COHOES BANCORP INC
S-1, 1998-09-16
Previous: FIRST CAPITAL INC, SB-2, 1998-09-16
Next: CONCORD ELECTRIC CO /, U-6B-2, 1998-09-16



   As filed with the Securities and Exchange Commission on September 16, 1998

                                                 Registration No. 333-__________
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    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                   Applied For
       (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) 233-6575
    (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) 233-6575
            (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           $37,698
</TABLE>
- ----------
(1)  Estimated solely for the purpose of calculating the registration fee.

(2)  Includes shares to be issued to the Cohoes Savings Bank Foundation.

     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>


                                Explanatory Note


     The following  pages  constitute  the  preliminary  proxy  statement of SFS
Bancorp, Inc. ("SFS"). Such proxy statement will "wrap around" the prospectus of
Cohoes Bancorp, Inc. enclosed in this Registration Statement.




                           [SFS BANCORP, INC. LOGO]





                           251-263 State Street
                           Schenectady, New York 12305
                           (518) 395-2300






                                                              September 16, 1998



<PAGE>



                         [SFS BANCORP, INC. letterhead]


                                                               November __, 1998

Dear Fellow Stockholder:

     We cordially  invite you to attend a special meeting of the stockholders of
SFS Bancorp,  Inc. ("SFS").  The meeting is to be held at the main office of the
Company  located at 251-263 State Street,  Schenectady,  New York, on _________,
December __, 1998, at 10:00 a.m., Eastern Time.

     We have  called the  meeting to seek your  approval  of a Merger  Agreement
which  provides  for  SFS  to be  merged  with  Cohoes  Bancorp,  Inc.  ("Cohoes
Bancorp"),  which is the proposed holding company for Cohoes Savings Bank, a New
York-chartered  savings bank.  Immediately following completion of the Merger of
SFS into Cohoes Bancorp,  SFS' subsidiary  Schenectady Federal Savings Bank will
be merged into Cohoes Savings Bank.

     Upon  completion  of the  Merger,  each share of SFS  common  stock will be
converted  into a number of shares of Cohoes  Bancorp  common stock equal to the
lesser of (a) $26.50 divided by the initial public  offering price of the Cohoes
Bancorp common stock,  or (b) $35.00 divided by the average closing price of the
Cohoes  Bancorp  common stock for the first ten trading days on which such stock
is  traded.  Cash  will be paid in lieu of  fractional  shares.  The  investment
banking firm of Charles Webb & Company,  a Division of Keefe,  Bruyette & Woods,
Inc. has advised your Board of Directors  that in its opinion dated November __,
1998,  the  exchange  ratio is fair to the  holders of SFS  common  stock from a
financial point of view.

     Completion  of the  Merger is  subject  to  certain  conditions,  including
receipt of bank regulatory approvals and approval of the Merger Agreement by the
affirmative vote of a majority of the outstanding shares of common stock of SFS.

     We urge you to read the attached Proxy  Statement/Prospectus  carefully. It
describes  the  Merger  Agreement  in detail  and  includes a copy of the Merger
Agreement as Appendix I.

     Your Board of Directors has unanimously  approved the Merger  Agreement and
unanimously recommends that you vote"FOR" approval of the Merger Agreement.

     It is very  important  that  your  shares  be  represented  at the  special
meeting.  Whether or not you plan to attend, please complete,  date and sign the
enclosed proxy card and return it promptly in the postage-paid  envelope we have
provided.

                                     On behalf of your Board of Directors,


                                     Joseph H. Giaquinto, Chairman of the Board,
                                     President and Chief Executive Officer

<PAGE>

                                SFS BANCORP, INC.
                              251-263 State Street
                           Schenectady, New York 12305
                                 (518) 395-2300

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                         To be Held on December __, 1998

     Notice  is  hereby  given  that a  Special  Meeting  of  Stockholders  (the
"Meeting") of SFS Bancorp,  Inc.  ("SFS") is scheduled to be held at 10:00 a.m.,
Eastern Time, on December __, 1998, at the main office of SFS located at 251-263
State Street, Schenectady, New York.

     A proxy card and a Proxy Statement/Prospectus for the Meeting are enclosed.
The Meeting is for the purpose of considering and acting upon:

          1. The adoption of the Agreement and Plan of Merger,  dated as of July
     31, 1998, between Cohoes Savings Bank ("Cohoes Savings") and SFS, a copy of
     which  is  included  in  the  accompanying  Proxy  Statement/Prospectus  as
     Appendix I and  incorporated  by  reference  herein,  and the  transactions
     contemplated  thereby,  including  the  merger of SFS with and into  Cohoes
     Bancorp,  Inc. (the  "Company"),  the proposed  holding  company for Cohoes
     Savings,  pursuant to which each share of SFS common stock  outstanding  at
     the time of the merger (except for treasury  shares and certain shares held
     by the Company or Cohoes Savings) will be converted into a number of shares
     of Company  common  stock equal to the lesser of (a) $26.50  divided by the
     initial  public  offering  price of Company  common  stock (or 2.65  shares
     assuming an initial  public  offering  price of $10.00 per  share),  or (b)
     $35.00 divided by the average closing price of Company common stock for the
     first ten  trading  days on which such  stock is traded,  in each case with
     cash paid in lieu of fractional share interests; and

          2. Such other  matters as may properly  come before the Meeting or any
     adjournments or postponements  thereof. The Board of Directors is not aware
     of any other business to come before the Meeting.

     Any action may be taken on any of the foregoing proposals at the Meeting on
the date  specified,  or on any dates to which the Meeting may be  adjourned  or
postponed.  Stockholders of record at the close of business on __________,  1998
are the  stockholders  entitled to vote at the Meeting and any  adjournments  or
postponements thereof.

     You are requested to complete, sign and date the enclosed proxy card, which
is solicited on behalf of the Board of Directors, and to mail it promptly in the
enclosed  postage-paid  envelope.  The proxy card will not be used if you attend
and vote at the Meeting in person. If you are a stockholder whose shares are not
registered in your name, you will need additional  documentation from the holder
of record of your shares to vote in person at the Meeting.  The prompt return of
proxies will save SFS the expense of further requests for proxies.

                                        By Order of the Board of Directors


                                        Joseph H. Giaquinto
                                        Chairman of the Board, President
                                          and Chief Executive Officer

Schenectady, New York
November __, 1998

     YOUR BOARD OF DIRECTORS HAS UNANIMOUSLY APPROVED THE MERGER AGREEMENT
     AND RECOMMENDS THAT  YOU VOTE "FOR" APPROVAL OF THE MERGER AGREEMENT.

<PAGE>

    PROXY STATEMENT                                    PROSPECTUS
           OF                                              OF
   SFS BANCORP, INC.                               COHOES BANCORP, INC
FOR THE SPECIAL MEETING                  Up to 3,202,451 Shares of Common Stock,
    OF STOCKHOLDERS                              par value $.01 per share
     to be Held on                              (to be issued pursuant to
   December __, 1998                           the Merger described herein)


     This  Proxy  Statement/Prospectus  relates  to  the  proposed  merger  (the
"Merger") of SFS Bancorp,  Inc., a Delaware corporation  ("SFS"),  with and into
Cohoes  Bancorp,  Inc., a Delaware  corporation  (the  "Company"),  the proposed
holding  company for Cohoes  Savings  Bank,  a New  York-chartered  savings bank
("Cohoes Savings"),  as contemplated by the Agreement and Plan of Merger,  dated
as of July 31, 1998 (the "Merger  Agreement"),  between  Cohoes Savings and SFS.
The Merger  Agreement  is included as Appendix I hereto and is  incorporated  by
reference herein.

     This Proxy Statement/Prospectus is being furnished to the holders of shares
of common  stock,  par value  $.01 per  share,  of SFS ("SFS  Common  Stock") in
connection  with the  solicitation  of proxies by the Board of  Directors of SFS
(the "SFS Board") for use at a Special Meeting of Stockholders  (the "Meeting"),
scheduled to be held at 10:00 a.m.,  Eastern  Time, on December __, 1998, at the
main office of SFS located at 251-263 State Street,  Schenectady,  New York, and
at any and all adjournments and postponements thereof.

     This  Proxy  Statement/Prospectus  also  constitutes  a  prospectus  of the
Company with respect to up to 3,202,451  shares of common stock,  par value $.01
per  share,  of  the  Company   ("Company  Common  Stock")  to  be  issued  upon
consummation  of the Merger pursuant to the terms of the Merger  Agreement.  The
Prospectus  of the  Company  is a part of this Proxy  Statement/Prospectus  (see
"Table of Contents") and is referred to herein as the "Prospectus."

     At the Meeting, the holders of SFS Common Stock will consider and vote upon
a  proposal  to adopt the Merger  Agreement  and the  transactions  contemplated
thereby.

     Subject to the terms,  conditions  and  procedures  set forth in the Merger
Agreement,  each share of SFS Common  Stock issued and  outstanding  immediately
prior to the Merger  (except for treasury  shares and certain shares held by the
Company or Cohoes  Savings) will be converted into the right to receive a number
of shares (the "Exchange  Ratio") of Company Common Stock equal to the lesser of
(a)  $26.50  divided  by the  initial  public  offering  price for the shares of
Company  Common Stock to be issued in connection  with the  conversion of Cohoes
Savings  from  mutual to stock form and the  organization  of the Company as the
holding company for Cohoes Savings (the "Conversion"),  or (b) $35.00 divided by
the average  closing price of the Company Common Stock for the first ten trading
days on  which  such  stock is  traded  on The  Nasdaq  Stock  Market  following
consummation  of the Conversion  ("Average  Closing  Price").  Each share of SFS
Common Stock will be converted  into 2.65 shares of Company  Common Stock in the
Merger based on the initial public  offering price of $10.00 per share,  subject
to downward  adjustment if the initial public offering price is $10.00 per share
and the Average Closing Price of the Company Common Stock exceeds  $13.21.  Cash
will be paid in lieu of  fractional  share  interests.  Because  the Company has
never  publicly  issued any capital  stock,  there can be no  assurance  that an
active and liquid  trading market for the Company Common Stock will develop upon
the  Conversion and Merger or that the Company Common Stock will trade above its
initial public offering price. SFS' financial advisor has rendered an opinion to
the  effect  that as of  November  __,1998  the  Exchange  Ratio is fair  from a
financial  point of view to the  stockholders  of SFS.  The Merger is subject to
certain  conditions,  including  the  approval  of the  stockholders  of SFS and
consummation of the Conversion.  For additional information regarding the Merger
Agreement and the terms of the Merger, see "The Merger."

     This Proxy  Statement/Prospectus,  and the accompanying  notice and form of
proxy,  are first being mailed to  stockholders  of SFS on or about November __,
1998.

        The date of this Proxy Statement/Prospectus is November __, 1998.


