or  alcohol  dependency);  (ii) has
intentionally  engaged in dishonest or illegal  conduct in  connection  with his
performance  of services for the Bank or has been  convicted of a felony;  (iii)
has willfully  violated,  in any material  respect,  any law, rule,  regulation,
written  agreement  or  final   cease-and-desist   order  with  respect  to  his
performance  of services for the Bank, as  determined by the Board;  or (iv) has
intentionally breached the material terms of this Agreement;


                                        7

<PAGE>



         (b) the Executive's voluntary resignation from employment with the Bank
for reasons other than those specified in section 9(a)(i); or

         (c) the death of the  Executive  while  employed  by the  Bank,  or the
termination  of the  Executive's  employment  because  of "total  and  permanent
disability"  within  the  meaning  of  the  Company's  or the  Bank's  long-term
disability plan for employees;  then the Bank shall have no further  obligations
under this Agreement,  other than the payment to the Executive of his earned but
unpaid  salary  as of the  date of the  termination  of his  employment  and the
provision  of such other  benefits,  if any, to which he is entitled as a former
employee under the Bank's employee  benefit plans and programs and  compensation
plans and programs.

     For  purposes of this  section 10, no act or failure to act, on the part of
the Executive, shall be considered "willful" unless it is done, or omitted to be
done,  by the  Executive  in bad faith or  without  reasonable  belief  that the
Executive's  action or omission was in the best  interests of the Bank. Any act,
or failure to act,  based upon  authority  given  pursuant to a resolution  duly
adopted by the Board or based upon the  written  advice of counsel  for the Bank
shall  be  conclusively  presumed  to be done,  or  omitted  to be done,  by the
Executive in good faith and in the best interests of the Bank. Prior to the date
on  which a Change  in  Control  occurs,  the  cessation  of  employment  of the
Executive  shall not be deemed to be for  "cause"  within the meaning of section
10(a) unless and until there shall have been  delivered to the  Executive a copy
of a resolution duly adopted by the  affirmative  vote of  three-fourths  of the
members of the Board at a meeting of the Board  called and held for such purpose
(after reasonable notice is provided to the Executive and the Executive is given
an opportunity,  together with counsel,  to be heard before the Board),  finding
that,  in the good faith  opinion of the Board,  the  Executive is guilty of the
conduct described in section 10(a) above, and specifying the particulars thereof
in  detail.  On  and  after  the  date  that  a  Change  in  Control  occurs,  a
determination  under this section 10 shall  require the  affirmative  vote of at
least  three-fourths  of the members of the Board acting in good faith, and such
vote shall not be made prior to the expiration of a 60-day period  following the
date on which the Board shall,  by written notice to the  Executive,  furnish to
him a statement of its grounds for proposing to make such determination,  during
which period the Executive  shall be afforded a reasonable  opportunity  to make
oral  and  written  presentations  to  the  members  of  the  Board,  and  to be
represented by his legal counsel at such presentations to refute the grounds for
the proposed determination.

     SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

                  (a) A Change in  Control  of the Bank  ("Change  in  Control")
shall be deemed to have  occurred  upon the  happening  of any of the  following
events:

                    (i)  approval  by  the   shareholders   of  the  Bank  of  a
               transaction   that   would   result   and  does   result  in  the
               reorganization,    merger   or   consolidation   of   the   Bank,
               respectively,  with  one or  more  other  persons,  other  than a
               transaction following which:

                         (A) at least 51% of the equity  ownership  interests of
                    the entity  resulting from such transaction are beneficially
                    owned (within the meaning of Rule 13d-3 promulgated

                                        8

<PAGE>



                    under  the  Securities  Exchange  Act of  1934,  as  amended
                    ("Exchange   Act"))  in  substantially   the  same  relative
                    proportions  by  persons  who,  immediately  prior  to  such
                    transaction,  beneficially owned (within the meaning of Rule
                    13d-3  promulgated  under the Exchange  Act) at least 51% of
                    the outstanding equity ownership interests in the Bank; and

                         (B) at least  51% of the  securities  entitled  to vote
                    generally  in  the  election  of  directors  of  the  entity
                    resulting  from  such  transaction  are  beneficially  owned
                    (within  the  meaning  of Rule 13d-3  promulgated  under the
                    Exchange Act) in substantially the same relative proportions
                    by  persons  who,  immediately  prior  to such  transaction,
                    beneficially   owned  (within  the  meaning  of  Rule  13d-3
                    promulgated  under  the  Exchange  Act) at least  51% of the
                    securities  entitled to vote  generally  in the  election of
                    directors of the Bank;

                    (ii)  the  acquisition  of all or  substantially  all of the
               assets of the Bank or beneficial ownership (within the meaning of
               Rule 13d-3  promulgated under the Exchange Act) of 25% or more of
               the outstanding securities of the Bank entitled to vote generally
               in the  election  of  directors  by any person or by any  persons
               acting in concert, or approval by the shareholders of the Bank of
               any transaction which would result in such an acquisition;

                    (iii) a complete  liquidation or dissolution of the Bank, or
               approval  by the  shareholders  of the  Bank of a plan  for  such
               liquidation or dissolution;

                    (iv) the occurrence of any event if,  immediately  following
               such  event,  at least  50% of the  members  of the  Board do not
               belong to any of the following groups:

                         (A)  individuals  who were  members of the Board on the
                    date of this Agreement; or

                         (B)  individuals  who first became members of the Board
                    after the date of this Agreement either:

                         (1) upon  election to serve as a member of the Board by
                    affirmative  vote of  three-quarters  of the members of such
                    board, or of a nominating  committee  thereof,  in office at
                    the time of such first election; or

                         (2) upon election by the  shareholders  of the Board to
                    serve as a member of the Board,  but only if  nominated  for
                    election  by  affirmative  vote  of  three-quarters  of  the
                    members  of the board of  directors  of the  Board,  or of a
                    nominating  committee thereof, in office at the time of such
                    first nomination;

                    provided,   however,  that  such  individual's  election  or
                    nomination  did not  result  from an  actual  or  threatened
                    election  contest  (within  the  meaning  of Rule  14a-11 of
                    Regulation 14A promulgated  under the Exchange Act) or other
                    actual or  threatened  solicitation  of proxies or  consents
                    (within  the  meaning  of  Rule  14a-11  of  Regulation  14A
                    promulgated  under the  Exchange  Act)  other  than by or on
                    behalf of the Board of the Bank; or


                                        9

<PAGE>



                    (v) any event which would be described in section  11(a)(i),
               (ii),  (iii) or (iv) if the term "Company" were  substituted  for
               the  term  "Bank"  therein  and the  term  "Company  Board"  were
               substituted for the term "Board" therein.

In no event, however,  shall a Change in Control be deemed to have occurred as a
result of any acquisition of securities or assets of the Company, the Bank, or a
subsidiary  of either of them, by the Company,  the Bank,  or any  subsidiary of
either of them, or by any employee  benefit plan  maintained by any of them. For
purposes  of this  section  11(a),  the term  "person"  shall  have the  meaning
assigned to it under sections 13(d)(3) or 14(d)(2) of the Exchange Act.

                  (b) In the event that the Executive's employment with the Bank
terminates  within eighteen months  following a Change in Control for any reason
other than for  "cause," as  described  in section 10, the Bank shall pay to the
Executive, in addition to the amounts payable pursuant to section 9, a severance
benefit in a lump sum payment,  within 25 days after the later of the  effective
time of such Change in Control or his  termination of  employment,  equal to the
greater of (i) the sum of the  amounts  payable as salary  pursuant to section 4
hereof during the Remaining  Unexpired  Employment Period and as additional cash
compensation  pursuant to the terms of section  9(b)(vi)  hereof,  or (ii) three
times the annual  average of the amount paid or payable to the  Executive  under
section 4 of this Agreement or the corresponding section of any prior employment
agreement with the Bank or its  predecessor  during the five  preceding  taxable
years  of the  Executive  (or  during  the  entire  period  of  the  Executive's
employment  with the Bank or its  predecessor  if such  period is less than five
years).  The Bank shall also  continue  to provide to the  Executive  and to his
eligible  dependents the benefits  described in section  9(b)(iii)  hereof for a
period of at least 36 months  following the later of the effective  time of such
Change in Control or his termination of employment.

     SECTION 12. TAX INDEMNIFICATION.

                  (a) This section 12 shall apply if the Executive's  employment
is  terminated  upon or following (i) a Change in Control (as defined in section
11 of this Agreement);  or (ii) a change "in the ownership or effective control"
of the Company or the Bank or "in the ownership of a substantial  portion of the
assets" of the  Company or the Bank  within the  meaning of section  280G of the
Code. If this section 12 applies,  then, if for any taxable year,  the Executive
shall be liable for the payment of an excise tax under  section 4999 of the Code
with  respect to any payment in the nature of  compensation  made by the Bank or
any direct or indirect subsidiary or affiliate of the Bank to (or

                                       10

<PAGE>



for the benefit of) the Executive, the Bank shall pay to the Executive an amount
equal to X determined under the following formula:

                                                   E x P
                          X=   
                                ----------------------------------------------
                                        1 - [FI x (1-SLI)) + SLI + E + M]

where

               E    = the rate at which the excise tax is assessed under section
                    4999 of the Code;

               P    = the  amount  with  respect  to which  such  excise  tax is
                    assessed, determined without regard to this section 12;

               FI   = the highest  marginal rate of income tax applicable to the
                    Executive under the Code for the taxable year in question;

               SLI  = the  sum of the  highest  marginal  rates  of  income  tax
                    applicable to the Executive  under all applicable  state and
                    local laws for the taxable year in question; and

               M    = the highest  marginal  rate of Medicare tax  applicable to
                    the  Executive  under  the  Code  for  the  taxable  year in
                    question.

With  respect to any payment in the nature of  compensation  that is made to (or
for the  benefit  of) the  Executive  under  the  terms of this  Agreement,  the
Executive's employment agreement with the Company, or otherwise, and on which an
excise  tax  under  section  4999 of the  Code  will be  assessed,  the  payment
determined  under  this  section  12(a)  shall be made to the  Executive  on the
earlier  of (i) the  date  the  Company,  the  Bank or any  direct  or  indirect
subsidiary  or affiliate of the Company or the Bank is required to withhold such
tax, or (ii) the date the tax is required to be paid by the Executive.

                  (b)  Notwithstanding  anything  in  this  section  12  to  the
contrary,  in the event that the Executive's  liability for the excise tax under
section 4999 of the Code for a taxable  year is  subsequently  determined  to be
different than the amount  determined by the formula (X + P) x E, where X, P and
E have the meanings provided in section 12(a), the Executive or the Bank, as the
case may be,  shall pay to the other  party at the time that the  amount of such
excise tax is finally determined,  an appropriate  amount,  plus interest,  such
that the payment made under section  12(a),  when increased by the amount of the
payment  made to the  Executive  under this section  12(b) by the Bank,  or when
reduced by the amount of the payment made to the Bank under this  section  12(b)
by the  Executive,  equals the amount that should have properly been paid to the
Executive under section 12(a).  The interest paid under this section 12(b) shall
be determined at the rate provided under section  1274(b)(2)(B)  of the Code. To
confirm that the proper  amount,  if any, was paid to the  Executive  under this
section 12, the Executive shall furnish to the Bank a copy of each tax return

                                       11

<PAGE>



which  reflects a liability for an excise tax payment made by the Bank, at least
20 days  before the date on which such  return is  required to be filed with the
Internal Revenue Service.

     SECTION 13. COVENANT NOT TO COMPETE.

     The  Executive  hereby  covenants  and  agrees  that,  in the  event of his
termination  of  employment  with  the  Bank  prior  to  the  expiration  of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  his
termination  of  employment  with  the Bank  (or,  if  less,  for the  Remaining
Unexpired  Employment  Period), he shall not, without the written consent of the
Bank,  become an  officer,  employee,  consultant,  director  or  trustee of any
savings bank,  savings and loan  association,  savings and loan holding company,
bank or bank holding company,  or any direct or indirect subsidiary or affiliate
of any such  entity,  that entails  working  within any county in which the Bank
maintains an office; provided,  however, that this section 13 shall not apply if
the  Executive's  employment is terminated  for the reasons set forth in section
9(a).

     SECTION 14. CONFIDENTIALITY.