                                        i

<PAGE>

                              AVAILABLE INFORMATION

     SFS is subject to the information  requirements of the Securities  Exchange
Act of 1934, as amended (the "Exchange Act") and, in accordance therewith, files
reports, proxy statements and other information with the Securities and Exchange
Commission (the "SEC").  Such reports,  proxy  statements and other  information
filed by SFS can be obtained,  upon payment of prescribed  fees, from the Public
Reference  Section  of the SEC at  Judiciary  Plaza,  450  Fifth  Street,  N.W.,
Washington D.C. 20549. In addition, such information can be inspected and copied
at the public reference facilities of the SEC located at 450 Fifth Street, N.W.,
Room 1024,  Washington,  D.C. 20549 and at the SEC's Regional Offices located at
Citicorp  Center,  500  West  Madison  Street,  Suite  1400,  Chicago,  Illinois
60661-2511 and 7 World Trade Center,  13th Floor,  New York, New York 10048. The
SEC maintains a web site that contains reports, proxy and information statements
and other information  regarding  registrants that file  electronically with the
SEC (such as SFS). The address of the SEC's web site is  http://www.sec.gov.  In
addition, the SFS Common Stock is quoted on The Nasdaq Stock Market, and certain
materials  regarding  SFS  can be  inspected  at  the  offices  of the  National
Association  of Securities  Dealers,  Inc. (the  "NASD"),  1735 K Street,  N.W.,
Washington, D.C. 20006.

     All information contained in this Proxy  Statement/Prospectus  with respect
to the Company and Cohoes Savings and its  subsidiaries has been supplied by the
Company and Cohoes  Savings,  and all  information  with  respect to SFS and its
subsidiaries has been supplied by SFS.

     The Company  has filed with the SEC a  Registration  Statement  on Form S-1
under the Securities Act of 1933, as amended (the  "Securities  Act")  (together
with all amendments and supplements thereto, the "Registration Statement"), with
respect  to  the  securities   being  offered  by  this  document  (this  "Proxy
Statement/Prospectus,"  sometimes  referred  to as this "Proxy  Statement").  As
permitted   by  the   rules   and   regulations   of   the   SEC,   this   Proxy
Statement/Prospectus  omits  certain  information,   exhibits  and  undertakings
contained in the Registration Statement. For further information with respect to
the  Company  and  the  securities  offered  hereby,  reference  is  made to the
Registration Statement, including the exhibits thereto.

     Statements contained in this Proxy  Statement/Prospectus as to the contents
of any document  referred to herein are not  necessarily  complete,  and in each
instance  reference is made to the copy of such document  filed as an exhibit to
the  Registration  Statement or such other  document,  each such statement being
qualified in all respects by such reference.

     THE SECURITIES  OFFERED HEREBY HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SEC NOR HAS THE SEC PASSED UPON THE ACCURACY OR ADEQUACY OF THIS  DOCUMENT.  ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

     THE SECURITIES  OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS,  DEPOSITS OR OTHER
OBLIGATIONS OF A BANK OR SAVINGS  ASSOCIATION AND ARE NOT INSURED BY THE FEDERAL
DEPOSIT INSURANCE CORPORATION (THE "FDIC") OR ANY OTHER GOVERNMENTAL AGENCY.

     NO  PERSON  HAS  BEEN  AUTHORIZED  TO GIVE ANY  INFORMATION  OR TO MAKE ANY
REPRESENTATION OTHER THAN WHAT IS INCLUDED IN THIS DOCUMENT. IF SUCH INFORMATION
OR  REPRESENTATION  IS GIVEN OR MADE,  IT MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED.

                                       ii

<PAGE>

     THIS DOCUMENT DOES NOT CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF AN
OFFER TO BUY, ANY SECURITIES OTHER THAN THE SECURITIES TO WHICH IT RELATES OR AN
OFFER TO SELL,  OR A  SOLICITATION  OF AN OFFER  TO BUY,  TO ANY  PERSON  IN ANY
JURISDICTION  IN WHICH IT WOULD BE UNLAWFUL TO MAKE SUCH OFFER OR  SOLICITATION.
NEITHER THE  DELIVERY  OF THIS  DOCUMENT AT ANY TIME,  NOR ANY  DISTRIBUTION  OF
SHARES OF COMPANY  COMMON STOCK,  SHALL UNDER ANY  CIRCUMSTANCES  IMPLY THAT THE
INFORMATION HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF.


                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

AVAILABLE INFORMATION.....................................................   ii
TABLE OF CONTENTS.........................................................  iii
SUMMARY...................................................................    1
  The Parties to the Merger...............................................    1
    SFS Bancorp, Inc. and Schenectady Federal Savings Bank................    1
    Cohoes Bancorp, Inc. and Cohoes Savings Bank..........................    2
  The Special Meeting.....................................................    3
    Meeting Date; Record Date.............................................    3
    Matters to Be Considered..............................................    3
    Vote Required.........................................................    3
    Security Ownership....................................................    3
  The Merger..............................................................    3
    General...............................................................    3
    Reasons for the Merger; Recommendation of the Board of Directors......    4
    Merger Consideration..................................................    4
    Opinion of Charles Webb...............................................    4
    Treatment of SFS Stock Options........................................    4
    Effective Time and Closing Date.......................................    5
    Interests of Certain Persons in the Merger............................    5
    Representations and Warranties........................................    5
    Conditions to the Merger..............................................    5
    Conduct of Business Prior to the Closing Date.........................    6
    Required Approvals....................................................    6
    Waiver and Amendment..................................................    6
    Termination...........................................................    6
    Certain Federal Income Tax Consequences of the Merger.................    7
    Accounting Treatment..................................................    7
    No Dissenters' Rights of Appraisal....................................    7
    Expenses of the Merger................................................    7
    Management After the Merger...........................................    7
    Effects of the Merger on Rights of Stockholders.......................    7
    Nasdaq Listing........................................................    8

                                       iii

<PAGE>

                                                                            Page
                                                                            ----
SFS BANCORP, INC. STOCK PRICES AND DIVIDEND INFORMATION...................    8
THE SPECIAL MEETING.......................................................    9
    Place, Time and Date..................................................    9
    Matters to Be Considered..............................................    9
    Record Date; Vote Required............................................   10
    Beneficial Ownership of SFS Common Stock..............................   10
    Proxies...............................................................   13
THE MERGER................................................................   14
    General...............................................................   14
    Background of the Merger..............................................   14
    Reasons for the Merger; Recommendation of the Board of Directors......   16
    Merger Consideration..................................................   16
    Opinion of Charles Webb...............................................   17
    Treatment of SFS Stock Options........................................   20
    Effective Time and Closing Date.......................................   20
    Interests of Certain Persons in the Merger............................   21
    Delivery of Certificates..............................................   22
    Representations and Warranties........................................   22
    Conditions to the Merger..............................................   23
    Conduct of Business Prior to the Closing Date.........................   23
    Required Approvals....................................................   23
    Waiver and Amendment..................................................   24
    Termination...........................................................   24
    Certain Federal Income Tax Consequences of the Merger.................   25
    Accounting Treatment..................................................   27
    No Dissenters' Rights of Appraisal....................................   27
    Expenses of the Merger................................................   27
    Management after the Merger...........................................   27
COMPARISON OF RIGHTS OF STOCKHOLDERS OF SFS BANCORP, INC.
  AND COHOES BANCORP, INC.................................................   28
    Introduction..........................................................   28
    Capital Stock.........................................................   28
    Special Meetings of Stockholders......................................   28
    Advance Notice Requirements for Nominations of Directors and
      Presentation of New Business at Annual Meetings of Stockholders.....   29
    Number and Term of Directors..........................................   30
    Removal of Directors..................................................   30
    Business Combinations with Certain Persons............................   30
    Amendment of Certificate of Incorporation and Bylaws..................   31
    Control Share Acquisitions............................................   31
    Evaluation of Offers..................................................   31
    Prevention of Greenmail...............................................   31
INDEPENDENT ACCOUNTANTS...................................................   32
STOCKHOLDER MATTERS.......................................................   32
OTHER MATTERS.............................................................   32

                                       iv

<PAGE>

                                                                            Page
                                                                            ----
APPENDICES

I.   Agreement and Plan of Merger (omitting schedules and exhibits)
II.  Fairness Opinion of Charles Webb & Company

PROSPECTUS
SUMMARY...................................................................    1
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF COHOES SAVINGS BANK.....    7
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF SFS BANCORP, INC........    8
SELECTED PRO FORMA UNAUDITED CONSOLIDATED FINANCIAL
  DATA OF THE HOLDING COMPANY.............................................   10
RISK FACTORS..............................................................   11
COHOES BANCORP, INC.......................................................   17
COHOES SAVINGS BANK.......................................................   17
USE OF PROCEEDS...........................................................   18
DIVIDENDS.................................................................   19
MARKET FOR COMMON STOCK...................................................   20
REGULATORY CAPITAL........................................................   21
CAPITALIZATION............................................................   23
PRO FORMA UNAUDITED FINANCIAL INFORMATION.................................   25
COMPARISON OF VALUATION AND PRO FORMA INFORMATION WITH NO
  FOUNDATION BUT WITH MERGER..............................................   35
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
  RESULTS OF OPERATIONS OF COHOES SAVINGS.................................   37
BUSINESS OF THE HOLDING COMPANY...........................................   52
BUSINESS OF THE BANK......................................................   52
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
  AND RESULTS OF OPERATIONS OF SFS BANCORP, INC . ........................   76
BUSINESS OF SFS BANCORP, INC..............................................
REGULATION................................................................
TAXATION..................................................................
MANAGEMENT OF THE HOLDING COMPANY.........................................
MANAGEMENT OF THE BANK....................................................
THE CONVERSION AND THE MERGER.............................................
THE OFFERING .............................................................
RESTRICTIONS ON ACQUISITION 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................................

                                        v

<PAGE>

                                     SUMMARY

     The following is a brief summary of certain information contained elsewhere
or  incorporated  by  reference  in  this  Proxy  Statement/Prospectus.  Certain
capitalized  terms used in this  summary  are  defined  elsewhere  in this Proxy
Statement/Prospectus.  This summary is not intended to be a complete description
of all material  facts  regarding  SFS,  the Company and Cohoes  Savings and the
matters to be considered at the Meeting and is qualified in its entirety by, and
reference is made to, the more detailed information  contained elsewhere in this
Proxy Statement/Prospectus and the accompanying Appendices.


                            The Parties to the Merger

SFS Bancorp, Inc. and Schenectady Federal Savings Bank

     SFS is a Delaware  corporation  which was  organized  in 1995 to become the
holding company for Schenectady  Federal Savings Bank  ("Schenectady  Federal").
SFS  owns  all of the  outstanding  stock of  Schenectady  Federal.  Schenectady
Federal is principally  engaged in the business of attracting  deposits from the
general  public and using such  deposits,  together  with funds  generated  from
operations,  to originate one-to four-family  residential mortgage,  home equity
and,  to a much lesser  extent,  consumer  and other  loans in its market  area.
Schenectady  Federal  also  invests in  mortgage-backed  securities,  investment
securities  (consisting primarily of U.S. government and agency obligations) and
other permissible investments.

     Schenectady Federal is a community-oriented  financial institution offering
a variety of financial  services to meet the needs of the communities it serves.
Schenectady  Federal  conducts  business in Schenectady  County through its main
office located at 251-263 State Street in Schenectady, New York and three branch
offices  located  in the  Hannaford  Plaza  in  Glenville,  New  York and in the
Bellevue  and Upper Union  Street areas of  Schenectady,  New York.  Schenectady
County is part of the  four-county  Capital  District Region which also includes
the counties of Albany,  Rensselaer and Saratoga.  Schenectady Federal's primary
market area for deposits  consists of  communities  within  Schenectady  County,
while the Bank's primary market area for lending  extends to Albany,  Rensselaer
and Saratoga Counties and, to a lesser extent, Warren County.

     Schenectady  Federal is a federally  chartered  stock  savings bank and its
operations  are regulated by the Office of Thrift  Supervision  (the "OTS").  At
June 30, 1998, SFS had total assets of $178.1 million,  total deposits of $152.9
million and total stockholders' equity of $21.9 million.  Schenectady Federal is
a member of the Federal Home Loan Bank ("FHLB")  System and a stockholder in the
FHLB  of New  York.  Schenectady  Federal  is  also  a  member  of  the  Savings
Association Insurance Fund ("SAIF"),  and its deposit accounts are insured up to
applicable limits by the Federal Deposit Insurance Corporation ("FDIC").

     The executive offices of SFS and Schenectady Federal are located at 251-263
State Street,  Schenectady,  New York 12305,  and its telephone  number is (518)
395-2300.

     For additional  information concerning SFS and Schenectady Federal, see the
following  sections  of  the  Prospectus:   "Summary",   "Selected  Consolidated
Financial and Other Data of SFS Bancorp,  Inc.,"  "Management's  Discussion  and
Analysis of Financial Condition and Results of Operations of SFS Bancorp, Inc.,"
"Business  of  SFS  Bancorp,   Inc.,"  and  "Index  to  Consolidated   Financial
Statements."

                                        1

<PAGE>

Cohoes Bancorp, Inc. and Cohoes Savings Bank

     Cohoes Bancorp,  Inc. is a Delaware corporation organized in September 1998
to be the holding company for Cohoes  Savings.  The Company will purchase all of
the capital stock of Cohoes  Savings to be issued in the  Conversion in exchange
for 50% of the Conversion  proceeds (net of Conversion  expenses and the loan to
be made to the Company's Employee Stock Ownership Plan (the "Company ESOP")) and
will  retain  the  remaining   net  proceeds  as  its  initial   capitalization.
Immediately following the Conversion, the only significant assets of the Company
will be the capital stock of Cohoes  Savings,  a note  evidencing  the Company's
loan to the Company  ESOP,  and the  remainder  of the net  Conversion  proceeds
retained by the Company.  The business and  management of the Company  initially
will consist primarily of the business and management of Cohoes Savings.

     The Company's executive office is located at the executive office of Cohoes
Savings at 75 Remsen  Street,  Cohoes,  New York  12047-2892,  and its telephone
number is (518) 233-6500.

     Cohoes Savings is a New  York-chartered,  federally-insured  mutual savings
bank conducting  business through 15 full service banking offices and one public
accommodation office located throughout Albany, Columbia, Saratoga,  Schenectady
and Rensselaer  Counties in New York. At June 30, 1998, Cohoes Savings had total
assets of $535.7  million,  deposits of $449.5 million and total equity of $53.3
million.

     Cohoes  Savings has been,  and  intends to continue to be, an  independent,
community  oriented  financial  institution.  Cohoes Savings'  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. Cohoes Savings originates its loans in the Bank's primary market
area and has, in the past,  originated  multi-family and commercial loans in New
York City.  At June 30, 1998,  $258.4  million or 62.1% of the Bank's total loan
portfolio  consisted of  residential  mortgage  loans.  The Bank also invests in
government   agency  and  corporate  debt   securities  and  other   permissible
investments.

     Cohoes Savings is subject to examination  and  comprehensive  regulation by
the New  York  State  Banking  Department  ("NYSBD"),  which  is its  chartering
authority and primary  regulator.  Cohoes Savings is also regulated by the FDIC,
the administrator of the SAIF. Cohoes Savings is also subject to certain reserve
requirements established by the Board of Governors of the Federal Reserve System
("FRB") and is a member of the FHLB of New York, which is one of the 12 regional
banks comprising the FHLB System.

     For additional  information  concerning the Company and Cohoes Savings, see
the following  sections of the  Prospectus:  "Summary,"  "Selected  Consolidated
Financial and Other Data of Cohoes Savings Bank,"  "Selected Pro Forma Unaudited
Consolidated  Financial Data of the Holding  Company," "Risk  Factors,"  "Cohoes
Bancorp,  Inc," "Cohoes Savings Bank,"  "Dividends,"  "Market for Common Stock,"
"Regulatory   Capital,"   "Capitalization,"   "Pro  Forma  Unaudited   Financial
Information,"  "Comparison  of  Valuation  and  Pro  Forma  Information  With No
Foundation But With Merger," "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," "Restrictions on Acquisition of the
Holding  Company  and the Bank,"  "Description  of Capital  Stock of the Holding
Company,"  "Description of Capital Stock of the Bank," "Additional  Information"
and "Index to Consolidated Financial Statements."

                                        2

<PAGE>

                               The Special Meeting

Meeting Date; Record Date

     The  Meeting  is  scheduled  to be held at 10:00  a.m.,  Eastern  Time,  on
December __, 1998, and any and all adjournments or postponements  thereof.  Only
holders of record of SFS Common  Stock at the close of business  on  __________,
1998 (the  "Record  Date") are entitled to notice of and to vote at the Meeting.
See  "The  Special  Meeting--Place,  Time  and  Date"  and  "Record  Date;  Vote
Required."

Matters to Be Considered

     At the  Meeting,  holders  of shares  of SFS  Common  Stock  will vote on a
proposal  to  adopt  the  Merger  Agreement  and the  transactions  contemplated
thereby.  SFS stockholders also may consider and vote upon such other matters as
are properly brought before the Meeting. See "The Special Meeting--Matters to Be
Considered."

Vote Required

     The  affirmative  vote  of  the  holders  of at  least  a  majority  of the
outstanding  shares of SFS  Common  Stock  entitled  to vote at the  Meeting  is
required for adoption of the Merger Agreement. As of the Record Date, there were
1,208,472  shares  of SFS  Common  Stock  entitled  to be voted at the  Meeting.
Adoption of the Merger  Agreement by the  stockholders of SFS is a condition to,
and required for,  consummation of the Merger but not the  Conversion.  See "The
Special Meeting--Record Date; Vote Required."

Security Ownership

     As of the Record Date,  the  directors  and  executive  officers of SFS and
their affiliates  beneficially  owned in the aggregate 74,623 shares  (excluding
stock options),  or 6.2% of the outstanding  shares of SFS Common Stock entitled
to vote at the  Meeting.  As of the Record  Date,  the  trustees  and  executive
officers of Cohoes Savings and their affiliates  beneficially  owned ____ shares
of SFS Common Stock. See "The Special Meeting--Record Date; Vote Required."


                                   The Merger

     The following summary is qualified in its entirety by reference to the full
text of the  Merger  Agreement,  which is  attached  hereto  as  Appendix  I and
incorporated by reference herein.

General

     The  stockholders  of SFS are  being  asked to  consider  and  vote  upon a
proposal  to adopt the Merger  Agreement,  pursuant  to which SFS will be merged
with and into the Company, with the Company being the surviving entity. The name
of the surviving  entity  following  consummation  of the Merger will be "Cohoes
Bancorp, Inc." See "The Merger--General."

                                        3

<PAGE>

Reasons for the Merger; Recommendation of the Board of Directors

     The Board of Directors of SFS (the "SFS Board") has unanimously adopted the
Merger  Agreement  and approved the  transactions  contemplated  thereby and has
determined that the Merger is in the best interests of SFS and its stockholders.
The SFS Board therefore  recommends that  stockholders  vote FOR the adoption of
the Merger Agreement at the Meeting.

     For a discussion of the factors considered by the SFS Board in reaching its
decision to adopt the Merger Agreement and approve the transactions contemplated
thereby,  see "The  Merger--Background  of the  Merger" and  "--Reasons  for the
Merger; Recommendation of the Board of Directors."

Merger Consideration

     Subject to the terms,  conditions  and  procedures  set forth in the Merger
Agreement,  each share of SFS Common  Stock issued and  outstanding  immediately
prior to the Merger  (except for treasury  shares and certain shares held by the
Company or Cohoes  Savings) will be converted into the right to receive a number
of  shares of  Company  Common  Stock  (the  "Exchange  Ratio"  and the  "Merger
Consideration,"  respectively)  equal to the lesser of (a) $26.50 divided by the
initial  public  offering  price for the  shares of Company  Common  Stock to be
issued in connection with the  Conversion,  or (b) $35.00 divided by the Average
Closing Price of the Company Common Stock.  Assuming an initial public  offering
price of $10.00 per share,  each share of SFS Common  Stock  would be  converted
into 2.65  shares of Company  Common  Stock in the  Merger,  subject to downward
adjustment  if the Average  Closing  Price  exceeds  $13.21 per share.  See "The
Merger--Merger Consideration."

Opinion of Charles Webb

     SFS has retained  Charles Webb & Company,  a Division of Keefe,  Bruyette &
Woods, Inc.  ("Charles Webb" or "Webb"),  as its financial advisor in connection
with the  transactions  contemplated  by the Merger  Agreement  to evaluate  the
financial terms of the Merger.  See "The  Merger--Background  of the Merger" and
"--Reasons for the Merger; Recommendation of the Board of Directors."

     Charles Webb has  delivered a written  opinion that as of November __, 1998
the Merger  Consideration  is fair from a financial point of view to the holders
of SFS Common Stock.  A copy of Charles Webb's opinion is attached to this Proxy
Statement/Prospectus  as Appendix II and is  incorporated  by reference  herein.
See "The Merger--Opinion of Charles Webb."

Treatment of SFS Stock Options

     If any of the stock options  granted under SFS' Amended and Restated  Stock
Option and Incentive Plan remain  outstanding  immediately prior to consummation
of the  Conversion  and Merger,  they will be converted into options to purchase
Company  Common Stock,  with the number of shares  subject to the option and the
exercise price per share to be adjusted based upon the Exchange Ratio.  See "The
Merger--Treatment of SFS Stock Options."

                                        4

<PAGE>

Effective Time and Closing Date

     The Merger shall become effective at the time and on the date of the filing
of a certificate  of merger with the Secretary of State of the State of Delaware
(the "Certificate of Merger"),  unless a later date and time is specified as the
effective  time in such  Certificate  of  Merger  (the  "Effective  Time").  The
Effective  Time will  occur  simultaneously  with,  or  immediately  after,  the
consummation  of the  Conversion.  A closing  (the  "Closing")  shall take place
immediately prior to the Effective Time at 10:00 a.m.,  Eastern Time,  following
the satisfaction or waiver,  to the extent  permitted,  of the conditions to the
consummation  of the Merger  specified  in  Article  VI of the Merger  Agreement
(other than the delivery of  certificates,  opinions and other  instruments  and
documents to be delivered at the Closing)  (the "Closing  Date"),  at such place
and  at  such  time  as  the  parties  may   mutually   agree  upon.   See  "The
Merger--Effective Time and Closing Date."