     Unless he obtains  the prior  written  consent of the Bank,  the  Executive
shall keep confidential and shall refrain from using for the benefit of himself,
or any person or entity  other than the Bank or any entity which is a subsidiary
of the Bank or of which  the Bank is a  subsidiary,  any  material  document  or
information  obtained from the Bank, or from its parent or subsidiaries,  in the
course  of  his  employment  with  any  of  them  concerning  their  properties,
operations  or  business   (unless  such  document  or  information  is  readily
ascertainable  from  public or  published  information  or trade  sources or has
otherwise  been made  available to the public through no fault of his own) until
the same  ceases to be  material  (or becomes so  ascertainable  or  available);
provided,  however, that nothing in this section 14 shall prevent the Executive,
with  or  without  the  Bank's  consent,  from  participating  in or  disclosing
documents or  information  in  connection  with any  judicial or  administrative
investigation,  inquiry or proceeding to the extent that such  participation  or
disclosure is required under applicable law.

     SECTION 15. SOLICITATION.

     The Executive  hereby  covenants and agrees that,  for a period of one year
following his termination of employment with the Bank, he shall not, without the
written consent of the Bank, either directly or indirectly:

                  (a)  solicit,  offer  employment  to, or take any other action
         intended,  or that a  reasonable  person  acting in like  circumstances
         would expect,  to have the effect of causing any officer or employee of
         the Bank or any of its  subsidiaries  or  affiliates  to terminate  his
         employment and accept  employment or become affiliated with, or provide
         services for  compensation  in any capacity  whatsoever to, any savings
         bank, savings and loan association, bank, bank holding company, savings
         and loan holding company,  or other institution engaged in the business
         of  accepting  deposits,  making  loans or doing  business  within  the
         counties specified in section 13;


                                       12

<PAGE>



                  (b) provide any  information,  advice or  recommendation  with
         respect to any such  officer or employee of any savings  bank,  savings
         and loan  association,  bank,  bank holding  company,  savings and loan
         holding  company,  or other  institution  engaged  in the  business  of
         accepting deposits,  making loans or doing business within the counties
         specified in section 13, that is intended,  or that a reasonable person
         acting  in like  circumstances  would  expect,  to have the  effect  of
         causing any officer or employee of the Bank or any of its  subsidiaries
         or  affiliates  to terminate his  employment  and accept  employment or
         become  affiliated  with, or provide  services for  compensation in any
         capacity whatsoever to, any savings bank, savings and loan association,
         bank, bank holding company,  savings and loan holding company, or other
         institution engaged in the business of accepting deposits, making loans
         or doing business within the counties specified in section 13;

                  (c) solicit, provide any information, advice or recommendation
         or take any other action intended,  or that a reasonable  person acting
         in like  circumstances  would expect, to have the effect of causing any
         customer of the Bank to  terminate an existing  business or  commercial
         relationship with the Bank.

     SECTION 16. NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.

     The  termination  of the  Executive's  employment  during  the term of this
Agreement or thereafter,  whether by the Bank or by the Executive, shall have no
effect on the rights and  obligations  of the  parties  hereto  under the Bank's
qualified or non-qualified retirement,  pension, savings, thrift, profit-sharing
or stock bonus plans, group life, health (including hospitalization, medical and
major medical),  dental,  accident and long term  disability  insurance plans or
such  other  employee  benefit  plans  or  programs,  or  compensation  plans or
programs,  as may be maintained by, or cover employees of, the Bank from time to
time;  provided,  however,  that  nothing in this  Agreement  shall be deemed to
duplicate any  compensation  or benefits  provided under any agreement,  plan or
program  covering the Executive to which the Bank is a party and any duplicative
amount payable under any such agreement,  plan or program shall be applied as an
offset to reduce the amounts otherwise payable hereunder.

     SECTION 17. SUCCESSORS AND ASSIGNS.

     This  Agreement  will  inure  to the  benefit  of and be  binding  upon the
Executive, his legal representatives and testate or intestate distributees,  and
the Bank and its  successors  and assigns,  including any successor by merger or
consolidation or a statutory receiver or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Bank may be
sold or otherwise transferred.  Failure of the Bank to obtain from any successor
its express written assumption of the Bank's  obligations  hereunder at least 60
days in advance of the scheduled  effective date of any such succession shall be
deemed a material breach of this Agreement.

     SECTION 18. NOTICES.

     Any  communication  required or permitted to be given under this Agreement,
including any notice, direction, designation, consent, instruction, objection or
waiver, shall be in

                                       13

<PAGE>



writing  and shall be deemed to have been given at such time as it is  delivered
personally, or five days after mailing if mailed, postage prepaid, by registered
or certified  mail,  return  receipt  requested,  addressed to such party at the
address  listed below or at such other  address as one such party may by written
notice specify to the other party:

                  If to the Executive:

                  Harry L. Robinson
                  At the address last appearing
                  on the personnel records of
                  the Executive

                  If to the Bank:

                  Cohoes Savings Bank
                  75 Remsen Street
                  Cohoes, New York 12047
                  Attention: President

                  with a copy to:

                  Silver, Freedman & Taff, L.L.P.
                  1100 New York Avenue
                  Washington, D.C.  20005-3934

                  Attention:  Robert L. Freedman, P.C.

     SECTION 19. INDEMNIFICATION FOR ATTORNEYS' FEES.

                  (a) The Bank shall  indemnify,  hold  harmless  and defend the
Executive against reasonable costs, including legal fees and expenses,  incurred
by him in  connection  with or arising out of any action,  suit or proceeding in
which he may be involved,  as a result of his efforts,  in good faith, to defend
or enforce the terms of this  Agreement.  For  purposes of this  Agreement,  any
settlement  agreement which provides for payment of any amounts in settlement of
the Bank's obligations hereunder shall be conclusive evidence of the Executive's
entitlement to indemnification  hereunder, and any such indemnification payments
shall be in addition to amounts payable  pursuant to such settlement  agreement,
unless such settlement agreement expressly provides otherwise.

                  (b) The Bank's obligation to make the payments provided for in
this Agreement and otherwise to perform its  obligations  hereunder shall not be
affected by any set-off, counterclaim, recoupment, defense or other claim, right
or action which the Bank may have against the  Executive or others.  In no event
shall the  Executive  be obligated  to seek other  employment  or take any other
action by way of mitigation of the amounts payable to the Executive under any of
the provisions of this Agreement,  and such amounts shall not be reduced whether
or not the Executive  obtains other  employment.  Unless it is determined that a
claim made by the Executive was either frivolous or

                                       14

<PAGE>



made in bad  faith,  the Bank  agrees  to pay as  incurred,  to the full  extent
permitted by law, all legal fees and expenses which the Executive may reasonably
incur as a result of or in connection with his  consultation  with legal counsel
or arising out of any action,  suit,  proceeding or contest  (regardless  of the
outcome  thereof) by the Bank, the Executive or others regarding the validity or
enforceability  of, or liability  under,  any provision of this Agreement or any
guarantee of  performance  thereof  (including as a result of any contest by the
Executive about the amount of any payment pursuant to this  Agreement),  plus in
each case  interest  on any  delayed  payment  at the  applicable  Federal  rate
provided for in section  7872(f)(2)(A)  of the Code.  This  section  19(b) shall
apply whether such  consultation,  action,  suit,  proceeding or contest  arises
before, on, after or as a result of a Change in Control.

     SECTION 20. SEVERABILITY.

     A  determination  that  any  provision  of this  Agreement  is  invalid  or
unenforceable  shall not  affect the  validity  or  enforceability  of any other
provision hereof.

     SECTION 21. WAIVER.

     Failure to insist upon strict  compliance with any of the terms,  covenants
or  conditions  hereof shall not be deemed a waiver of such term,  covenant,  or
condition.  A waiver of any provision of this Agreement must be made in writing,
designated as a waiver,  and signed by the party against whom its enforcement is
sought.  Any waiver or relinquishment of any right or power hereunder at any one
or more times  shall not be deemed a waiver or  relinquishment  of such right or
power at any other time or times.

     SECTION 22. COUNTERPARTS.

     This Agreement may be executed in two or more  counterparts,  each of which
shall be deemed an original,  and all of which shall constitute one and the same
Agreement.

     SECTION 23. GOVERNING LAW.

     This  Agreement  shall  be  governed  by  and  construed  and  enforced  in
accordance  with the federal  laws of the United  States and, to the extent that
federal law is  inapplicable,  in  accordance  with the laws of the State of New
York  applicable to contracts  entered into and to be performed  entirely within
the State of New York.

     SECTION 24. HEADINGS AND CONSTRUCTION.

     The headings of sections in this Agreement are for convenience of reference
only and are not intended to qualify the meaning of any section.  Any  reference
to a section number shall refer to a section of this Agreement, unless otherwise
stated.

                                       15

<PAGE>



     SECTION 25. ENTIRE AGREEMENT; MODIFICATIONS.

     This instrument  contains the entire  agreement of the parties  relating to
the subject  matter  hereof,  and  supersedes  in its entirety any and all prior
agreements,  understandings  or  representations  relating to the subject matter
hereof. No modifications of this Agreement shall be valid unless made in writing
and signed by the parties hereto.

     SECTION 26. NON-DUPLICATION.

     In the event that the Executive  shall perform  services for the Company or
any other direct or indirect subsidiary or affiliate of the Bank, it is intended
that any  compensation  or  benefits  provided  to the  Executive  by such other
employer shall not duplicate the  compensation  or benefits  provided under this
Agreement.  The  compensation and benefits payable under this Agreement shall be
reduced to the extent necessary to effectuate this intention.

     SECTION 27. REQUIRED REGULATORY PROVISIONS.

     Notwithstanding  anything herein contained to the contrary, any payments to
the Executive by the Bank, whether pursuant to this Agreement or otherwise,  are
subject to and  conditioned  upon their  compliance  with  section  18(k) of the
Federal Deposit  Insurance Act, 12 U.S.C.  Section 1828(k),  and any regulations
promulgated thereunder.

                                       16

<PAGE>



     IN WITNESS  WHEREOF,  the Bank has caused this Agreement to be executed and
the Executive has hereunto set his hand,  all as of the day and year first above
written.



                                        ----------------------------------------
                                        EXECUTIVE



ATTEST:                                 COHOES SAVINGS BANK

By_____________________________         By____________________________________
   ____________________                    Name:
   ____________________________            Its:


                                       17

<PAGE>



[Seal]


STATE OF NEW YORK                          )
                                           ) ss.:
COUNTY OF __________                       )

                  On this ________ day of ____________________,  1998, before me
personally came  _____________________,  to me known,  and known to me to be the
individual described in the foregoing  instrument,  who, being by me duly sworn,
did depose and say that he resides at the address set forth in said  instrument,
and that he signed his name to the foregoing instrument.


                                             -----------------------------------
                                             Notary Public

My commission expires:


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


                                       18

<PAGE>



STATE OF NEW YORK                          )
                                           ) ss.:
COUNTY OF __________                       )

                  On this ________ day of ____________________,  1998, before me
personally  came  ___________,  to me known,  who,  being by me duly sworn,  did
depose and say that he is the  _______________________ of _____________________,
the  _____________________  State  chartered stock savings bank described in and
which  executed  the  foregoing  instrument;  that  he  knows  the  seal of said
corporation;  that the seal affixed to said instrument is such seal; that it was
so affixed by order of the Board of Directors of said  corporation;  and that he
or she signed his name thereto by like order.


                                             -----------------------------------
                                             Notary Public
My commission expires:


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



                                       19

<PAGE>


                              EMPLOYMENT AGREEMENT


     This  EMPLOYMENT  AGREEMENT  ("Agreement")  is made and entered  into as of
___________,  1998 by and between Cohoes Savings Bank, a state-chartered savings
bank  organized  and  existing  under  the laws of the  State of New  York,  the
("Bank"), and Albert J. Picchi (the "Executive").

                              W I T N E S S E T H :

     WHEREAS,  the Executive  currently  serves as the Vice President and Senior
Loan Officer of the Bank,  and effective as of the date of this  Agreement,  the
Bank has  converted  from mutual to capital stock form and has become the wholly
owned subsidiary of Cohoes Bancorp, Inc. (the "Company"); and

     WHEREAS,  the Bank desires to assure for itself the continued  availability
of the Executive's services as provided in this Agreement; and

     WHEREAS,  the  Executive  is willing to  continue  to serve the Bank on the
terms and conditions hereinafter set forth;

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
and conditions hereinafter set forth, the Bank and the Executive hereby agree as
follows:

     SECTION 1. EMPLOYMENT.

     The Bank  agrees to  continue to employ the  Executive,  and the  Executive
hereby agrees to such continued employment, during the period and upon the terms
and conditions set forth in this Agreement.