Interests of Certain Persons in the Merger

     Upon consummation of the Conversion and the Merger,  the Company and Cohoes
Savings will appoint Joseph H. Giaquinto, President, Chief Executive Officer and
the Chairman of the Board of SFS and Schenectady  Federal,  to their  respective
Boards of Directors,  and the Company will nominate Mr.  Giaquinto to be elected
to a three-year  term at the next annual meeting of the Company's  stockholders.
The remaining  directors and certain  officers of Schenectady  Federal as of the
Effective  Time will be  appointed  to an  advisory  board of the  Company for a
three-year  term  (four  years,  with  respect  to the  appointment  of David J.
Jurczynski).  Upon  consummation  of the Merger,  all unvested stock options and
restricted  stock awards held by the directors and officers of SFS will continue
to vest in  accordance  with  their  terms  for as long as the  holders  of such
options and awards are either a director,  advisory  director or employee of the
Company and/or Cohoes  Savings.  In addition,  provisions of certain  employment
agreements and Supplemental Executive Retirement Agreements with officers of SFS
will result in cash payments  aggregating  approximately $___ million to certain
of SFS' officers,  including  $________ to Mr.  Giaquinto.  The Company has also
agreed to indemnify the directors, officers and employees of SFS and each of its
subsidiaries  for a period of six years after the Effective  Time to the fullest
extent which SFS or any SFS subsidiary would have been permitted to do so and to
provide  liability  insurance to SFS' directors and officers for a period of six
years after the Effective Time. See "The Merger--Interests of Certain Persons in
the Merger."

Representations and Warranties

     The Merger  Agreement  contains  representations  and warranties of SFS and
Cohoes   Savings   which  are  customary  in  merger   transactions.   See  "The
Merger--Representations and Warranties."

Conditions to the Merger

     The  respective  obligations  of the parties to  consummate  the Merger are
subject to the  satisfaction  or waiver of certain  conditions  specified in the
Merger  Agreement  including,  among other things,  the receipt of all necessary
regulatory,   stockholder   and  member   approvals,   the  compliance  with  or
satisfaction of all  representations,  warranties,  covenants and conditions set
forth  therein,  the absence of any order,  decree or  injunction  enjoining  or
prohibiting  consummation of either the Conversion or the Merger, the receipt by
the  parties  of tax  opinions  with  respect  to  certain  federal  income  tax
consequences of the Merger,  and the receipt by the parties of letters from KPMG
Peat Marwick LLP and Arthur Andersen that the Merger shall be accounted for as a
pooling of  interests.  There can be no  assurance  that the  conditions  to the
consummation   of  the  Merger   will  be   satisfied   or   waived.   See  "The
Merger--Conditions to the Merger."

                                        5

<PAGE>

Conduct of Business Prior to the Closing Date

     Each of Cohoes  Savings and SFS has agreed to conduct its business prior to
the Effective Time in accordance with certain guidelines set forth in the Merger
Agreement. See "The Merger--Conduct of Business Prior to the Closing Date."

Required Approvals

     Various  approvals of the FDIC, the NYSBD and the OTS are required in order
to consummate the Conversion and the Merger.  Applications  for these  approvals
have been filed and are currently  pending.  There can be no assurance  that the
requisite  approvals  will be  received in a timely  manner,  in which event the
consummation  of the Conversion and the Merger may be delayed.  In the event the
Conversion  and the Merger are not  consummated  on or before  March  1999,  the
Merger  Agreement may be terminated by either Cohoes Savings or SFS, except that
Cohoes Savings may not terminate  prior to April 15, 1999 if all conditions have
been  satisfied  or  waived  as of  March  31,  1999 but for the  expiration  of
statutory waiting periods. There can be no assurance as to the receipt or timing
of such approvals. See "The Merger--Required Approvals."

Waiver and Amendment

     Prior to the Effective Time, Cohoes Savings and SFS may extend the time for
performance  of  any  obligations   under  the  Merger   Agreement,   waive  any
inaccuracies  in the  representations  and  warranties  contained  in the Merger
Agreement and waive  compliance  with any covenant,  agreement or, to the extent
permitted by law, any condition of the Merger Agreement,  provided that any such
waiver after the SFS  stockholders  have adopted the Merger  Agreement shall not
modify  the  amount  or  form  of  consideration  to  be  provided  to  the  SFS
stockholders or otherwise  materially adversely affect such stockholders without
the approval of the affected stockholders.

     The Merger  Agreement may be amended or  supplemented at any time by mutual
agreement  of  Cohoes  Savings  and SFS,  provided  that any such  amendment  or
supplement  after the SFS  stockholders  have  adopted the Merger  Agreement  is
subject to the proviso in the preceding  paragraph.  See "The Merger--Waiver and
Amendment."

Termination

     The Merger  Agreement may be terminated prior to the Effective Time by: (i)
Cohoes  Savings or SFS in the event of (a) the  failure of SFS  stockholders  to
approve  the Merger  Agreement,  (b) the failure of Cohoes  Savings'  members to
approve the Conversion, (c) a material failure to perform or comply by the other
party with any covenant or undertaking,  which failure has not been timely cured
after notice, or (d) any material  inaccuracy or omission in the representations
or  warranties  of the other party which has not been timely cured after notice;
(ii) Cohoes Savings or SFS if any approval of a governmental  authority required
to  permit  consummation  of the  transactions  shall  have  been  denied or any
governmental  authority  of  competent  jurisdiction  shall have  issued a final
unappealable order prohibiting consummation of the transactions  contemplated by
the Merger  Agreement;  (iii) Cohoes Savings or SFS in the event that the Merger
is not  consummated  by March 31,  1999,  except  that  Cohoes  Savings  may not
terminate  prior to April 15,  1999 if all  conditions  have been  satisfied  or
waived as of March 31, 1999 but for the expiration of statutory waiting periods;
and (iv) Cohoes Savings in the event that there has occurred a "Purchase  Event"
(as defined in the Merger Agreement). See "The Merger--Termination."

                                        6

<PAGE>

Certain Federal Income Tax Consequences of the Merger

     It is a  condition  to  the  obligations  of  Cohoes  Savings  and  SFS  to
consummate the Merger that Cohoes Savings and SFS shall have received an opinion
of  Arthur   Andersen  to  the  effect  that  the  Merger  will   constitute   a
reorganization within the meaning of Section 368(a) of the Internal Revenue Code
of 1986, as amended (the "Code"), and that no gain or loss will be recognized as
a result of the Merger by any SFS  stockholder  upon  receipt  solely of Company
Common  Stock in the Merger  (except  with  respect to cash  received  by an SFS
stockholder  in lieu  of a  fractional  share  of  Company  Common  Stock).  SFS
stockholders are urged to consult their tax advisors concerning the specific tax
consequences to them of the Merger,  including the  applicability  and effect of
various  state,  local and foreign tax laws.  See "The  Merger--Certain  Federal
Income Tax Consequences of the Merger" and "--Conditions to the Merger."

Accounting Treatment

     The Merger will be accounted  for as a "pooling of interests" in accordance
with generally accepted accounting  principles.  A condition to the consummation
of the  Merger  is the  receipt  by the  Company  and SFS of  letters  from  the
Company's  and SFS'  independent  accountants  to the  effect  that  the  Merger
qualifies   for   pooling   of   interests   accounting   treatment.   See  "The
Merger--Accounting Treatment."

No Dissenters' Rights of Appraisal

     Under the Delaware  General  Corporation  Law (the "DGCL"),  holders of SFS
Common Stock are not entitled to  dissenters'  rights of appraisal in connection
with the Merger. See "The Merger--Dissenters' Rights of Appraisal."

Expenses of the Merger

     The Merger  Agreement  provides,  in general,  that Cohoes  Savings and SFS
shall each bear and pay all their respective costs and expenses incurred by them
in  connection  with the  transactions  contemplated  by the  Merger  Agreement,
including  fees  and  expenses  of  their  respective   financial   consultants,
investment  bankers,  accountants  and  counsel.  If  the  Merger  Agreement  is
terminated under certain specified circumstances, Cohoes Savings is obligated to
pay SFS a break-up fee of up to $2 million, and if a Purchase Event (as defined)
occurs,  then  SFS  must  pay  Cohoes  Savings  a fee of $2  million.  See  "The
Merger--Expenses of the Merger."

Management After the Merger

     The  members  of the  Board of  Directors  of the  Company  and  Joseph  H.
Giaquinto,  currently  a director  of SFS,  shall be the members of the Board of
Directors  of the  Company  immediately  after  the  Effective  Time.  See  "The
Merger--Interests  of Certain Persons in the Merger" and "--Management After the
Merger."

Effects of the Merger on Rights of Stockholders

     As a result of the Merger,  holders of SFS Common Stock who receive  shares
of Company Common Stock in the Merger will become  stockholders  of the Company.
For a comparison of the corporate  certificates of  incorporation  and bylaws of
the Company and SFS  governing  the rights of the Company and SFS  stockholders,
see  "Comparison  of Rights of  Stockholders  of SFS  Bancorp,  Inc.  and Cohoes
Bancorp, Inc."

                                        7

<PAGE>

Nasdaq Listing

     The SFS  Common  Stock  currently  is quoted  on The  Nasdaq  Stock  Market
National  Market under the symbol "SFED." It is a condition to  consummation  of
the  Merger  that  the  shares  of  Company  Common  Stock to be  issued  to the
stockholders  of SFS in the Merger  shall have been  approved for listing on The
Nasdaq National Market. See "The Merger--Conditions to the Merger."


             SFS BANCORP, INC. STOCK PRICES AND DIVIDEND INFORMATION

     The SFS Common  Stock is quoted on The  Nasdaq  National  Market  under the
symbol  "SFED." The Company and Cohoes  Savings have never issued capital stock.
The  Company  has  applied to have the  Company  Common  Stock,  to be issued in
connection with the Conversion and Merger, quoted on The Nasdaq National Market.

     The  following  table sets forth the reported  high and low sales prices of
shares of SFS Common  Stock as  reported on The Nasdaq  National  Market and the
quarterly  cash dividends per share  declared,  for the periods  indicated.  The
stock prices do not include retail mark-ups, markdowns or commissions.

                                                     SFS Common Stock
                                           -------------------------------------

                                             High          Low         Dividends
                                           -------       -------       ---------
1996 Calendar Year
- ------------------
First Quarter ..........................   $13.00        $11.50           $ --
Second Quarter .........................    13.00         11.75             --
Third Quarter ..........................    14.25         12.00            .06
Fourth Quarter .........................    16.25         13.50            .06

1997 Calendar Year
- ------------------
First Quarter ..........................    18.125        14.75            .06
Second Quarter .........................    17.50         16.00            .07
Third Quarter ..........................    23.25         16.875           .07
Fourth Quarter .........................    28.00         21.50            .07

1998 Calendar Year
- ------------------
First Quarter ..........................    27.50         20.75            .08
Second Quarter .........................    26.25         21.00            .08
Third Quarter (through _____, 1998) ....    29.00         19.75            .08


     The last  reported  sales  prices per share of SFS Common Stock on (i) July
31, 1998, the last full trading day preceding public announcement of the signing
of the Merger  Agreement and (ii) November __, 1998, the last  practicable  date
prior to the mailing of this Proxy Statement/Prospectus,  were $20.00 and $_____
per share, respectively.