     SECTION 2. EMPLOYMENT PERIOD; REMAINING UNEXPIRED EMPLOYMENT PERIOD.

   
                  (a) The terms and  conditions of this  Agreement  shall be and
remain in effect during the period of employment  established under this section
2 ("Employment  Period").  The Employment Period shall be for an initial term of
two years  beginning  on the date of this  Agreement  and  ending on the  second
anniversary  date  of this  Agreement,  plus  such  extensions,  if any,  as are
provided pursuant to section 2(b).

                  (b) Except as provided in Section 2(c), beginning on the first
anniversary of the date of this Agreement,  and on each anniversary  thereafter,
the  term of this  Agreement  shall  be  extended  for a  period  of one year in
addition to the then-remaining term, provided that neither the Executive nor the
Bank has given  notice to the other in  writing  at least 90 days  prior to such
anniversary that the term of this Agreement shall not be extended further.
    


                                        1

<PAGE>


   
For all purposes of this  Agreement,  the term "Remaining  Unexpired  Employment
Period" as of any date shall mean the period  beginning  on such date and ending
on the last day of the  Employment  Period  taking into  account any  extensions
under this section 2(b). Upon termination of the Executive's employment with the
Bank for any reason whatsoever,  any daily extensions  provided pursuant to this
section 2(b), if not theretofore discontinued, shall automatically cease.
    

                  (c) Nothing in this Agreement  shall be deemed to prohibit the
Bank  at any  time  from  terminating  the  Executive's  employment  during  the
Employment Period with or without notice for any reason; provided, however, that
the relative  rights and  obligations of the Bank and the Executive in the event
of any such termination shall be determined under this Agreement.

     SECTION 3. DUTIES.

     The Executive  shall serve as Vice President and Senior Loan Officer of the
Bank, having such power, authority and responsibility and performing such duties
as are  prescribed  by or under the  By-Laws of the Bank and as are  customarily
associated with such position. The Executive shall devote his full business time
and attention (other than during weekends,  holidays, approved vacation periods,
and  periods of illness or  approved  leaves of  absence)  to the  business  and
affairs of the Bank and shall use his best  efforts to advance the  interests of
the Bank.

     SECTION 4. CASH COMPENSATION.

     In  consideration  for  the  services  to  be  rendered  by  the  Executive
hereunder,  the Bank shall pay to him a salary equal to the base salary from the
Bank in effect on the date of this Agreement.  The  Executive's  salary shall be
payable  in  approximately  equal  installments  in  accordance  with the Bank's
customary  payroll  practices  for senior  officers.  The Board shall review the
Executive's  annual rate of salary at such times during the Employment Period as
it deems appropriate, but not less frequently than once every twelve months, and
may, in its discretion,  approve an increase therein. In addition to salary, the
Executive  may  receive  other  cash  compensation  from the  Bank for  services
hereunder at such times, in such amounts and on such terms and conditions as the
Board may determine from time to time.

     SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

     During the Employment Period, the Executive shall be treated as an employee
of the Bank and shall be entitled to participate  in and receive  benefits under
any  and  all  qualified  or   non-qualified   retirement,   pension,   savings,
profit-sharing  or stock bonus plans, any and all group life,  health (including
hospitalization,  medical and major  medical),  dental,  accident  and long term
disability  insurance  plans,  and any other employee  benefit and  compensation
plans  (including,  but not  limited  to, any  incentive  compensation  plans or
programs, stock option and appreciation rights plans and restricted stock plans)
as may from time to time be maintained  by, or cover  employees of, the Bank, in
accordance  with the terms and  conditions  of such  employee  benefit plans and
programs and  compensation  plans and programs  and  consistent  with the Bank's
customary practices. In

                                        2

<PAGE>



addition,  the Executive  shall be entitled to receive such  perquisites  as are
customary for an individual  employed in the  Executive's  position in a firm of
the size and nature of the Bank.

     SECTION 6. INDEMNIFICATION AND INSURANCE.

                  (a) During the Employment Period and for a period of six years
thereafter,  the Bank shall cause the Executive to be covered by and named as an
insured  under any policy or contract of insurance  obtained by it to insure its
directors  and  officers  against  personal  liability  for acts or omissions in
connection  with  service as an officer  or  director  of the Bank or service in
other  capacities  at the  request of the Bank.  The  coverage  provided  to the
Executive  pursuant to this section 6 shall be of the same scope and on the same
terms and  conditions  as the  coverage (if any)  provided to other  officers or
directors of the Bank.

                  (b) To the maximum  extent  permitted  under  applicable  law,
during the Employment Period and for a period of six years thereafter,  the Bank
shall  indemnify  the  Executive  against and hold him harmless  from any costs,
liabilities,  losses  and  exposures  to the  fullest  extent  and  on the  most
favorable  terms and conditions that similar  indemnification  is offered to any
director or officer of the Bank or any subsidiary or affiliate thereof.

     SECTION 7. OUTSIDE ACTIVITIES.

     The  Executive  may serve as a member of the  boards of  directors  of such
business,  community and charitable  organizations  as he may disclose to and as
may  be  approved  by the  Board  (which  approval  shall  not  be  unreasonably
withheld);  provided,  however, that such service shall not materially interfere
with the performance of his duties under this Agreement.  The Executive may also
engage in personal  business and investment  activities  which do not materially
interfere with the performance of his duties hereunder;  provided, however, that
such  activities are not  prohibited  under any code of conduct or investment or
securities  trading policy  established by the Bank and generally  applicable to
all similarly situated Executives.  If the Executive is discharged or suspended,
or is subject to any  regulatory  prohibition  or  restriction  with  respect to
participation  in the  affairs  of the  Company,  he shall  continue  to perform
services for the Bank in accordance  with this  Agreement but shall not directly
or indirectly  provide  services to or participate in the affairs of the Company
in a manner  inconsistent  with the terms of such discharge or suspension or any
applicable regulatory order.


                                        3

<PAGE>



     SECTION 8. WORKING FACILITIES AND EXPENSES.

     The  Executive's  principal  place of  employment  shall  be at the  Bank's
executive offices located in Cohoes,  New York, or at such other location within
50 miles of the address at which the Bank shall maintain its principal executive
offices,  or at such other  location as the Bank and the  Executive may mutually
agree upon.  The Bank shall  provide the  Executive  at his  principal  place of
employment  with a  private  office,  secretarial  services  and  other  support
services and facilities  suitable to his position with the Bank and necessary or
appropriate in connection with the performance of his assigned duties under this
Agreement. The Bank shall reimburse the Executive for his ordinary and necessary
business expenses,  including,  without  limitation,  the Executive's travel and
entertainment expenses incurred in connection with the performance of his duties
under this Agreement,  in each case upon presentation to the Bank of an itemized
account of such expenses in such form as the Bank may reasonably require.

     SECTION 9. TERMINATION OF EMPLOYMENT WITH BENEFITS.

                  (a) The Executive shall be entitled to the benefits  described
in section 9(b) in the event that:

                    (i) his  employment  with the  Bank  terminates  during  the
               Employment  Period  as a  result  of  the  Executive's  voluntary
               resignation within 90 days following:

                         (A) the  failure of the Board to appoint or  re-appoint
                    or elect or re-elect the  Executive to the position with the
                    Bank stated in section 3 of this Agreement (or a more senior
                    office);

                         (B) if the  Executive  is a member  of the  Board,  the
                    failure of the shareholders of the Bank to elect or re-elect
                    the  Executive  to the Board or the failure of the Board (or
                    the nominating  committee thereof) to nominate the Executive
                    for such election or re-election;

                         (C) the  expiration  of a 30-day  period  following the
                    date on which the Executive gives written notice to the Bank
                    of its material failure,  whether by amendment of the Bank's
                    Restated  Organization  Certificate,   the  Bank's  By-Laws,
                    action of the Board or the Bank's shareholders or otherwise,
                    to  vest  in  the  Executive  the  functions,   duties,   or
                    responsibilities  prescribed in section 3 of this Agreement,
                    unless,  during  such  30-day  period,  the Bank  cures such
                    failure;

                         (D) the  expiration  of a 30-day  period  following the
                    date on which the Executive gives written notice to the Bank
                    of its  material  breach of any term,  condition or covenant
                    contained in this Agreement (including,  without limitation,
                    any  reduction  of the  Executive's  rate of base  salary in
                    effect  from  time to time and any  change  in the terms and
                    conditions of any  compensation  or benefit program in which
                    the Executive  participates  which,  either  individually or
                    together with other changes,  has a material  adverse effect
                    on the aggregate value of his total  compensation  package),
                    unless,  during  such  30-day  period,  the Bank  cures such
                    failure; or

                                        4

<PAGE>



                         (E) a  change  in the  Executive's  principal  place of
                    employment  for a  distance  in excess of 50 miles  from the
                    Bank's principal office in Cohoes, New York; or

                         (F)  the  liquidation,   dissolution,   bankruptcy,  or
                    insolvency of the Bank, the Bank or any of their  respective
                    subsidiaries or affiliates; or

                    (ii) the Executive's  employment with the Bank is terminated
               by the Bank  during the  Employment  Period for any reason  other
               than for "cause," as provided in section 10(a).

                  (b) Upon the  occurrence  of any of the  events  described  in
section 9(a) of this Agreement,  the Bank shall pay and provide to the Executive
(or, in the event of his death, to his estate):

                    (i)  his  earned  but  unpaid  salary  (including,   without
               limitation, all items which constitute wages under applicable law
               and the payment of which is not  otherwise  provided  for in this
               section 9(b)) as of the date of the termination of his employment
               with the  Bank,  such  payment  to be made at the time and in the
               manner  prescribed by law  applicable to the payment of wages but
               in no event later than 30 days after termination of employment;

                    (ii) the  benefits,  if any,  to which he is  entitled  as a
               former employee under the employee benefit plans and programs and
               compensation plans and programs maintained for the benefit of the
               Bank's officers and employees;

                    (iii)    continued    group    life,    health    (including
               hospitalization, medical and major medical), dental, accident and
               long term  disability  insurance  benefits,  in  addition to that
               provided  pursuant  to section  9(b)(ii),  and after  taking into
               account the coverage provided by any subsequent employer,  if and
               to the extent  necessary  to provide for the  Executive,  for the
               Remaining Unexpired Employment Period, coverage equivalent to the
               coverage  to which he would have been  entitled  under such plans
               (as in effect on the date of his termination of  employment),  if
               he had  continued  working  for the  Bank  during  the  Remaining
               Unexpired  Employment Period at the highest annual rate of salary
               achieved during the Employment Period;

                    (iv) within 30 days following the Executive's termination of
               employment with the Bank, a lump sum payment,  in an amount equal
               to the  present  value of the salary  (excluding  any  additional
               payments  made  to  the  Executive  in  lieu  of  the  use  of an
               automobile)  that  the  Executive  would  have  earned  if he had
               continued  working  for the Bank during the  Remaining  Unexpired
               Employment  Period at the highest annual rate of salary  achieved
               during the Employment  Period,  where such present value is to be
               determined   using  a  discount  rate  equal  to  the  applicable
               short-term  federal rate prescribed  under section 1274(d) of the
               Internal   Revenue  Code  of  1986,   as  amended  (the  "Code"),
               compounded  using the compounding  periods  corresponding  to the
               Bank's regular payroll periods for its officers, such lump sum to
               be paid in lieu of all  other  payments  of salary  provided  for
               under this Agreement in respect of the period  following any such
               termination;


                                        5

<PAGE>



                    (v) within 30 days following the Executive's  termination of
               employment  with the Bank,  a lump sum payment in an amount equal
               to the present value of the additional employer  contributions to
               which he would have been entitled  under the Cohoes  Savings Bank
               401(k) Savings and  Profit-Sharing  Plan, the Cohoes Savings Bank
               Employee   Stock   Ownership  Plan  (together  with  the  defined
               contribution  portion of the Benefit  Restoration  Plan of Cohoes
               Bancorp,  Inc.  or any other  supplemental  defined  contribution
               plan) and any and all other qualified and  non-qualified  defined
               contribution  plans maintained by, or covering  employees of, the
               Bank as if he  were  100%  vested  thereunder  and had  continued
               working for the Bank during the  Remaining  Unexpired  Employment
               Period at the highest annual rate of salary  achieved  during the
               Employment  Period  and  making the  maximum  amount of  employee
               contributions,  if any,  required or permitted under such plan or
               plans,  such  present  value to be  determined  on the basis of a
               discount  rate,  compounded  using the  compounding  period  that
               corresponds to the frequency  with which  employer  contributions
               are made to the relevant plan, equal to the Applicable PBGC Rate;

                    (vi) within 30 days following the Executive's termination of
               employment  with the Bank,  a lump sum payment in an amount equal
               to the payments  that would have been made  (without  discounting
               for early  payment)  to the  Executive  under  any cash  bonus or
               long-term  or  short-term   cash  incentive   compensation   plan
               maintained  by,  or  covering  employees  of,  the Bank if he had
               continued  working  for the Bank during the  Remaining  Unexpired
               Employment  Period and had earned the maximum  bonus or incentive
               award in each  calendar  year  that  ends  during  the  Remaining
               Unexpired  Employment  Period,  such  payments to be equal to the
               product of:

                         (A) the maximum  percentage  rate at which an award was
                    ever  available  to  the  Executive   under  such  incentive
                    compensation plan; multiplied by

                         (B)  the  salary  that  would  have  been  paid  to the
                    Executive  during  each such  calendar  year at the  highest
                    annual rate of salary achieved during the Employment Period.