                                        8

<PAGE>

     As of ______,  1998, the 1,208,472  outstanding  shares of SFS Common Stock
were held by approximately ___ record owners.

     Assuming  an  initial  public  offering  price of $10.00  per share for the
Company Common Stock in the  Conversion,  the number of shares of Company Common
Stock to be received for each share of SFS Common Stock will be 2.65, unless the
Average Closing Price of the Company Common Stock for the first ten trading days
following  the  Conversion  is greater than $13.21 per share,  in which case the
Exchange Ratio would be reduced to $35.00 divided by such Average Closing Price.
Accordingly, any increase in the market value of Company Common Stock subsequent
to the  Conversion  will  increase the market value of the Company  Common Stock
received in the Merger,  up to an Average  Closing  Price of $13.21 per share of
Company  Common  Stock.  A decrease in the market value of Company  Common Stock
will have the opposite effect.  The market value of the Merger  Consideration at
the time of the Merger will  depend upon the market  value of a share of Company
Common  Stock at such time.  There can be no assurance  that the Company  Common
Stock will trade above the  initial  public  offering  price  subsequent  to the
Conversion.

     The Company currently has no plans to pay dividends.  However, the Board of
Directors  of the  Company  may  consider  a policy of paying  dividends  on the
Company  Common  Stock  in the  future,  subject  to  statutory  and  regulatory
requirements.  See also  "Dividends" in the Prospectus.  Dividends,  when and if
paid, will be subject to determination and declaration by the Company's Board of
Directors  at its  discretion.  The Board will take into  account the  Company's
consolidated   financial   condition,   Cohoes   Savings'   regulatory   capital
requirements,  tax  considerations,  industry  standards,  economic  conditions,
regulatory  restrictions,  general  business  practices and other  factors.  The
Company also has no plans to make a return of capital distribution. In the event
the Company  intends to declare a return of capital  distribution  within  three
years following the Conversion,  it must first obtain the prior written approval
of the FDIC.

     The Company will be subject to Delaware  law which  limits  dividends to an
amount equal to the excess of a  corporation's  net assets over paid-in  capital
or, if there is no excess,  to its net profits  for the current and  immediately
preceding fiscal years.


                               THE SPECIAL MEETING

Place, Time and Date

     The  Meeting  is  scheduled  to be held at 10:00  a.m.,  Eastern  Time,  on
December __, 1998,  at the main office of the Company  located at 251-263  State
Street, Schenectady,  New York. This Proxy Statement/Prospectus is being sent to
holders of record,  and certain beneficial owners, of SFS Common Stock as of the
Record Date, and accompanies a form of proxy which is being solicited by the SFS
Board of  Directors  for use at the Meeting and at any and all  adjournments  or
postponements thereof.

Matters to Be Considered

     At the Meeting, holders of shares of SFS Common Stock as of the Record Date
will vote upon the proposal to adopt the Merger  Agreement and the  transactions
contemplated  thereby.  See "The  Merger."  Holders of SFS Common Stock also may
consider  and vote upon such other  matters as are properly  brought  before the
Meeting.  As of the date hereof, the SFS Board knows of no business that will be
presented for consideration at the Meeting,  other than the matters described in
this Proxy Statement/Prospectus.

                                        9

<PAGE>

Record Date; Vote Required

     The SFS Board has fixed the close of  business on  __________,  1998 as the
date for  determining  holders of SFS Common Stock who are entitled to notice of
and to vote at the  Meeting.  Only  holders of record of SFS Common Stock at the
close of  business  on the Record Date will be entitled to notice of and to vote
at the Meeting. As of the Record Date, there were 1,208,472 shares of SFS Common
Stock outstanding and entitled to vote at the Meeting.

     Each holder of record of shares of SFS Common Stock on the Record Date will
be entitled to cast one vote per share on each  proposal  at the  Meeting.  Such
vote may be exercised in person or by properly executed proxy. The presence,  in
person or by  properly  executed  proxy,  of the  holders of a  majority  of the
outstanding  shares of SFS  Common  Stock  entitled  to vote at the  Meeting  is
necessary  to  constitute a quorum.  Abstentions  and broker  non-votes  will be
treated  as shares  present at the  Meeting  for  purposes  of  determining  the
presence of a quorum.

     The  affirmative  vote  of  the  holders  of at  least  a  majority  of the
outstanding  shares of SFS  Common  Stock  entitled  to vote at the  Meeting  is
required  for adoption of the Merger  Agreement.  As a result,  abstentions  and
broker  non-votes will have the same effect as votes against the adoption of the
Merger Agreement.

     Approval of the Merger  proposal by the  stockholders of SFS is a condition
to, and required for,  consummation  of the Merger but not  consummation  of the
Conversion. See "The Merger--Conditions to the Merger."

Beneficial Ownership of SFS Common Stock

     As of the Record Date,  the  directors  and  executive  officers of SFS and
their affiliates beneficially owned in the aggregate 74,623 shares of SFS Common
Stock  (excluding  41,114 shares  underlying  stock options held by them,  which
shares may not be voted at the Meeting),  or 6.2% of the  currently  outstanding
shares (9.3%  assuming the exercise of the stock  options held by directors  and
executive  officers),  of SFS Common Stock entitled to vote at the Meeting.  The
directors and executive  officers of SFS have indicated  their intention to vote
such  shares for the Merger  proposal  at the  Meeting.  As of the Record  Date,
Cohoes Savings and its  subsidiaries did not own any shares of SFS Common Stock,
and the trustees and executive  officers of Cohoes Savings and their  affiliates
beneficially owned _____ shares or ____% of the outstanding SFS Common Stock.

     The following table sets forth, as of _____ __, 1998,  certain  information
as to the  ownership of SFS Common Stock by (i) those  persons who were known by
management to be beneficial owners of more than 5% of the SFS Common Stock, (ii)
each director of SFS, and (iii) all directors and executive  officers of SFS and
Schenectady Federal as a group.

                                       10

<PAGE>

                                                             Shares      Percent
                                                          Beneficially      of
Name of Beneficial Owner                                 Owned(1)(2)(3)   Class
- -------------------------------------------------------  --------------  -------

Wellington Management Company, LLP(4) .................      135,600      11.2%
75 State Street
Boston, Massachusetts 02109

First Financial Fund, Inc. ("FFF")(5) .................      125,600      10.4
One Seaport Plaza-25th Floor
New York, New York 10022

First Manhattan Co.(6) ................................      105,378       8.7
437 Madison Avenue
New York, New York 10022

John Hancock Advisers, Inc.(7) ........................       74,000       6.1
John Hancock Mutual Life Insurance Company
John Hancock Subsidiaries, Inc.
The Berkeley Financial Group
101 Huntington Avenue
Boston, Massachusetts 02199

Kennedy Capital Management, Inc.(8) ...................       63,200       5.2
425 N. New Ballas Road, Suite 181
St. Louis, Missouri 63141

Tontine Financial Partners, L.P.(9) ...................      107,100       8.9
Tontine Management, L.L.C.
Tontine Overseas Associates, L.L.C.
Jeffrey L. Gendell

SFS Bancorp, Inc. Employee Stock Ownership Plan(10) ...      119,600       9.9
251-263 State Street
Schenectady, New York 12305

Directors and Executive Officers:
  Joseph H. Giaquinto .................................       34,152       2.8
  John F. Assini, M.D. ................................       14,186       1.2
  Gerald I. Klein .....................................       14,208       1.2
  Robert A. Schlansker ................................       16,393       1.4
  Richard D. Ammian ...................................       16,736       1.4

Directors and executive officers of SFS and
  Schenectady Federal as a group (8 persons) ..........      115,737       8.7
    

                                                    (Footnotes on the next page)

                                       11

<PAGE>

- ----------

(1)  Based upon  information  furnished by the  respective  entities or persons,
     including  filings  under the Exchange Act.  Pursuant to rules  promulgated
     under the Exchange  Act, a person is deemed to  beneficially  own shares of
     SFS Common  Stock if he or she  directly  or  indirectly  has or shares (i)
     voting power,  which  includes the power to vote or to direct the voting of
     the shares, or (ii) investment  power,  which includes the power to dispose
     or direct the disposition of the shares.  Unless otherwise  indicated,  the
     named beneficial owner has sole voting power and sole investment power with
     respect to the indicated shares.

(2)  Under  applicable  regulations,  a  person  is  deemed  to have  beneficial
     ownership of any shares of SFS Common Stock which may be acquired within 60
     days of the Record Date  pursuant  to the  exercise  of  outstanding  stock
     options.  Shares of SFS Common Stock which are subject to stock options are
     deemed to be  outstanding  for the purpose of computing  the  percentage of
     outstanding  SFS Common  Stock owned by such person or group but not deemed
     outstanding for the purpose of computing the percentage of SFS Common Stock
     owned by any  other  person or group.  The  amounts  set forth in the table
     include  shares which may be received  upon the  exercise of stock  options
     within 60 days of the Record Date based on their original  vesting schedule
     as follows: for each of Messrs. Assini, Klein and Schlansker, 2,990 shares;
     for Mr. Ammian, 7,476 shares; for Mr. Giaquinto, 14,950 shares; and for all
     directors and executive  officers as a group,  41,114 shares.  In addition,
     Messrs. Assini, Klein and Schlansker each hold unvested options to purchase
     4,485  shares of SFS  Common  Stock,  Messrs.  Ammian  and  Giaquinto  hold
     unvested  options  for  11,211  and 22,425  shares,  respectively,  and all
     directors  and  executive  officers  as a group hold  unvested  options for
     71,010 shares.

(3)  Excludes  restricted  shares granted  pursuant to SFS' Amended and Restated
     Recognition  and  Retention  Plan  ("RRP") as follows:  for each of Messrs.
     Assini,  Klein and Schlansker,  1,794 shares;  for Mr. Ammian 4,485 shares;
     for Mr.  Giaquinto,  8,970  shares;  and for all  directors  and  executive
     officers as a group, 28,405 shares.

(4)  Wellington  Management  Company reported sole voting and dispositive  power
     over 0 shares, shared voting power over 10,000 shares and dispositive power
     over 135,600 shares.

(5)  FFF reported sole voting power over 125,600  shares and shared  dispositive
     power over 125,600 shares.

(6)  First Manhattan  Company  reported sole voting and  dispositive  power over
     97,558 shares and shared voting and dispositive power over 7,820 shares.

(7)  John Hancock Advisers, Inc. reported sole voting and dispositive power over
     all 74,000 shares. John Hancock Mutual Life Insurance Company, John Hancock
     Subsidiaries,  Inc., and The Berkely  Financial Group (the parent companies
     of John Hancock Advisers,  Inc.) reported indirect beneficial  ownership of
     these shares.