                    (vii)  at the  election  of the  Bank  made  within  30 days
               following the occurrence of the event  described in section 9(a),
               upon the  surrender of options or  appreciation  rights issued to
               the Executive under any stock option and appreciation rights plan
               or program  maintained by, or covering  employees of, the Bank, a
               lump sum payment in an amount equal to the product of:

                         (A) the excess of (I) the fair market  value of a share
                    of stock  of the same  class  as the  stock  subject  to the
                    option or appreciation  right,  determined as of the date of
                    termination of employment,  over (II) the exercise price per
                    share for such option or appreciation right, as specified in
                    or under the relevant plan or program; multiplied by

                         (B) the number of shares with respect to which  options
                    or appreciation rights are being surrendered.


                                        6

<PAGE>



               For purposes of this section  9(b)(vii),  the Executive  shall be
               deemed fully vested in all options and appreciation  rights under
               any  stock  option  or   appreciation   rights  plan  or  program
               maintained by, or covering  employees of, the Bank, even if he is
               not vested under the terms of such plan or program; and

                    (viii)  at the  election  of the Bank  made  within  30 days
               following the occurrence of the event  described in section 9(a),
               upon the surrender of any shares  awarded to the Executive  under
               any restricted  stock plan  maintained by, or covering  employees
               of,  the  Bank,  a lump sum  payment  in an  amount  equal to the
               product of:

                         (A) the  fair  market  value of a share of stock of the
                    same class of stock granted  under such plan,  determined as
                    of the date of the  Executive's  termination  of employment;
                    multiplied by

                         (B) the number of shares which are being surrendered.

               For purposes of this section  9(b)(viii),  the Executive shall be
               deemed fully vested in all shares  awarded  under any  restricted
               stock plan  maintained  by, or covering  employees  of, the Bank,
               even if he is not vested under the terms of such plan.

The Bank and the  Executive  hereby  stipulate  that the  damages  which  may be
incurred by the Executive  following any such  termination of employment are not
capable of accurate  measurement as of the date first above written and that the
payments and benefits  contemplated by this section 9(b)  constitute  reasonable
damages under the  circumstances and shall be payable without any requirement of
proof of actual damage and without regard to the Executive's efforts, if any, to
mitigate  damages.  The Bank and the  Executive  further agree that the Bank may
condition the payments and benefits (if any) due under sections 9(b)(iii), (iv),
(v) and (vi) on the  receipt  of the  Executive's  resignation  from any and all
positions  which he holds as an  officer,  director  or  committee  member  with
respect to the Bank or any of its subsidiaries or affiliates.

     SECTION 10. TERMINATION WITHOUT ADDITIONAL BANK LIABILITY.

     In the event that the Executive's  employment with the Bank shall terminate
during the Employment Period on account of:

         (a) the discharge of the Executive for "cause," which,  for purposes of
this  Agreement,  shall mean a discharge  because the Board  determines that the
Executive:  (i) has  intentionally  failed to perform his assigned  duties under
this Agreement  (including,  for these purposes,  the  Executive's  inability to
perform  such  duties  as a  result  of drug or  alcohol  dependency);  (ii) has
intentionally  engaged in dishonest or illegal  conduct in  connection  with his
performance  of services for the Bank or has been  convicted of a felony;  (iii)
has willfully  violated,  in any material  respect,  any law, rule,  regulation,
written  agreement  or  final   cease-and-desist   order  with  respect  to  his
performance  of services for the Bank, as  determined by the Board;  or (iv) has
intentionally breached the material terms of this Agreement;


                                        7

<PAGE>



         (b) the Executive's voluntary resignation from employment with the Bank
for reasons other than those specified in section 9(a)(i); or

         (c) the death of the  Executive  while  employed  by the  Bank,  or the
termination  of the  Executive's  employment  because  of "total  and  permanent
disability"  within  the  meaning of the Bank's  long-term  disability  plan for
employees; then the Bank shall have no further obligations under this Agreement,
other than the payment to the  Executive  of his earned but unpaid  salary as of
the date of the  termination  of his  employment and the provision of such other
benefits,  if any, to which he is entitled as a former employee under the Bank's
employee benefit plans and programs and compensation plans and programs.

     For  purposes of this  section 10, no act or failure to act, on the part of
the Executive, shall be considered "willful" unless it is done, or omitted to be
done,  by the  Executive  in bad faith or  without  reasonable  belief  that the
Executive's  action or omission was in the best  interests of the Bank. Any act,
or failure to act,  based upon  authority  given  pursuant to a resolution  duly
adopted by the Board or based upon the  written  advice of counsel  for the Bank
shall  be  conclusively  presumed  to be done,  or  omitted  to be done,  by the
Executive in good faith and in the best  interests of the Bank. The cessation of
employment  of the  Executive  shall not be deemed to be for "cause"  within the
meaning of section 10(a) unless and until there shall have been delivered to the
Executive  a copy  of a  resolution  duly  adopted  by the  affirmative  vote of
three-fourths  of the members of the Board at a meeting of the Board  called and
held for such purpose (after  reasonable notice is provided to the Executive and
the Executive is given an opportunity, together with counsel, to be heard before
the Board),  finding that, in the good faith opinion of the Board, the Executive
is guilty of the conduct  described in section 10(a) above,  and  specifying the
particulars thereof in detail.

     SECTION 11. COVENANT NOT TO COMPETE.

     The  Executive  hereby  covenants  and  agrees  that,  in the  event of his
termination  of  employment  with  the  Bank  prior  to  the  expiration  of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  his
termination  of  employment  with  the Bank  (or,  if  less,  for the  Remaining
Unexpired  Employment  Period), he shall not, without the written consent of the
Bank,  become an  officer,  employee,  consultant,  director  or  trustee of any
savings bank,  savings and loan  association,  savings and loan holding company,
bank or bank holding company,  or any direct or indirect subsidiary or affiliate
of any such  entity,  that entails  working  within any county in which the Bank
maintains an office; provided,  however, that this section 11 shall not apply if
the  Executive's  employment is terminated  for the reasons set forth in section
9(a).

     SECTION 12. CONFIDENTIALITY.

     Unless he obtains  the prior  written  consent of the Bank,  the  Executive
shall keep confidential and shall refrain from using for the benefit of himself,
or any person or entity  other than the Bank or any entity which is a subsidiary
of the Bank or of which  the Bank is a  subsidiary,  any  material  document  or
information  obtained from the Bank, or from its parent or subsidiaries,  in the
course  of  his  employment  with  any  of  them  concerning  their  properties,
operations  or  business   (unless  such  document  or  information  is  readily
ascertainable from public or published information

                                        8

<PAGE>



or trade sources or has otherwise  been made  available to the public through no
fault  of his  own)  until  the  same  ceases  to be  material  (or  becomes  so
ascertainable or available);  provided, however, that nothing in this section 12
shall  prevent  the  Executive,   with  or  without  the  Bank's  consent,  from
participating  in or disclosing  documents or information in connection with any
judicial or  administrative  investigation,  inquiry or proceeding to the extent
that such participation or disclosure is required under applicable law.

     SECTION 13. SOLICITATION.

     The Executive  hereby  covenants and agrees that,  for a period of one year
following his termination of employment with the Bank, he shall not, without the
written consent of the Bank, either directly or indirectly:

                  (a)  solicit,  offer  employment  to, or take any other action
         intended,  or that a  reasonable  person  acting in like  circumstances
         would expect,  to have the effect of causing any officer or employee of
         the Bank or any of its  subsidiaries  or  affiliates  to terminate  his
         employment and accept  employment or become affiliated with, or provide
         services for  compensation  in any capacity  whatsoever to, any savings
         bank, savings and loan association, bank, bank holding company, savings
         and loan holding company,  or other institution engaged in the business
         of  accepting  deposits,  making  loans or doing  business  within  the
         counties specified in section 11;

                  (b) provide any  information,  advice or  recommendation  with
         respect to any such  officer or employee of any savings  bank,  savings
         and loan  association,  bank,  bank holding  company,  savings and loan
         holding  company,  or other  institution  engaged  in the  business  of
         accepting deposits,  making loans or doing business within the counties
         specified in section 11, that is intended,  or that a reasonable person
         acting  in like  circumstances  would  expect,  to have the  effect  of
         causing any officer or employee of the Bank or any of its  subsidiaries
         or  affiliates  to terminate his  employment  and accept  employment or
         become  affiliated  with, or provide  services for  compensation in any
         capacity whatsoever to, any savings bank, savings and loan association,
         bank, bank holding company,  savings and loan holding company, or other
         institution engaged in the business of accepting deposits, making loans
         or doing business within the counties specified in section 11;

                  (c) solicit, provide any information, advice or recommendation
         or take any other action intended,  or that a reasonable  person acting
         in like  circumstances  would expect, to have the effect of causing any
         customer of the Bank to  terminate an existing  business or  commercial
         relationship with the Bank.

     SECTION 14. NO EFFECT ON EMPLOYEE BENEFIT PLANS OR PROGRAMS.

     The  termination  of the  Executive's  employment  during  the term of this
Agreement or thereafter,  whether by the Bank or by the Executive, shall have no
effect on the rights and  obligations  of the  parties  hereto  under the Bank's
qualified or non-qualified retirement,  pension, savings, thrift, profit-sharing
or stock bonus plans, group life, health (including hospitalization,

                                        9

<PAGE>



medical and major medical),  dental, accident and long term disability insurance
plans or such other employee benefit plans or programs, or compensation plans or
programs,  as may be maintained by, or cover employees of, the Bank from time to
time;  provided,  however,  that  nothing in this  Agreement  shall be deemed to
duplicate any  compensation  or benefits  provided under any agreement,  plan or
program  covering the Executive to which the Bank is a party and any duplicative
amount payable under any such agreement,  plan or program shall be applied as an
offset to reduce the amounts otherwise payable hereunder.

     SECTION 15. SUCCESSORS AND ASSIGNS.

     This  Agreement  will  inure  to the  benefit  of and be  binding  upon the
Executive, his legal representatives and testate or intestate distributees,  and
the Bank and its  successors  and assigns,  including any successor by merger or
consolidation or a statutory receiver or any other person or firm or corporation
to which all or substantially  all of the assets and business of the Bank may be
sold or otherwise transferred.  Failure of the Bank to obtain from any successor
its express written assumption of the Bank's  obligations  hereunder at least 60
days in advance of the scheduled  effective date of any such succession shall be
deemed a material breach of this Agreement.

     SECTION 16. NOTICES.

     Any  communication  required or permitted to be given under this Agreement,
including any notice, direction, designation, consent, instruction, objection or
waiver,  shall be in writing and shall be deemed to have been given at such time
as it is delivered  personally,  or five days after  mailing if mailed,  postage
prepaid, by registered or certified mail, return receipt requested, addressed to
such party at the  address  listed  below or at such  other  address as one such
party may by written notice specify to the other party:

                  If to the Executive:

                  Albert J. Picchi
                  At the address last appearing
                  on the personnel records of
                  the Executive

                  If to the Bank:

                  75 Remsen Street
                  Cohoes, New York 12047
                  Attention: President

                  with a copy to:

                  Silver, Freedman & Taff, L.L.P.
                  1100 New York Avenue
                  Washington, D.C.  20005-3934

                  Attention:  Robert L. Freedman, P.C.


                                       10

<PAGE>



     SECTION 17. INDEMNIFICATION FOR ATTORNEYS' FEES.

                  (a) The Bank shall indemnify, hold  harmless  and  defend  the
Executive against reasonable costs, including legal fees and expenses,  incurred
by him in  connection  with or arising out of any action,  suit or proceeding in
which he may be involved,  as a result of his efforts,  in good faith, to defend
or enforce the terms of this  Agreement.  For  purposes of this  Agreement,  any
settlement  agreement which provides for payment of any amounts in settlement of
the Bank's obligations hereunder shall be conclusive evidence of the Executive's
entitlement to indemnification  hereunder, and any such indemnification payments
shall be in addition to amounts payable  pursuant to such settlement  agreement,
unless such settlement agreement expressly provides otherwise.

                  (b) The Bank's obligation to make the payments provided for in
this Agreement and otherwise to perform its  obligations  hereunder shall not be
affected by any set-off, counterclaim, recoupment, defense or other claim, right
or action which the Bank may have against the  Executive or others.  In no event
shall the  Executive  be obligated  to seek other  employment  or take any other
action by way of mitigation of the amounts payable to the Executive under any of
the provisions of this Agreement,  and such amounts shall not be reduced whether
or not the Executive  obtains other  employment.  Unless it is determined that a
claim made by the Executive was either  frivolous or made in bad faith, the Bank
agrees to pay as incurred,  to the full extent  permitted by law, all legal fees
and  expenses  which the  Executive  may  reasonably  incur as a result of or in
connection  with his  consultation  with legal  counsel  or  arising  out of any
action,  suit,  proceeding or contest (regardless of the outcome thereof) by the
Bank, the Executive or others  regarding the validity or  enforceability  of, or
liability under, any provision of this Agreement or any guarantee of performance
thereof  (including as a result of any contest by the Executive about the amount
of any payment  pursuant to this  Agreement),  plus in each case interest on any
delayed  payment  at  the  applicable  Federal  rate  provided  for  in  section
7872(f)(2)(A) of the Code.

     SECTION 18. SEVERABILITY.

     A  determination  that  any  provision  of this  Agreement  is  invalid  or
unenforceable  shall not  affect the  validity  or  enforceability  of any other
provision hereof.

     SECTION 19. WAIVER.

     Failure to insist upon strict  compliance with any of the terms,  covenants
or  conditions  hereof shall not be deemed a waiver of such term,  covenant,  or
condition.  A waiver of any provision of this Agreement must be made in writing,
designated as a waiver,  and signed by the party against whom its enforcement is
sought.  Any waiver or relinquishment of any right or power hereunder at any one
or more times  shall not be deemed a waiver or  relinquishment  of such right or
power at any other time or times.

     SECTION 20. COUNTERPARTS.

     This Agreement may be executed in two or more  counterparts,  each of which
shall be deemed an original,  and all of which shall constitute one and the same
Agreement.

                                       11

<PAGE>



     SECTION 21. GOVERNING LAW.

     This  Agreement  shall  be  governed  by  and  construed  and  enforced  in
accordance  with the federal  laws of the United  States and, to the extent that
federal law is  inapplicable,  in  accordance  with the laws of the State of New
York  applicable to contracts  entered into and to be performed  entirely within
the State of New York.

     SECTION 22. HEADINGS AND CONSTRUCTION.

     The headings of sections in this Agreement are for convenience of reference
only and are not intended to qualify the meaning of any section.  Any  reference
to a section number shall refer to a section of this Agreement, unless otherwise
stated.

     SECTION 23. ENTIRE AGREEMENT; MODIFICATIONS.

     This instrument  contains the entire  agreement of the parties  relating to
the subject  matter  hereof,  and  supersedes  in its entirety any and all prior
agreements,  understandings  or  representations  relating to the subject matter
hereof. No modifications of this Agreement shall be valid unless made in writing
and signed by the parties hereto.

     SECTION 24. NON-DUPLICATION.

     In the event that the Executive  shall perform  services for the Company or
any other direct or indirect subsidiary or affiliate of the Bank, it is intended
that any  compensation  or  benefits  provided  to the  Executive  by such other
employer shall not duplicate the  compensation  or benefits  provided under this
Agreement.  The  compensation and benefits payable under this Agreement shall be
reduced to the extent necessary to effectuate this intention.

     SECTION 25. REQUIRED REGULATORY PROVISIONS.

     Notwithstanding  anything herein contained to the contrary, any payments to
the Executive by the Bank, whether pursuant to this Agreement or otherwise,  are
subject to and  conditioned  upon their  compliance  with  section  18(k) of the
Federal Deposit  Insurance Act, 12 U.S.C.  Section 1828(k),  and any regulations
promulgated thereunder.



                                       12

<PAGE>



     IN WITNESS  WHEREOF,  the Bank has caused this Agreement to be executed and
the Executive has hereunto set his hand,  all as of the day and year first above
written.



                                        ----------------------------------------
                                        EXECUTIVE



ATTEST:                                 COHOES SAVINGS BANK

By_____________________________         By____________________________________

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


                                       13

<PAGE>



[Seal]


STATE OF NEW YORK                        )
                                         ) ss.:
COUNTY OF ____________                   )

                  On this ________ day of ____________________,  1998, before me
personally  came  _______________,  to me  known,  and  known  to  me to be  the
individual described in the foregoing  instrument,  who, being by me duly sworn,
did depose and say that he resides at the address set forth in said  instrument,
and that he signed his name to the foregoing instrument.


                                             -----------------------------------
                                             Notary Public

My commission expires:


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




                                       14

<PAGE>



STATE OF NEW YORK                        )
                                         ) ss.:
COUNTY OF _____________                  )

                  On this ________ day of ____________________,  1998, before me
personally came  ______________,  to me known,  who, being by me duly sworn, did
depose and say that he is the  ___________________  of Cohoes  Savings Bank, the
state chartered stock savings bank described in and which executed the foregoing
instrument; that he knows the seal of said corporation; that the seal affixed to
said  instrument  is such seal;  that it was so affixed by order of the Board of
Directors  of said  corporation;  and that he or she signed his name  thereto by
like order.


                                             -----------------------------------
                                             Notary Public
My commission expires:


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



                                       15


                                                                    Exhibit 99.3







                               Marketing Materials

<PAGE>

                              COHOES BANCORP, INC.





                           Community Investor Meeting

                               November xx, 1998





The shares of common  stock being  offered are not savings  accounts or deposits
and are not  insured by the  Federal  Deposit  Insurance  Corporation,  the Bank
Insurance Fund or any other government agency. This is not an offer to sell or a
solicitation of an offer to buy stock. The offer is made only by the Prospectus.

<PAGE>



                             MANGEMENT OF THE BANK




o   Harry L. Robinson, President and Chief Executive Officer

o   Richard A. Ahl, Executive Vice President and Chief Financial Officer

o   Albert J. Picchi, Vice President and Senior Loan Officer


<PAGE>


                                  TOTAL ASSETS



                               [GRAPHIC OMITTED]




<PAGE>



                                    ASSET MIX



                                     Other
                                      3.4%





                                    Cash and
                                      cash
                                  equivalents
                                      2.7%





                              As of June 30, 1998





<PAGE>


                             LOANS RECEIVABLE, NET





                               [GRAPHIC OMITTED]






<PAGE>


                               LOAN PORTFOLIO MIX




                                                               Other real estate
                                                                     22.4%




One- to four-family
      62.1%




                                                   Commercial
                                                      3.6%



                                    Consumer
                                      11.9%



                              As of June 30, 1998



<PAGE>


                                 TOTAL DEPOSITS






                               [GRAPHIC OMITTED]





<PAGE>


                            TOTAL RETAINED EARNINGS






                                [GRAPHIC OMITTED]




<PAGE>


                              CAPITAL REQUIREMENTS





                               [GRAPHIC OMITTED]





<PAGE>


                  AVERAGE RETAINED EARNINGS TO AVERAGE ASSETS





                               [GRAPHIC OMITTED]




<PAGE>


                                   NET INCOME




                               [GRAPHIC OMITTED]



<PAGE>


                            RETURN ON AVERAGE ASSETS




                               [GRAPHIC OMITTED]




<PAGE>


                      RETURN ON AVERAGE RETAINED EARNINGS



                               [GRAPHIC OMITTED]



<PAGE>


                            NET INTEREST RATE SPREAD




                               [GRAPHIC OMITTED]




<PAGE>


                              NET INTEREST MARGIN




                               [GRAPHIC OMITTED]



<PAGE>


                                   BRANCH MAP



                                [GRAPHIC OMITTED]




<PAGE>


                              DEPOSIT MARKET SHARE


                                 Albany County




                                                     HC 6/97
                                     Branches       Deposits
Holding Company                      in List         ($000s)        % of List
- ---------------                      -------         -------        ---------
1  Fleet Financial Group ........          16      2,256,635          37.50
2  Keycorp ......................          28        862,526          14.33
3  Charter One Financial ........          14        817,837          13.59
4  Trustco Bank Corp of NY ......          16        752,815          12.51
5  Cohoes Savings Bank ..........           8        320,268           5.32
6  Hsbc Holdings Plc ............           9        256,572           4.26
7  Pioneer Savings Bank .........           2        205,135           3.41
8  M&T Corporation ..............           6        201,135           3.35
9  Troy Savings Bank ............           4        111,189           1.85
10 Banknorth Group Inc ..........           3         53,850           0.89
11 6 Others .....................           8        178,998           2.96
                                    ---------      ---------         ------
  Total .........................         114      6,017,550         100.00
                                    =========      =========         ======

<PAGE>


                              DEPOSIT MARKET SHARE


                               Rensselaer County



                                                     HC 6/97
                                     Branches       Deposits
Holding Company                      in List         ($000s)        % of List
- ---------------                      -------         -------        ---------


1   Troy Savings Bank ..............     3           326,501           21.80
2   Keycorp ........................     9           208,637           13.93
3   M&T Corporation ................     5           184,595           12.33
4   Hsbc Holdings Plc ..............     5           173,848           11.61
5   Trustco Bank Corp of NY ........     4           128,731            8.60
6   Charter One Financial ..........     3           117,216            7.83
7   Pioneer Savings Bank ...........     1           111,342            7.44
8   Fleet Financial Group ..........     8           105,515            7.05
9   Cohoes Savings Bank ............     2            54,658            3.65
10  Hudson City Savings Inst .......     2            47,222            3.15
11  Banknorth Group Inc. ...........     1            39,191            2.62
                                      -------      ---------          ------
     Total .........................    43         1,497,456          100.00
                                      =======      =========          ======


<PAGE>


                              DEPOSIT MARKET SHARE




                                Saratoga County




                                                     HC 6/97
                                     Branches       Deposits
Holding Company                      in List         ($000s)        % of List
- ---------------                      -------         -------        ---------
1  473 Broadway Holding ............       5         301,502          19.20
2  Fleet Financial Group ...........       5         241,444          15.37
3  Trustco Bank Corp of NY .........      10         178,264          11.35
4  Keycorp .........................       6         143,364           9.13
5  Arrow Financial Corp. ...........       4         129,291           8.23
6  Ballston Spa Bancorp Inc. .......       6         118,620           7.55
7  Hsbc Holdings Plc ...............       3          96,909           6.17
8  Charter One Financial ...........       4          96,122           6.12
9  Banknorth Group Inc. ............       3          76,278           4.86
10 Troy Savings Bank ...............       2          57,774           3.68
11 Ambanc Holding Co. ..............       4          48,703           3.10
12 Cohoes Savings Bank .............       3          46,150           2.94
13 Gloversville Fs & La ............       1          16,017           1.02
14 Pioneer Savings Bank ............       2          14,013           0.89
15 First National Bank Scotia ......       1           5,958           0.38
                                      ------       ---------         ------
     Total .........................      59       1,570,409         100.00
                                      ======       =========         ======


<PAGE>


                             DEPOSIT MAARKET SHARE



                               Schenectady County





                                                     HC 6/97
                                     Branches       Deposits
Holding Company                      in List         ($000s)        % of List
- ---------------                      -------         -------        ---------
1  Trustco Bank Corp of NY ........        12        716,554          34.15
2  Fleet Financial Group ..........         8        639,480          30.48
3  Keycorp ........................         4        169,561           8.08
4  SFS Bancorp, Inc. ..............         4        147,934           7.05
5  First National Bank Scotia .....         6        112,709           5.37
6  Pioneer Savings Bank ...........         1         86,447           4.12
7  Charter One Financial ..........         2         60,000           2.86
8  Cnb Financial Corp. ............         3         36,911           1.76
9  Troy Savings Bank ..............         1         31,192           1.49
10 Ballston Spa Bancorp Inc. ......         1         24,247           1.16
11 Hsbc Holdings Plc ..............         1         18,187           0.87
12 Cohoes Savings Bank ............         3        418,138           0.86
13 4 Others .......................         4         36,612           1.75
                                    ---------      ---------         ------
     Total .......................         50      2,097,972         100.00
                                    =========      =========         ======


<PAGE>


                                 PRO FORMA DATA




                                                                15% above
                             Minimum      Midpoint    Maximum     Maximum
                             -------      --------    -------     -------
Gross Proceeds(000s) .....   $ 59,500    $ 70,000    $ 80,500    $ 92,575
Stockholders' Equity(000s)   $104,547    $113,759    $122,972    $133,567
Book Value Per Share .....   $  17.06    $  15.78    $  14.84    $  14.01
Net Income (000s) ........   $  5,226    $  5,432    $  5,638    $  5,875
Earnings Per Share .......   $   0.93    $   0.82    $   0.74    $   0.67
Price to Book ............      58.62%      63.37%      67.39%      71.38%
Price to Earnings ........      10.75x      12.20x      13.51x      14.93x


<PAGE>


                              PREFERENCE CATEGORIES




(1)  Eligible Account Holders

(2)  Employee Stock Ownership Plan (ESOP)

(3)  Supplemental Eligible Account Holders

(4)  Residents of Local Community

(5)  General Public


<PAGE>


                       We thank you for your interest in



                              COHOES BANCORP, INC.