(8)  Kennedy  Capital  Management,  Inc.  reported sole voting power over 20,000
     shares,  shared  voting power over 0 shares,  sole  dispositive  power over
     63,200 shares and shared dispositive power over 0 shares.

                                       12

<PAGE>

(9)  Tontine  Financial  Partners,   L.P.  reported  shared  voting  and  shared
     dispositive power over 87,800 shares.  Tontine Management,  L.L.C. reported
     shared  voting and shared  dispositive  power over 87,800  shares.  Tontine
     Overseas Associates,  L.L.C.  reported shared voting and shared dispositive
     power over 9,500 shares.  Jeffrey L. Gendell  reported sole voting and sole
     dispositive   power  over  9,800  shares  and  shared   voting  and  shared
     dispositive power over 97,300 shares.

(10) The amount reported represents shares held by SFS' Employee Stock Ownership
     Plan ("SFS  ESOP"),  35,880 of which have been  allocated  to  accounts  of
     participants  as of  the  Record  Date  (___________,  1998).  The  amounts
     reported for Messrs. Giaquinto,  Schlansker and Ammian include 4,534, 2,189
     and 2,649  shares of SFS Common  Stock,  respectively,  allocated  to their
     respective  accounts  under the ESOP.  First Bankers Trust  Company,  N.A.,
     Quincy,   Illinois,  the  trustee  of  the  SFS  ESOP,  may  be  deemed  to
     beneficially  own the  shares  held by the SFS  ESOP  which  have  not been
     allocated to accounts of participants.


Proxies

     Shares  of SFS  Common  Stock  represented  by  properly  executed  proxies
received prior to or at the Meeting will, unless such proxies have been revoked,
be voted  at the  Meeting  and any  adjournments  or  postponements  thereof  in
accordance with the  instructions  indicated in the proxies.  If no instructions
are  indicated on a properly  executed  proxy,  the shares will be voted FOR the
adoption of the Merger Agreement.

     Any proxy given pursuant to this  solicitation  or otherwise may be revoked
by the person  giving it at any time before it is voted by delivering to Richard
D. Ammian,  Secretary of SFS, at 251-263  State  Street,  Schenectady,  New York
12305 or at the  Meeting on or before the taking of the vote at the  Meeting,  a
written  notice of  revocation  bearing  a later  date than the proxy or a later
dated proxy  relating to the same shares of SFS Common Stock or by attending the
Meeting  and  voting in person.  Attendance  at the  Meeting  will not in itself
constitute the revocation of a proxy.

     If  any  other   matters  are   properly   presented  at  the  Meeting  for
consideration,  the persons  named in the proxy or acting  thereunder  will have
discretion to vote on such matters in accordance with their best judgment. As of
the date hereof, the SFS Board knows of no such other matters.

     In addition to solicitation by mail,  directors,  officers and employees of
SFS, who will not be  specifically  compensated  for such services,  may solicit
proxies from the  stockholders of SFS,  personally or by telephone,  telegram or
other forms of communication.  Brokerage houses, nominees, fiduciaries and other
custodians  will be requested  to forward  soliciting  materials  to  beneficial
owners and will be reimbursed for their reasonable  expenses incurred in sending
proxy  material  to  beneficial  owners.  SFS  will  bear  its own  expenses  in
connection with the solicitation of proxies for the Meeting.

     HOLDERS OF SFS COMMON STOCK ARE  REQUESTED  TO COMPLETE,  DATE AND SIGN THE
ACCOMPANYING   FORM  OF  PROXY  AND  TO  RETURN  IT  PROMPTLY  IN  THE  ENCLOSED
POSTAGE-PAID ENVELOPE.

     HOLDERS OF SFS COMMON  STOCK  SHOULD NOT FORWARD  STOCK  CERTIFICATES  WITH
THEIR PROXY CARDS.

                                       13

<PAGE>

                                   THE MERGER

     The information in this Proxy Statement/Prospectus  concerning the terms of
the Merger is  qualified  in its  entirety by  reference to the full text of the
Merger  Agreement,  which is attached  hereto as Appendix I and  incorporated by
reference herein. All stockholders are urged to read the Merger Agreement in its
entirety.

General

     Pursuant  to the  Merger  Agreement,  SFS will be merged  with and into the
Company,  with the Company being the surviving entity. The name of the surviving
entity following  consummation of the Merger will be "Cohoes  Bancorp,  Inc." As
soon as possible after the conditions to  consummation  of the Merger  described
below have been  satisfied or waived,  and unless the Merger  Agreement has been
terminated as provided  below,  SFS and the Company will file a  Certificate  of
Merger with the  Secretary  of State of the State of  Delaware.  The Merger will
become effective at the time and on the date of the filing of the Certificate of
Merger with the Secretary of State of Delaware,  unless a later date and time is
specified as the Effective Time in such Certificate of Merger. Immediately after
the Merger,  Schenectady  Federal  will merge with and into Cohoes  Savings with
Cohoes Savings being the survivor thereof.

     Upon consummation of the Merger,  the stockholders of SFS shall be entitled
to receive the Merger  Consideration  in  consideration  for their shares of SFS
Common Stock held and thereupon  shall cease to be  stockholders of SFS, and the
separate  existence and corporate  organization of SFS shall cease.  The Company
shall succeed to all the rights and property of SFS. The members of the Board of
Directors of the Company and Joseph H.  Giaquinto,  currently  the President and
Chairman of the Board of SFS and  Schenectady  Federal,  shall be the members of
the Boards of Directors of the Company and Cohoes Savings  immediately after the
Effective Time. See also "--Interests of Certain Persons in the Merger" and "The
Conversion and the Merger--General" in the Prospectus.

Background of the Merger

     In January 1998,  following a presentation to the Board of Directors of SFS
by Charles Webb,  the Board  engaged  Charles Webb to assist SFS in evaluating a
possible sale or merger of SFS as a means to enhance  stockholder value.  During
February  1998,  Charles  Webb  assisted  in  the  preparation  of  confidential
marketing materials with respect to SFS.

     In late February and early March 1998,  Charles Webb contacted 15 financial
institutions or their holding  companies to determine their initial  interest in
SFS. The confidential  marketing materials were sent to seven of those companies
after they executed a  confidentiality  agreement.  The companies were initially
instructed to provide their preliminary  indications of interest to Charles Webb
by March 27, 1998.

     One bank holding company provided a preliminary proposal by March 27, 1998,
which was reviewed by the Board of  Directors  of SFS on April 3, 1998.  The SFS
Board  authorized  further  negotiations  with the bank holding company and also
requested Charles Webb to contact additional institutions.

     During April and May 1998, Charles Webb contacted five additional financial
institutions or their holding companies, of which two (including Cohoes Savings)
signed  confidentiality  agreements.  The bank  holding  company  conducted  due
diligence in late April and early May and  submitted a revised  proposal in late
May.  Cohoes  Savings  also  expressed  interest  in late  May and  submitted  a
preliminary proposal in early June.

                                       14

<PAGE>

     The Board of Directors  reviewed  the two  proposals on June 10, 1998 via a
telephonic  conference  call. The Board further  reviewed the two proposals at a
meeting on June 12, 1998. At that time, the proposal from Cohoes Savings was for
2.2 shares of Company Common Stock for each share of SFS Common Stock  (assuming
an initial  public  offering  price of $10.00 per share for the  Company  Common
Stock).  The initial proposal from Cohoes Savings was comparable in value to the
proposal from the bank holding company only if one assumed that the market price
of the Company  Common  Stock  would  significantly  increase  above the initial
public offering price for such stock immediately  following  consummation of the
Conversion.  Because the Board of Directors  of SFS was  unwilling to fully rely
upon such  assumption,  the Board  authorized  management  and  Charles  Webb to
proceed with  negotiations  toward a definitive  agreement with the bank holding
company.

     Over the next  several  weeks,  SFS and its  representatives  reviewed  and
revised several drafts of a definitive  agreement with the bank holding company.
On July 8, 1998, the Board of Directors of SFS met to discuss a number of issues
which remained unresolved, including issues relating to the exchange ratio. When
negotiations with the bank holding company subsequently stalled,  Cohoes Savings
was again contacted to determine  whether its preliminary price indication could
be increased.

     The SFS Board was updated on the status of the negotiations at a meeting on
July 15,  1998.  Because  the  negotiations  with the bank  holding  company had
stalled,  and because Cohoes Savings  increased its offer, the SFS Board decided
to  terminate  the  negotiations  with the bank  holding  company  and to pursue
negotiations with Cohoes Savings.

     SFS and Cohoes  Savings then  conducted a further due  diligence  review of
each other,  and the  management  of SFS  negotiated  the terms of a  definitive
agreement with the assistance of SFS' legal counsel and  investment  banker.  On
July 22, 1998, the Board of Directors of SFS reviewed and accepted  management's
due diligence report regarding Cohoes Savings.  The directors were also provided
with drafts of the definitive agreement.

     On July 31, 1998,  the SFS Board  reviewed the proposed  definitive  Merger
Agreement  with SFS' legal  counsel and  Charles  Webb.  The Board of  Directors
considered  all factors  deemed  relevant,  including the Exchange Ratio of 2.65
shares of Company Common Stock for each share of SFS Common Stock  (assuming the
initial public  offering price of the Company Common Stock is $10.00 per share).
The Board of Directors also noted that if the market price of the Company Common
Stock increases over the initial public offering price for such stock,  then the
stockholders of SFS would realize the full benefit of such appreciation,  unless
the Average  Closing  Price for the first ten trading  days  exceeds  $13.21 per
share (assuming an initial public offering price of $10.00 per share),  in which
case the  Exchange  Ratio would be reduced to the  quotient  (calculated  to the
nearest  one-thousandth)  determined by dividing  $35.00 by the Average  Closing
Price. The SFS Board also considered and relied upon Charles Webb's opinion that
the Exchange Ratio is fair to the  stockholders of SFS from a financial point of
view. The Board of Directors  determined that the proposed Merger is in the best
interests of SFS and its stockholders,  and the Board  unanimously  approved the
Merger Agreement. SFS and Cohoes Savings publicly announced the Merger after the
close of trading on July 31, 1998.

                                       15

<PAGE>

Reason for the Merger; Recommendation of the Board of Directors

     SFS' Board of Directors  believes  that the terms of the Merger  Agreement,
which are the product of arm's length  negotiations  between  representatives of
Cohoes Savings and SFS, are in the best  interests of SFS and its  stockholders.
In the course of reaching its determination,  SFS' Board of Directors considered
a number of factors.  Without assigning any relative or specific weights,  these
factors included, among other things:

          (a)  The  value  of  Company  Common  Stock  to be  received  by  SFS'
     stockholders  in light of the  Exchange  Ratio of 2.65  shares  of  Company
     Common Stock for each share of SFS Common Stock (assuming an initial public
     offering  price  of  $10.00  per  share),  as well as the  ability  of SFS'
     stockholders  to receive  the shares of Company  Common  Stock based on the
     initial public  offering  price of such shares and to  potentially  realize
     appreciation in the value of such shares (any appreciation in the first ten
     trading  days is capped  at 32% for the SFS  stockholders).  SFS'  Board of
     Directors  determined  the value of this  Exchange  Ratio to  significantly
     exceed the  potential  value of SFS  shares on a  stand-alone  basis  under
     business strategies which could be reasonably implemented by SFS.

          (b) The  similarity  of philosophy  and vision  between SFS and Cohoes
     Savings.

          (c) The  geographic  complementarity  of the  areas  served by SFS and
     Cohoes   Savings,   and  the   synergies  to  be  obtained  by  a  combined
     organization.

          (d) The continued  consolidation  and  increasing  competition  in the
     banking and financial services industries.

          (e) The advice of SFS' management and financial advisors.

          (f) The opinion of Charles  Webb that the Merger  Consideration  to be
     received  by the  holders  of  SFS  Common  Stock  pursuant  to the  Merger
     Agreement is fair to SFS stockholders from a financial point of view.

     See also "The Conversion and the Merger--Purposes of the Conversion and the
Merger" in the Prospectus.

     THE SFS  BOARD  BELIEVES  THAT THE  MERGER IS IN THE BEST  INTEREST  OF SFS
STOCKHOLDERS  AND  UNANIMOUSLY  RECOMMENDS  THAT  SFS  STOCKHOLDERS  VOTE  "FOR"
ADOPTION OF THE MERGER AGREEMENT AND THE TRANSACTIONS CONTEMPLATED THEREBY.

Merger Consideration

     Subject to the terms,  conditions  and  procedures  set forth in the Merger
Agreement,  each share of SFS Common  Stock issued and  outstanding  immediately
prior to the Merger (other than treasury  shares and certain  shares held by the
Company or Cohoes  Savings) will be converted into the right to receive a number
of shares of Company  Common Stock equal to the lesser of (a) $26.50  divided by
the initial  public  offering price for the shares of Company Common Stock to be
issued in connection with the  Conversion,  or (b) $35.00 divided by the Average
Closing  Price of the Company  Common  Stock for the first ten  trading  days on
which such stock is traded, as reported by The Nasdaq Stock Market.  Assuming an
initial public offering price of $10.00, each share of SFS Common Stock would be
converted  into 2.65 shares of Company  Common  Stock in the Merger,  unless the
Average Closing Price of the Company Common Stock for the first ten trading days
following  the  Conversion  is greater than  $13.21,  in which case the Exchange
Ratio would be reduced to $35.00  divided by such  Average  Closing  Price.  The
Exchange Ratio was determined through  arm's-length  negotiations between Cohoes
Savings and SFS, which was advised during such negotiations by Charles Webb, its
financial advisor.

                                       16

<PAGE>

     Each share of Company Common Stock issued and  outstanding at the Effective
Time  will  remain  outstanding  and  unchanged  as a result of the  Merger.  No
fractional shares of Company Common Stock will be issued in the Merger,  and SFS
stockholders  who otherwise  would be entitled to receive a fractional  share of
Company  Common  Stock will  receive a cash  payment in lieu  thereof.  See also
"Summary--The Merger" in the Prospectus.

Opinion of Charles Webb

     In January  1998,  Webb was  retained  by SFS to  evaluate  SFS'  strategic
alternatives  as part of a stockholder  enhancement  program and to evaluate any
specific proposals that might be received regarding an acquisition of SFS. Webb,
as  part  of its  investment  banking  business,  is  regularly  engaged  in the
evaluation  of  business  and   securities   in  connection   with  mergers  and
acquisitions, negotiated underwritings, and distributions of listed and unlisted
securities.  Webb is  familiar  with the market for  common  stocks of  publicly
traded  banks,  thrifts  and bank and thrift  holding  companies.  The SFS Board
selected  Webb on the basis of the  firm's  reputation  and its  experience  and
expertise  in  transactions  similar  to the  Merger  and its prior work for and
relationship with SFS.

     Pursuant to its  engagement,  Webb was asked to render an opinion as to the
fairness,  from a financial  point of view, of the Merger  Consideration  to the
stockholders of SFS. Webb delivered a fairness opinion to the SFS Board dated as
of July 31, 1998, and rendered an additional  updated opinion dated November __,
1998 (the "Opinion") , that the consideration is fair, from a financial point of
view, to the  stockholders of SFS. No limitations  were imposed by the SFS Board
upon Webb with respect to the investigations  made or procedures  followed by it
in rendering  its Opinion.  Webb has  consented to the  inclusion  herein of the
summary  of its  Opinion  to the SFS Board and to the  reference  to the  entire
Opinion attached hereto as Appendix II.

     The full text of the Opinion of Webb,  updated as of the date of this Proxy
Statement/Prospectus,   which  sets  forth  certain  assumptions  made,  matters
considered and limitations on the reviews undertaken, is attached as Appendix II
to this  Proxy  Statement/Prospectus  and  should be read in its  entirety.  The
summary of the Opinion of Webb set forth in this Proxy  Statement/Prospectus  is
qualified in its  entirety by  reference  to the Opinion.  Such Opinion does not
constitute  a  recommendation  by  Webb to any SFS  stockholder  as to how  such
stockholder should vote with respect to the Merger.

     In rendering its Opinion, Webb (i) reviewed the financial and business data
supplied  to it by SFS,  including  SFS'  Annual  Reports  for the  years  ended
December 31, 1996 and 1997 and the Proxy Statements  relating to the 1996, 1997,
and 1998 annual stockholders meetings;  (ii) unaudited quarterly results for the
quarters ended March 31, 1998,  September 30, 1997,  June 30, 1997 and March 31,
1997; (iii) discussed with senior  management and the Boards of Directors of SFS
and its wholly-owned  subsidiary,  Schenectady Federal, the current position and
prospective outlook for SFS; (iv) considered  historical  quotations for the SFS
Common  Stock;  (v)  reviewed  the  financial  and  stock  market  data of other
financial  institutions,  particularly in the Mid-Atlantic  region of the United
States,  and  the  financial  and  structural  terms  of  several  other  recent
transactions  involving  mergers and  acquisitions of financial  institutions or
proposed changes of control of comparably situated companies;  and (vi) reviewed
certain other information which it deemed relevant. In addition, Webb considered
certain financial data and other information  provided by Cohoes Savings as well
as discussions with the senior management of Cohoes Savings.

                                       17

<PAGE>

     In  rendering  its  Opinion,  Webb assumed and relied upon the accuracy and
completeness  of the  financial  information  provided  to it by SFS and  Cohoes
Savings and obtained by it from public sources.  In its review, with the consent
of the SFS Board, Webb did not undertake any independent appraisal or evaluation
of the assets and liabilities of SFS or Cohoes  Savings,  or of the potential or
contingent  liabilities of SFS or Cohoes Savings.  With respect to the financial
information,  including  forecasts  from SFS,  Webb assumed ( with SFS' consent)
that such information had been reasonably prepared reflecting the best currently
available  estimates and judgment of SFS' management.  Webb also assumed that no
restrictions or conditions would be imposed by regulatory authorities that would
have a material adverse effect on the contemplated benefits of the Merger to SFS
or the ability to consummate the Merger.

     Webb's  review of  comparable  transactions  included  the  compilation  of
pending or recently completed acquisitions of savings institutions.  The results
of the analysis are summarized below along five industry  accepted  ratios.  The
information in the following table summarizes the material  information analyzed
by Webb with  respect  to the  Merger.  The  summary  does not  purport  to be a
complete description of the analysis performed by Webb in rendering its Opinion.
Selecting  portions  of Webb's  analysis  or  isolating  certain  aspects of the
comparable  transactions  without  considering  all analyses  and factors  could
create an incomplete or potentially misleading view of the evaluation process.

     Webb's  review of  comparable  transactions  included  the  compilation  of
pending or recently completed  acquisitions of savings  institutions sorted into
five groups. The groups were identified with characteristics  similar to SFS and
complied as follows:  (i) all thrift  acquisitions since June 30, 1997; (ii) all
thrift  acquisitions  with a total  transaction value between $5 million and $50
million ("Comparable  Transaction Value"); (iii) all acquisitions since June 30,
1997 with the selling  thrift having equity to total assets of between 10.0% and
16.0% ("Comparable  Equity Ratio");  (iv) all thrift acquisitions since June 30,
1997 with the selling  thrift having assets between $70 million and $270 million
("Comparable Asset Size");  and (v) all thrift  acquisitions since June 30, 1997
located in the Mid-Atlantic region ("Comparable Regional Deals"). The results of
the analysis are summarized below:

                                       18

<PAGE>

<TABLE>
<CAPTION>
                                                            Price to
                                             -------------------------------------  CoreDep
                                             TangBook  LTMEPS(c)  Deposits  Assets  Premium
                                                (%)       (x)        (%)      (%)     (%)
                                             --------  ---------  --------  ------  -------

<S>                                   <C>      <C>        <C>       <C>      <C>      <C> 
Consideration - $26.50 per share(a)            145.4      26.5      22.7     19.5      8.3
Consideration - $35.00 per share(b)            194.6      35        30.3     26.1     16

Recent Transactions                  Number     Median for all deals since June 30, 1997
- -------------------                  ------  ----------------------------------------------
  Completed                           105      191.3      23.1      18.1     24.8     13.2
  Pending                              58      204.6      25.0      21.7     28.5     16.9

Comparable Transaction Value
- ----------------------------
  Completed                            37      165.0      25.6      17.8     23.3      8.6
  Pending                              22      160.2      22.0      18.2     21.4     10.8

Comparable Equity Ratio
- -----------------------
  Completed                            21      175.2      24.4      21.8     27.2     13.5
  Pending                              12      188.1      24.8      25.0     34.4     18.6

Comparable Asset Size
- ---------------------
  Completed                            21      175.2      24.4      21.8     27.2     13.5
  Pending                              12      188.1      24.8      25.0     34.4     18.6

Comparable Regional Deals
- -------------------------
  Completed                            15      214.3      21.4      17.7     25.0     13.4
  Pending                              16      203.6      26.6      25.0     31.5     19.5
</TABLE>
- ----------
(a)  Based on holders of SFS Common Stock receiving $26.50 per share.

(b)  Based on holders of SFS Common Stock receiving $35.00 per share.

(c)  Last twelve  months  (LTM)  ending June 30,  1998  earnings  per share were
     $1.00.

                                       19

<PAGE>

     In preparing its analysis,  Webb made numerous  assumptions with respect to
industry  performance,  business and economic conditions and other matters, many
of which are beyond the control of Webb and SFS. The analyses  performed by Webb
are not necessarily  indicative of actual values or future results, which may be
significantly  more or less favorable than suggested by such analyses and do not
purport to be appraisals or reflect the prices at which a business may be sold.