                         NASDAQ National Market: "XXXX"




<PAGE>

                                     [LOGO]


                          KEEFE, BRUYETTE & WOODS, INC.



November xx, 1998



To Members and Friends of Cohoes Savings Bank
- --------------------------------------------------------------------------------

Keefe,  Bruyette  &  Woods,  Inc.,  a  member  of the  National  Association  of
Securities  Dealers,  Inc.  ("NASD"),  is assisting Cohoes Savings Bank ("Cohoes
Savings" or the "Bank") in its conversion from a state-chartered  mutual savings
bank  to a  state-chartered  stock  savings  bank  (the  "Conversion")  and  the
concurrent  offering of common  shares by Cohoes  Bancorp,  Inc..  (the "Holding
Company"),  the newly formed corporation that will become the holding company of
Cohoes Savings following the Conversion.


At the request of the Holding  Company,  we are enclosing  materials  explaining
this process and your options, including an opportunity to invest in the Holding
Company's  common shares being offered to the customers of Cohoes  Savings Bank.
Please read the enclosed offering materials  carefully.  The Holding Company has
asked us to forward these  documents to you in view of certain  requirements  of
the securities laws in your state.


If you have any questions, please visit our Stock Sales Center located at 244 N.
Mohawk Street,  Cohoes,  New York or feel free to call the Stock Sales Center at
(518) 235-4000.



Very truly yours,



Keefe, Bruyette & Woods, Inc.






THE COMMON SHARES BEING OFFERED ARE NOT SAVINGS ACCOUNTS OR DEPOSITS AND ARE NOT
INSURED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION,  THE BANK INSURANCE FUND,
THE SAVINGS ASSOCIATION INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY. THIS IS
NOT AN OFFER TO SELL OR A SOLICITATION  OF AN OFFER TO BUY SHARES.  THE OFFER IS
MADE ONLY BY THE PROSPECTUS.



<PAGE>



November xx, 1998




Dear Friend:

We are pleased to announce  that  Cohoes  Savings  Bank  ("Cohoes  Savings")  is
converting from a state-chartered mutual savings bank to a state-chartered stock
savings bank (the  "Conversion").  In conjunction  with the  Conversion,  Cohoes
Bancorp, Inc., the newly-formed corporation that will become the holding company
for Cohoes Savings,  is offering  common shares in a subscription  offering (the
"Offering")  to  certain  depositors  and our  Employee  Stock  Ownership  Plan,
pursuant to a Plan of Conversion.


Because we believe you may be  interested  in learning  more about the merits of
the common shares of Cohoes Bancorp,  Inc. as an investment,  we are sending you
the following materials which describe the Offering.


     PROSPECTUS: This document provides detailed information about operations at
     Cohoes Savings and the Offering.

     QUESTIONS  AND ANSWERS:  Key  questions  and answers about the Offering are
     found in this pamphlet.

     STOCK ORDER FORM & CERTIFICATION  FORM: This form is used to purchase stock
     by returning it with your payment in the enclosed  business reply envelope.
     The deadline for ordering  stock is 12:00 noon,  Eastern  Time, on December
     xx, 1998.

As a friend  of Cohoes  Savings,  you will have the  opportunity  to buy  common
shares  directly from Cohoes  Bancorp,  Inc. in the Conversion  without paying a
commission or a fee. If you have additional  questions  regarding the Conversion
and the Offering,  please call us at (518-)  235-4000 Monday through Friday from
9:00 a.m.  to 5:00  p.m.,  or stop by the Stock  Sales  Center at 244 N.  Mohawk
Street, Cohoes, New York.

We are pleased to offer you this  opportunity  to become a shareholder of Cohoes
Bancorp, Inc.




Best regards,



Harry L. Robinson
President and Chief Executive Officer




THE COMMON SHARES BEING OFFERED ARE NOT SAVINGS ACCOUNTS OR DEPOSITS AND ARE NOT
INSURED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION,  THE BANK INSURANCE FUND,
THE SAVINGS ASSOCIATION INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY. THIS IS
NOT AN OFFER TO SELL OR A SOLICITATION  OF AN OFFER TO BUY SHARES.  THE OFFER IS
MADE ONLY BY THE PROSPECTUS.



<PAGE>


                                                               November xx, 1998



Dear Member:


We are pleased to announce  that  Cohoes  Savings  Bank  ("Cohoes  Savings")  is
converting from a state-chartered mutual savings bank to a state-chartered stock
savings bank (the  "Conversion").  In conjunction  with the  Conversion,  Cohoes
Bancorp, Inc., the newly-formed corporation that will become the holding company
for Cohoes Savings,  is offering  common shares in a subscription  offering (the
"Offering") to certain of our depositors and our Employee Stock  Ownership Plan,
pursuant to a Plan of Conversion.


To accomplish this Conversion,  we need your participation in an important vote.
Enclosed is a proxy statement  describing the Plan of Conversion and your voting
and subscription rights. Cohoes Savings' Plan of Conversion has been approved by
the Superintendent of Banks of the State of New York and now must be approved by
you. YOUR VOTE IS VERY IMPORTANT.


Enclosed, as part of the proxy materials, is your proxy card, located behind the
window of your mailing  envelope.  This proxy card should be signed and returned
to us prior to the Special Meeting to be held on December xx, 1998.  Please take
a  moment  now to sign  the  enclosed  proxy  card  and  return  it to us in the
postage-paid  envelope  provided.  FAILURE TO VOTE HAS THE SAME EFFECT AS VOTING
AGAINST THE CONVERSION.


The Board of Directors of Cohoes Savings feels that the Conversion  will offer a
number of advantages, such as an opportunity for depositors of Cohoes Savings to
become shareholders. Please remember:

     o    Your accounts at Cohoes  Savings will continue to be insured up to the
          maximum  legal  limit by the  Federal  Deposit  Insurance  Corporation
          ("FDIC").

     o    There will be no change in the balance,  interest rate, or maturity of
          any deposit accounts  because of the Conversion,  unless you choose to
          purchase shares using your account balances.

     o    Members  have a right,  but no  obligation,  to  subscribe  for common
          shares  before  they  are  offered  to  the  public.  Voting  for  the
          Conversion does not obligate you to purchase stock.

     o    Like all stock,  the common  shares issued in the Offering WILL NOT BE
          INSURED BY THE FDIC.


Enclosed  are  materials  describing  the  Offering.  We urge you to read  these
materials  carefully.  If you are  interested in purchasing the common shares of
Cohoes Bancorp,  Inc., your Stock Order Form and Certification  Form and payment
must be  received  by Cohoes  Savings  prior to 12:00  Noon,  Eastern  Time,  on
December xx, 1998.


If you have additional questions regarding the Offering, please call us at (518)
235-4000,  Monday  through  Friday from 9:00 a.m.  to 5:00 p.m.,  or stop by the
Stock Sales Center at 244 N. Mohawk Street, Cohoes, New York.



Best regards,



Harry L. Robinson
President and Chief Executive Officer




THE COMMON  SHARES BEING  OFFERED IN THIS  OFFERING ARE NOT SAVINGS  ACCOUNTS OR
DEPOSITS AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION,  THE
BANK  INSURANCE  FUND OR THE  SAVINGS  ASSOCIATION  INSURANCE  FUND OR ANY OTHER
GOVERNMENT AGENCY. THIS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO
BUY SHARES. THE OFFER WILL BE MADE ONLY BY THE PROSPECTUS.


<PAGE>


November xx, 1998


Dear Member:


We are pleased to announce  that  Cohoes  Savings  Bank  ("Cohoes  Savings")  is
converting from a state-chartered mutual savings bank to a state-chartered stock
savings bank (the  "Conversion").  In conjunction  with the  Conversion,  Cohoes
Bancorp, Inc., the newly-formed corporation that will become the holding company
for Cohoes Savings, is offering common shares in a subscription offering.


Unfortunately, Cohoes Bancorp, Inc. is unable to either offer or sell its common
shares  to you  because  the  small  number  of  eligible  subscribers  in  your
jurisdiction  makes registration or qualification of the common shares under the
securities  laws  of  your  jurisdiction  impractical,  for  reasons  of cost or
otherwise. Accordingly, this letter should not be considered an offer to sell or
a solicitation of an offer to buy the common shares of Cohoes Bancorp, Inc.


However,  as a member of Cohoes Savings,  you have the right to vote on the Plan
of Conversion at the Special Meeting of Members to be held on December xx, 1998.
Enclosed is a proxy card, a Proxy  Statement  (which  includes the Notice of the
Special Meeting), a Prospectus (which contains information incorporated into the
Proxy Statement) and a return envelope for your proxy card.


I invite you to attend  the  Special  Meeting on  December  xx,  1998.  However,
whether or not you are able to attend,  please  complete the enclosed proxy card
and return it in the enclosed envelope.




Best Regards,



Harry L. Robinson
President and Chief Executive Officer


<PAGE>


November xx, 1998


Dear Prospective Investor:


We are pleased to announce  that  Cohoes  Savings  Bank  ("Cohoes  Savings")  is
converting from a state-chartered mutual savings bank to a state-chartered stock
savings bank (the  "Conversion").  In conjunction  with the  Conversion,  Cohoes
Bancorp, Inc., the newly-formed corporation that will become the holding company
for Cohoes  Savings,  is offering  common shares in a subscription  offering and
community offering (collectively, the "Offering").


We have  enclosed the following  materials  which will help you learn more about
the merits of Cohoes Bancorp, Inc. as an investment.  Please read and review the
materials carefully.


          PROSPECTUS:   This  document  provides   detailed   information  about
          operations at Cohoes Savings and the Offering.


          QUESTIONS  AND ANSWERS:  Key  questions and answers about the Offering
          are found in this pamphlet.


          STOCK ORDER FORM &  CERTIFICATION  FORM: This form is used to purchase
          common  shares by  returning  it with  your  payment  in the  enclosed
          business reply  envelope.  The deadline for ordering  common shares is
          12:00 noon, Eastern Time, on December xx, 1998.


We invite our loyal customers and local community members to become shareholders
of Cohoes  Bancorp,  Inc..  Through the Offering you have the opportunity to buy
common shares directly from Cohoes Bancorp, Inc., without paying a commission or
a fee.


If you have  additional  questions  regarding the  Conversion  and the Offering,
please call us at (518)  235-4000,  Monday through Friday from 9:00 a.m. to 5:00
p.m.,  or stop by the Stock Sales Center at 244 N. Mohawk  Street,  Cohoes,  New
York.


Best regards,



Harry L. Robinson
President and Chief Executive Officer




THE COMMON SHARES BEING OFFERED ARE NOT SAVINGS ACCOUNTS OR DEPOSITS AND ARE NOT
INSURED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION,  THE BANK INSURANCE FUND,
THE SAVINGS ASSOCIATION INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY. THIS IS
NOT AN OFFER TO SELL OR A SOLICITATION  OF AN OFFER TO BUY SHARES.  THE OFFER IS
MADE ONLY BY THE PROSPECTUS.

<PAGE>


FACTS ABOUT CONVERSION

The Board of Directors of Cohoes  Savings Bank  ("Cohoes  Savings")  unanimously
adopted a Plan of Conversion to convert from a  state-chartered  mutual  savings
bank to a state-chartered stock savings bank (the "Conversion").

This brochure  answers some of the most  frequently  asked  questions  about the
Conversion  and about  your  opportunity  to  invest in common  shares of Cohoes
Bancorp,  Inc. (the "Holding Company"),  the newly-formed  corporation that will
become the holding company for Cohoes Savings following the Conversion.

Investment in the common shares of Cohoes Bancorp,  Inc. involves certain risks.
For a  discussion  of these  risks  and  other  factors,  including  a  complete
description  of the  offering,  investors  are  urged to read  the  accompanying
Prospectus,  especially the discussion  under the heading "Risk Factors" on page
xx.


WHY IS COHOES SAVINGS CONVERTING TO STOCK FORM?
- -----------------------------------------------

The  stock  form of  ownership  is used by  most  business  corporations  and an
increasing number of savings institutions:

o    The  stock  form  of  organization  offers  many  competitive   advantages,
     including growth opportunities and increased capital levels.

   
o    The Conversion will permit the Bank's customers, management, employees, and
     members of the local  community to become equity owners and to share in the
     future of the Company and the Bank.
    


<PAGE>


WILL THE CONVERSION AFFECT ANY OF MY DEPOSIT ACCOUNTS OR LOANS?
- ---------------------------------------------------------------

   
No. The  Conversion  will have no effect on the  balance or terms of any savings
account or loan, and your deposits will continue to be federally  insured by the
Federal Deposit Insurance  Corporation ("FDIC") to the maximum legal limit. Your
savings account is not being converted into stock.
    


WHO IS ELIGIBLE TO PURCHASE COMMON SHARES IN THE  SUBSCRIPTION  OFFERING AND THE
COMMUNITY OFFERING?
- --------------------------------------------------------------------------------

Certain past and present  depositors of Cohoes Savings and the Holding Company's
Employee  Stock  Ownership  Plan are eligible to purchase  common  shares in the
subscription offering.


HOW MANY COMMON SHARES ARE BEING OFFERED AND AT WHAT PRICE?
- -----------------------------------------------------------

Cohoes  Bancorp,  Inc. is offering up to  9,257,500  common  shares,  subject to
adjustment  as  described  in the  Prospectus,  at a price of  $10.00  per share
through the Prospectus.


HOW MANY SHARES MAY I BUY?
- --------------------------

The  minimum  order is 25 common  shares.  The  maximum  amount of shares that a
person may  purchase in any  particular  priority  category  in the  Offering is
generally  limited to 25,000  shares.  No person,  together with  associates and
persons  acting in concert with such person,  may purchase more than 1.0% of the
common shares sold in the Offering.


WILL THE COMMON SHARES BE INSURED?
- ----------------------------------

No. Like any other common shares,  the Holding  Company's common shares will not
be insured.


<PAGE>


DO MEMBERS HAVE TO BUY COMMON SHARES?
- -------------------------------------

No.  However,  the  Conversion  will  allow  depositors  of  Cohoes  Savings  an
opportunity to buy common shares and become  shareholders of the holding company
for the local financial institution with which they do business.


HOW DO I ORDER COMMON SHARES?
- -----------------------------

You  must  complete  the  enclosed  Stock  Order  Form and  Certification  Form.
Instructions  for completing  your Stock Order Form and  Certification  Form are
contained  in this  packet.  Your order must be received by 12:00 Noon,  Eastern
Time on December xx, 1998.


HOW MAY I PAY FOR MY COMMON SHARES?
- -----------------------------------

First,  you may pay for common  shares by check,  cash or money order.  Interest
will be paid by Cohoes  Savings on these funds at the  passbook  rate,  which is
currently  3.0%, from the day the  funds are received  until the  completion  or
termination of the  Conversion.  Second,  you may authorize us to withdraw funds
from your deposit  account or  certificate  of deposit at Cohoes Savings for the
amount of funds you specify for payment. You will not have access to these funds
from the day we receive  your  order  until  completion  or  termination  of the
Conversion.


CAN I PURCHASE SHARES USING FUNDS IN MY COHOES SAVINGS IRA ACCOUNT?
- -------------------------------------------------------------------

Federal  regulations  do not permit the purchase of common  shares in connection
with  the  Conversion  from  your  existing  Cohoes  Savings  IRA  account.   To
accommodate our depositors, we have made arrangements with an outside trustee to
allow  such  purchases.  Please  call our  Stock  Sales  Center  for  additional
information.


<PAGE>


WILL DIVIDENDS BE PAID ON THE COMMON SHARES?
- --------------------------------------------

The Board of Directors of the Holding  Company  intends to pay  dividends in the
future  (see page 16 of the  Prospectus).  No  decision  has been made as to the
amount or timing of such dividends, if any.


HOW WILL THE COMMON SHARES BE TRADED?
- -------------------------------------

   
The Holding  Company's  stock is expected to trade on The Nasdaq National Market
under the symbol "COHB."  However,  no assurance can be given that an active and
liquid market will develop.
    


ARE OFFICERS AND DIRECTORS OF COHOES SAVINGS PLANNING TO PURCHASE SHARES?
- -------------------------------------------------------------------------

Yes!  The  officers and  directors  of Cohoes  Savings plan to purchase,  in the
aggregate, $3,100,000 worth of shares or approximately 3.8% of the common shares
offered at the maximum of the offering range.


MUST I PAY A COMMISSION?
- ------------------------

No. You will not be charged a commission or fee on the purchase of common shares
in the Conversion.


SHOULD I VOTE TO APPROVE THE PLAN OF CONVERSION?
- ------------------------------------------------

   
Yes.  Your  "YES" vote is very  important!  A vote in favor of the Plan does not
obligate you to buy stock in the Conversion.
    


PLEASE VOTE, SIGN AND RETURN ALL PROXY CARDS!


<PAGE>


WHY DID I GET SEVERAL PROXY CARDS?
- ----------------------------------

If you have more than one account,  you could  receive more than one proxy card,
depending on the ownership structure of your accounts.


HOW MANY VOTES DO I HAVE?
- -------------------------

Your proxy  card(s)  show(s) the number of votes you have.  Every  depositor  is
entitled to cast one vote for each $100, and a proportionate fractional vote for
an amount of less than $100,  on deposit as of the  voting  record  date,  up to
1,000 votes.


MAY I VOTE IN PERSON AT THE SPECIAL MEETING?
- --------------------------------------------

Yes,  but we would  still  like you to sign and mail your  proxy  today.  If you
decide  to revoke  your  proxy you may do so at any time  before  such  proxy is
exercised by executing and  delivering a later dated proxy or by giving  written
notice of  revocation  or in person at the special  meeting.  Attendance  at the
special meeting will not, of itself, revoke a proxy.

For  Additional  Information  You May Call Our Stock Sales Center Monday through
Friday 9:00 a.m. to 5:00 p.m.


                        STOCK SALES CENTER (518) 235-4000
                              Cohoes Bancorp, Inc.
                              244 N. Mohawk Street
                             Cohoes, New York 12047


<PAGE>


- --------------------------------------------------------------------------------
                                    QUESTIONS

                                       AND


                                     ANSWERS
- --------------------------------------------------------------------------------



                              Cohoes Bancorp, Inc.





                                     [LOGO]









THE COMMON SHARES BEING OFFERED ARE NOT SAVINGS ACCOUNTS OR DEPOSITS AND ARE NOT
INSURED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION,  THE BANK INSURANCE FUND,
THE SAVINGS ASSOCIATION INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY. THIS IS
NOT AN OFFER TO SELL OR A SOLICITATION  OF AN OFFER TO BUY SHARES.  THE OFFER IS
MADE ONLY BY THE PROSPECTUS.



<PAGE>


                                   PROXY GRAM



We recently forwarded to you a proxy statement and related materials regarding a
proposal to convert  Cohoes Savings Bank from a  state-chartered  mutual savings
bank to a state -chartered stock savings bank (the "Conversion").


Your vote on our Plan of Conversion has not yet been  received.  Failure to vote
has the Same Effect as Voting Against the Conversion.


Voting for the Conversion  does not obligate you to purchase stock or affect the
terms of insurance on your accounts.


The  Board  of  Directors  unanimously   recommends  that  you  vote  "FOR"  the
Conversion.


Cohoes Savings Bank
Cohoes, New York

Harry L. Robinson
chairman and Chief Executive Officer


If you mailed the proxy,  please accept our thanks and  disregard  this request.
For further information call (518) 235-4000.



                                                                    Exhibit 99.5


                               COHOES SAVINGS BANK
                                75 Remsen Street
                           Cohoes, New York 12047-2892
                                 (518) 233-6500


                     NOTICE OF SPECIAL MEETING OF DEPOSITORS
                           To Be Held on ______, 1998


         NOTICE IS HEREBY GIVEN that a Special  Meeting of Depositors  ("Special
Meeting")   of  Cohoes   Savings   Bank  (the   "Bank")  will  be  held  at  the
_______________,  located  at  _______________,  Cohoes,  New York at _:___ p.m.
Eastern time, on ____________, 1998, to consider and vote upon approval of:

   
         The  Plan of  Conversion  ("Plan  of  Conversion"  or  "Plan")
         pursuant to which the Bank will be  converted  from a New York
         chartered  mutual savings bank to a New York  chartered  stock
         savings bank with the  concurrent  issuance and sale of all of
         the Bank's outstanding  capital stock to Cohoes Bancorp,  Inc.
         (the  "Company")  and the issuance  and sale of the  Company's
         common stock to the public;  and other  transactions  provided
         for  in the  Plan,  including  the  adoption  of the  Restated
         Organization  Certificate  and  Bylaws  of the  Bank  and  the
         establishment of the Cohoes Savings Foundation, Inc.
    

         The Board of Trustees  has fixed  _____ __,  1998 as the voting  record
date  ("Voting  Record  Date") for the  determination  of depositors of the Bank
entitled to notice of and to vote at the Special Meeting and at any postponement
or adjournment thereof. Only those depositors having aggregate deposits with the
Bank of $100 or more as of the close of business  on the Voting  Record Date are
Voting  Depositors of the Bank. Only Voting  Depositors will be entitled to vote
at the Special Meeting or any postponement or adjournment  thereof.  The Plan of
Conversion must be approved by the affirmative vote of (i) at least seventy-five
percent (75%) in amount of deposit liabilities of Voting Depositors  represented
in person or by proxy at the Special Meeting and (ii) at least a majority of the
amount of votes entitled to be cast at the Special Meeting by Voting Depositors.
If there are not  sufficient  votes for  approval of the Plan at the time of the
Special  Meeting,  the Special  Meeting may be  postponed or adjourned to permit
further solicitation of proxies.

         Whether  or not  you  plan  to  attend  the  Special  Meeting,  you are
requested to sign,  date and return the enclosed proxy card(s)  without delay in
the enclosed  postage-paid  envelope  marked "Proxy  Return" to ensure that your
vote will be counted even if you are unable to attend.



                                          By Order of the Board of Trustees


                                          ---------------------------------
                                          Secretary
Cohoes, New York
___________, 1998


<PAGE>



                               COHOES SAVINGS BANK
                                75 Remsen Street
                           Cohoes, New York 12047-2892
                                 (518) 233-6500

                                 PROXY STATEMENT
                                     FOR THE
                    SPECIAL MEETING OF DEPOSITORS OF THE BANK
                          To Be Held On _________, 1998

THE  SUPERINTENDENT  OF BANKS OF THE STATE OF NEW YORK HAS  APPROVED THE PLAN OF
CONVERSION  SUBJECT TO THE  APPROVAL  OF THE BANK'S  VOTING  DEPOSITORS  AND THE
SATISFACTION  OF CERTAIN  OTHER  CONDITIONS.  HOWEVER,  SUCH  APPROVAL  DOES NOT
CONSTITUTE A  RECOMMENDATION  OR  ENDORSEMENT  OF THE PLAN OF  CONVERSION BY THE
SUPERINTENDENT.

Purpose of the Special Meeting

   
         This Proxy  Statement,  together with the Prospectus of Cohoes Bancorp,
Inc. (the "Company") attached hereto, constitutes the Proxy Statement for and is
being  furnished  to Voting  Depositors  of Cohoes  Savings Bank (the "Bank") in
connection with the solicitation by the Board of Trustees of the Bank of proxies
to be voted at the  Special  Meeting  of  Depositors  of the Bank (the  "Special
Meeting")  to be held on _____ __,  1998 at the  ______________________________,
located at __ __________,  ______,  New York, at _:__ _.m., Eastern time, and at
any postponement or adjournment  thereof.  The Special Meeting is being held for
the purpose of  considering  and voting upon  approval of the Plan of Conversion
(the  "Plan"  or "Plan of  Conversion"),  pursuant  to  which  the Bank  will be
converted from a New York chartered  mutual savings bank to a New York chartered
stock savings bank (the "Conversion")  with the concurrent  issuance and sale of
all of the Bank's outstanding  capital stock to the Company and the issuance and
sale of the Company's common stock, par value $0.01 per share to the public; and
other  transactions  contemplated by and provided for in the Plan of Conversion,
including the adoption of the Restated  Organization  Certificate  and Bylaws of
the Bank and the  establishment  of the Cohoes  Savings  Foundation,  Inc.  (the
"Foundation")  which will be funded with an amount of the Company's common stock
equal to 3% of the Company's common stock issued in the Conversion.
    

         Voting for or against  approval  of the Plan of  Conversion  includes a
vote for or against the adoption of the Restated  Organization  Certificate  and
Bylaws of the Bank and establishment of the Foundation.

         Voting for  approval of the Plan of  Conversion  will not  obligate any
person to purchase  any of the  Company's  common  stock and will not affect the
balance, interest rate or federal deposit insurance of any deposits.


                                       P-1

<PAGE>



         THE BOARD OF TRUSTEES  RECOMMENDS  THAT YOU VOTE "FOR" THE  APPROVAL OF
THE PLAN OF CONVERSION.

Voting Rights and Votes Required for Approval

         The Board of Trustees  has fixed  ______ __, 1998 as the voting  record
date ("Voting  Record  Date") for the  determination  of depositors  entitled to
notice  of and to  vote  at  the  Special  Meeting  or at  any  postponement  or
adjournment thereof. Only those depositors of the Bank having aggregate deposits
of $100 or more as of the close of  business  on the  Voting  Record  Date,  are
Voting  Depositors  of the  Bank.  Only  Voting  Depositors  of the Bank will be
entitled to vote at the Special Meeting or at any adjournment  thereof. The Plan
of  Conversion  must  be  approved  by the  affirmative  vote  of  (i) at  least
seventy-five percent (75%) in amount of deposit liabilities of Voting Depositors
represented  in person or by proxy at such  Special  Meeting and (ii) at least a
majority of the amount of votes  entitled to be cast at such Special  Meeting by
Voting Depositors. If there are not sufficient votes for approval of the Plan at
the time of the  Special  Meeting,  the  Special  Meeting  may be  postponed  or
adjourned to permit further solicitation of proxies.

         Each Voting  Depositor will be entitled at the Special  Meeting to cast
one vote for each $100 such Voting  Depositor had on deposit with the Bank as of
the Voting Record Date;  however,  no Voting  Depositor may cast more than 1,000
votes at the Special Meeting.  In general,  accounts held in different ownership
capacities  will be treated as separate  accounts  for  purposes of applying the
1,000 vote  limitation.  For example,  if two persons hold a $100,000 account in
their  joint  names and each of the  persons  also holds a separate  account for
$100,000 in their own name, each person would be entitled to 1,000 votes for the
separate  account and they would together be entitled to cast 1,000 votes on the
basis of the joint account.  The Bank's  records  indicate that as of the Voting
Record Date, there were approximately  ______ Voting Depositors entitled to cast
a total of _________ votes at the Special Meeting.

         Deposits held in trust or other fiduciary  capacity may be voted by the
trustee or other  fiduciary to whom voting rights are delegated  under the trust
instrument  or  other  governing  document  or  applicable  law.  In the case of
Individual  Retirement  Account and tax qualified plan  accounts,  such as Keogh
accounts  established at the Bank, the beneficiary may direct the trustee's vote
on the Plan of  Conversion  by  returning a proxy card to the Bank.  If no proxy
card is returned,  the Bank, as trustee,  will vote FOR the adoption of the Plan
of Conversion.

Proxies

         The Bank's Voting  Depositors may vote at the Special Meeting or at any
postponement or adjournment  thereof in person or by proxy.  Enclosed is a proxy
card  which  may be  used  by any  Voting  Depositor  to  vote  on the  Plan  of
Conversion.  The enclosed  proxy card may not be used for any other  meetings of
the Bank's  depositors.  All properly executed proxies received by the Bank will
be voted in  accordance  with the  instruction  indicated  thereon by the Voting
Depositor giving such proxies.  If no instructions  are given,  executed proxies
will be voted FOR the adoption of the Plan of Conversion.

                                       P-2

<PAGE>


Revocability of Proxies

         A proxy may be revoked at any time before it is voted by filing written
revocation  of the proxy with the  Secretary of the Bank,  by  submitting a duly
executed  proxy bearing a later date or by attending and voting in person at the
Special Meeting or any  postponement or adjournment  thereof.  The presence of a
Voting  Depositor  at the  Special  Meeting  shall not  revoke a proxy  unless a
written  revocation  is filed  with the  Secretary  prior to the  voting of such
proxy. The proxies being solicited by the Board of Trustees of the Bank are only
for use at the Special Meeting or at any postponement or adjournment thereof and
will not be used at any other meeting.

Solicitation of Proxies and Tabulation of the Vote

           To the extent necessary to permit approval of the Plan of Conversion,
proxies may be  solicited by  officers,  trustees or  employees of the Bank,  by
telephone or through other forms of communication and, if necessary, the Special
Meeting may be  postponed  or  adjourned  to a later date.  Such persons will be
reimbursed by the Bank for their reasonable  out-of-pocket  expenses incurred in
connection with such solicitation. The Company has retained _________________ to
provide  solicitation of proxies and other services,  for a fee of $_______ plus
reimbursement of reasonable out-of-pocket expenses. The Bank will bear all costs
of this solicitation.

   
         The Board of Trustees  has  appointed  Crowe  Chizek & Company  ("Crowe
Chizek") as the  independent  custodian  and  tabulator  to receive and hold the
proxy cards and to count the votes cast for and against both proposals.  Proxies
delivered  to the Bank at its branch  offices  will be  deposited  unopened  and
sealed in containers  that are  maintained  and  delivered  unopened in a sealed
state to _____ as custodian and tabulator.
    

Reasons for the Conversion

         See  "Summary"  and "The  Conversion  --  Purposes of  Conversion"  and
"--Effects of  Conversion"  in the  Prospectus  for discussion of the basis upon
which the Board of Trustees  determined  to approve the Plan of  Conversion.  As
more fully  discussed in those sections and in other sections of the Prospectus,
the  Board of  Trustees  believes  that the  Plan of  Conversion  is in the best
interests of the Bank, its depositors and the communities it serves.

   
Benefits to Management and Employees from the Offering

         The  Bank's   employees  will   participate  in  the  offering  through
individual  purchases and through  purchases of stock through the Employee Stock
Ownership Plan,  which is a type of retirement plan. The Company also intends to
implement a  Recognition  and  Retention  Plan  ("RRP")  and a Stock  Option and
Incentive Plan, which may benefit the officers,  employees and directors. If the
Company  adopts the RRP,  such  individuals  will be awarded stock at no cost to
them.  The RRP and Stock Option and  Incentive  Plan may not be adopted until at
least six months after the Conversion  and are subject to stockholder  approval.
The  Company  also  intends to enter into  employment  agreements  with  certain
executive  officers  following  completion of the  offering.  See "Summary - The
Stock Offering" and "Management of the Bank - Benefit Plans" in the Prospectus.

    

                                      P-3
<PAGE>


Management of the Company and the Bank

           For information regarding the management of the Bank and the Company,
including  compensation-related  information,  see  "Management  of the  Holding
Company" and "Management of the Bank" in the Prospectus.

   
         Copies of the Certificate of Incorporation and Bylaws of Cohoes Savings
Foundation,  Inc.  are  available  without  charge  from the Bank by  contacting
________, _________ at (518) ____ - _______.

THE ATTACHED PROSPECTUS,  INCORPORATED HEREIN, IS AN INTEGRAL PART OF THIS PROXY
STATEMENT AND CONTAINS  DETAILED  INFORMATION  ABOUT THE BANK, THE COMPANY,  THE
FOUNDATION  AND THE  CONVERSION,  INCLUDING THE RIGHTS OF CERTAIN  DEPOSITORS TO
SUBSCRIBE FOR SHARES OF THE COMPANY'S COMMON STOCK.  VOTING DEPOSITORS ARE URGED
TO CONSIDER SUCH INFORMATION CAREFULLY PRIOR TO SUBMITTING THEIR PROXIES.
    


                                       P-4

<PAGE>




                                 REVOCABLE PROXY

                               COHOES SAVINGS BANK
                          SPECIAL MEETING OF DEPOSITORS
                                __________, 1998

         The undersigned hereby appoints the Board of Trustees of Cohoes Savings
Bank. (the "Bank"), and its survivor, with full power of substitution, to act as
attorneys and proxies for all votes which the undersigned  depositor is entitled
to cast at the Special  Meeting of  Depositors  (the  "Meeting"),  to be held on
__________,  1998 at the main  office of the Bank  located at 75 Remsen  Street,
Cohoes,  New York, at _:__ P.M. New York time,  and at any and all  adjournments
thereof, as follows:


                                                        FOR             AGAINST
   The approval of the Plan of Conversion  (the         ---             -------
   "Plan"),  pursuant  to which  the Bank  will
   convert  from a New  York  chartered  mutual         [  ]              [  ]
   savings bank to a New York  chartered  stock
   savings bank,  with the concurrent  issuance
   of all  outstanding  shares  of its  capital
   stock  to   Cohoes   Bancorp,   Inc.,   (the
   "Company")  and the issuance and sale of the
   Company's  common  stock to the public;  and
   other transactions provided for in the Plan,
   including   the  adoption  of  the  Restated
   Organization  Certificate  and Bylaws of the
   Bank  and the  establishment  of the  Cohoes
   Savings Foundation.


In their  discretion,  the proxies are  authorized to vote on any other business
that may properly come before the Meeting or any adjournment thereof.

      The Board of Trustees recommends a vote "FOR" the listed proposals.



THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS
PROXY WILL BE VOTED FOR THE PROPOSALS STATED. IF ANY OTHER BUSINESS IS PRESENTED
AT SUCH MEETING,  THIS PROXY WILL BE VOTED BY THOSE NAMED IN THIS PROXY IN THEIR
BEST  JUDGMENT.  AT THE PRESENT  TIME,  THE BOARD OF TRUSTEES  KNOWS OF NO OTHER
BUSINESS TO BE PRESENTED AT THE MEETING.


<PAGE>


           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF TRUSTEES


         The  depositor  may revoke this proxy by: (i) filing with the Secretary
of the Bank at or before the Meeting a written  notice of  revocation  bearing a
later date than the proxy;  (ii) duly  executing a subsequent  proxy relating to
the same shares and  delivering it to the Secretary of the Bank at or before the
Meeting;  or  (iii)  attending  the  Meeting  and  voting  in  person  (although
attendance at the Meeting will not in and of itself  constitute  revocation of a
proxy).

         The  undersigned  acknowledges  receipt  from  the  Bank,  prior to the
execution of this Proxy, of Notice of the Meeting and a Proxy Statement dated on
or about __________, 1998.




                                                 Dated: ________________________




                                                 _______________________________
                                                 PRINT NAME OF DEPOSITOR



                                                 _______________________________
                                                 SIGNATURE OF DEPOSITOR


IMPORTANT:  Please  sign your name  exactly as it appears on this  proxy.  Joint
accounts need only one  signature.  When signing as an attorney,  administrator,
agent,  corporation,  officer,  executor,  trustee or guardian, etc., please add
your full title to your signature.

NOTE:   IF YOU  RECEIVE  MORE THAN ONE PROXY  CARD,  PLEASE  SIGN AND RETURN ALL
        CARDS IN THE ACCOMPANYING ENVELOPE.

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

          PLEASE PROMPTLY COMPLETE, DATE, SIGN AND MAIL THIS PROXY IN
                       THE ENCLOSED POSTAGE-PAID ENVELOPE
- --------------------------------------------------------------------------------




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