     SFS  engaged  Webb  to,  among  other  things,  assist  SFS in  determining
appropriate and desirable  values that could be realized in a merger,  prepare a
summary  of recent  merger  and  acquisition  trends in the  financial  services
industry,  advise SFS as to the structure and form of any proposed  merger,  and
render an  opinion as to the  fairness  of the  consideration  to be paid in any
proposed  merger.  SFS agreed to pay Webb a fee of  $50,000  for  delivery  of a
fairness   opinion,   which  fee  was  paid  as  of  the  date  of  this   Proxy
Statement/Prospectus.  Further, SFS agreed to pay Webb a success fee of 1.00% of
the transaction value less the fee paid for the fairness  opinion.  Such success
fee shall be paid  upon  consummation  of the  Merger.  Based  upon the range of
$26.50 to $35.00 per share for SFS stockholders,  the transaction value would be
between  approximately $27.5 million and $36.4 million.  SFS agreed to reimburse
Webb for its reasonable  out-of-pocket  expenses,  not to exceed $7,500. SFS has
further  agreed to  indemnify  Webb and its  affiliates,  and  their  respective
directors, officers and employees and each such other person controlling Webb or
any of its affiliates from and against certain claims and  liabilities.  Webb is
also  acting  as  underwriter  on a  best-efforts  basis in the  mutual to stock
conversion  transaction  for the  Company and Cohoes  Savings.  Webb will not be
involved in establishing the valuation range of the offering.  Webb will be paid
a fee equal to 1.20% of the aggregate purchase price of the Company Common Stock
sold in the  Conversion  (excluding  shares  purchased by  trustees,  directors,
executive  officers or employees of the Company or Cohoes  Savings or members of
their immediate  families or any employee  benefit plan of the Company or Cohoes
Savings).  See "The  Offering--Marketing  and Underwriting  Arrangements" in the
Prospectus.

Treatment of SFS Stock Options

     If any of the stock options ("SFS Options")  granted under SFS' Amended and
Restated Stock Option and Incentive Plan ("SFS Option Plan") remain  outstanding
immediately  prior to  consummation  of the Conversion and Merger,  they will be
converted  into options to purchase  Company  Common  Stock,  with the number of
shares  subject to the option and the  exercise  price per share to be  adjusted
based upon the  Exchange  Ratio.  The number of shares of Company  Common  Stock
subject to each  converted  SFS Option shall be equal to the number of shares of
SFS Common Stock subject to such SFS Option  immediately  prior to the Effective
Time  multiplied by the Exchange Ratio,  provided that any fractional  shares of
Company Common Stock resulting from such multiplication  shall be rounded to the
nearest share,  and the per share exercise price under each converted SFS Option
shall be adjusted by dividing the per share  exercise  price under each such SFS
Option by the Exchange Ratio, provided that such exercise price shall be rounded
up to the next cent.  Notwithstanding  the preceding  sentence,  each SFS Option
which is an  "incentive  stock  option" shall be adjusted as required by Section
424 of the  Code,  and  the  regulations  promulgated  thereunder,  so as not to
constitute a modification, extension or renewal of the option within the meaning
of Section 424(h) of the Code.

Effective Time and Closing Date

     The Merger shall become effective at the time and on the date of the filing
of the  Certificate  of  Merger  with the  Secretary  of  State of the  State of
Delaware,  unless a later date and time is  specified as the  effective  time in
such Certificate of Merger. The Effective Time will occur  simultaneously  with,
or immediately after, the consummation of the Conversion. The Closing shall take
place  immediately  prior to the  Effective  Time at 10.00 a.m.,  Eastern  Time,
following the satisfaction or waiver, to the extent permitted, of the conditions
to  the  consummation  of the  Merger  specified  in  Article  VI of the  Merger
Agreement  (other  than  the  delivery  of  certificates,   opinions  and  other
instruments and documents to be delivered at the Closing),  at such place and at
such time as the parties may mutually agree upon.  See also "The  Conversion and
the  Merger--Closing  Date of the  Merger;  Termination  and  Amendment"  in the
Prospectus.

                                       20

<PAGE>

Interests of Certain Persons in the Merger

     Upon consummation of the Conversion and the Merger,  the Company and Cohoes
Savings will appoint Joseph H. Giaquinto, President, Chief Executive Officer and
the Chairman of the Board of SFS and Schenectady  Federal,  to their  respective
Boards of Directors,  and the Company will nominate Mr.  Giaquinto to be elected
to a three-year  term at the next annual meeting of the Company's  stockholders.
The remaining  directors and certain  officers of Schenectady  Federal as of the
Effective  Time will be  appointed  to an  advisory  board of the  Company for a
three-year  term  (four  years,  with  respect  to the  appointment  of David J.
Jurczynski).

     As of _______,  1998,  there were an aggregate of 125,579  stock options to
purchase SFS Common  Stock  outstanding  under SFS' Stock Option Plan.  Of these
stock  options,  46,496 are  currently  exercisable.  If any of the SFS  Options
remain outstanding immediately prior to consummation of the Merger, they will be
converted  into options to purchase  Company  Common  Stock,  with the number of
shares  subject to the option and the  exercise  price per share to be  adjusted
based upon the  Exchange  Ratio so that the  aggregate  exercise  price  remains
unchanged,  and with the  duration of the option  remaining  unchanged.  See "--
Treatment  of SFS Stock  Options."  SFS Options  which have not vested as of the
Effective Time will continue to vest in accordance  with their terms for as long
as the  holders of the  options  are either a  director,  advisory  director  or
employee  of the Company  and/or  Cohoes  Savings.  See "The  Special  Meeting -
Beneficial  Ownership  of SFS Common  Stock" for the  amount of  unvested  stock
options held by the directors and executive officers of SFS.

     As of September  ___,  1998,  an  aggregate of 32,530  shares of SFS Common
Stock have been  awarded to the  directors  and  officers of SFS pursuant to the
Recognition and Retention Plan and have not yet vested. Upon consummation of the
Merger,  all unvested  awards will be converted  into Company Common Stock based
upon the Exchange Ratio and will continue to vest in accordance with their terms
for as long as the  holders  of the  awards  are  either  a  director,  advisory
director or employee of the Company  and/or Cohoes  Savings.  See "Summary - The
Special Meeting - Security Ownership" for the amount of unvested awards.

     As of  September  30, 1998,  the SFS ESOP held 83,720  shares of SFS Common
Stock which had not yet been allocated to participants and which were pledged as
collateral for the remaining $837,200 loan to the SFS ESOP. The ESOP is expected
to be terminated in accordance with its terms six months following  consummation
of the  Merger,  at  which  time  the  loan  will be  repaid  and the  remaining
unallocated shares will be allocated to the participants.

     Pursuant  to the  Merger  Agreement,  Cohoes  Savings  has agreed to retain
employees of SFS and Schenectady Federal after the Effective Time, provided that
the Company and Cohoes  Savings  shall not have any  obligation  to continue the
employment  of such  persons.  The Merger  Agreement  provides that officers and
employees of SFS and Cohoes Savings who become employees of Cohoes Savings after
the Merger will be entitled to participate in Cohoes Savings'  employee  benefit
plans  maintained  generally for the benefit of its  employees.  Cohoes  Savings
shall  treat  SFS'  employees  who  become  employees  of Cohoes  Savings as new
employees,  but shall amend its employee  benefit plans to provide  credit,  for
purposes of vesting and  eligibility to participate  for service with SFS to the
extent that such service was recognized  for similar  purposes under SFS' plans.
In addition,  the provisions of certain  employment  agreements and Supplemental
Executive  Retirement  Agreements  with  officers  of SFS  will  result  in cash
payments  aggregating   approximately  $________  million  to  certain  of  SFS'
officers,  including $_______ to Mr. Giaquinto. See also "The Conversion and the
Merger--Interests of Certain Persons in the Merger" in the Prospectus.

                                       21

<PAGE>

     In the Merger Agreement, the Company has agreed to indemnify the directors,
officers and employees of SFS and each of its  subsidiaries  for a period of six
years  after  the  Effective  Time to the  fullest  extent  which SFS or any SFS
subsidiary  would have been permitted to do so under its respective  Certificate
of Incorporation,  Charter or Bylaws. In addition,  all limitations of liability
existing  in favor of such  individuals  in the  Certificate  of  Incorporation,
Charter or Bylaws of SFS or any SFS subsidiary,  arising out of matters existing
or occurring at or prior to the  Effective  Time,  shall  survive the Merger and
shall continue in full force and effect. The Company has also agreed to maintain
SFS' existing  directors' and officers'  liability insurance policy (or purchase
another policy  providing  substantially  the same coverage) for a period of six
years following the Effective Time, subject to certain limits on the cost to the
Company.

Delivery of Certificates

     After  consummation  of the  Conversion  and the  Merger,  each holder of a
certificate or certificates theretofore evidencing issued and outstanding shares
of SFS Common Stock,  upon surrender of the same to an agent,  duly appointed by
the Company,  which is  anticipated  to be the transfer agent for Company Common
Stock (the "Exchange Agent"), shall be entitled to receive in exchange therefore
a certificate or certificates  representing the number of full shares of Company
Common Stock for which the shares of SFS Common Stock theretofore represented by
the certificate or  certificates so surrendered  shall have been converted based
on the Exchange  Ratio.  The Exchange Agent shall,  after  expiration of the ten
trading day period  required to determine the Exchange  Ratio,  promptly mail to
each such holder of record of an outstanding certificate which immediately prior
to the  consummation  of the Conversion and the Merger  evidenced  shares of SFS
Common Stock, and which is to be exchanged for Company Common Stock based on the
Exchange  Ratio  as  provided  in the  Merger  Agreement,  a form of  letter  of
transmittal  (which shall specify that delivery  shall be effected,  and risk of
loss and  title to such  certificate  shall  pass,  only upon  delivery  of such
certificate  to the  Exchange  Agent)  advising  such holder of the terms of the
exchange  effected by the  Conversion  and the Merger and of the  procedure  for
surrendering  to  the  Exchange  Agent  such   certificate  in  exchange  for  a
certificate or certificates evidencing Company Common Stock. The stockholders of
SFS should not  forward  SFS Common  Stock  certificates  to the  Company or the
Exchange Agent until they have received the  transmittal  letter.  See also "The
Conversion and the Merger--Delivery of Certificates" in the Prospectus.

Representations and Warranties

     The Merger  Agreement  contains  representations  and warranties of SFS and
Cohoes Savings which are customary in merger  transactions,  including,  but not
limited to, representations and warranties concerning:  (i) the organization and
capitalization of SFS and Cohoes Savings and their respective subsidiaries; (ii)
the due  authorization,  execution,  delivery and  enforceability  of the Merger
Agreement;  (iii) the consents or approvals required,  and the lack of conflicts
or violations under applicable certificates of incorporation,  charters, bylaws,
instruments  and laws,  with  respect to the  transactions  contemplated  by the
Merger  Agreement;  (iv)  the  absence  of  material  adverse  changes;  (v) the
documents filed by the parties with the SEC and other regulatory agencies;  (vi)
the conduct of business in the ordinary  course and absence of certain  changes;
(vii) the financial statements of the respective parties; (viii) compliance with
laws by the respective parties;  and (ix) the allowance for loan losses and real
estate owned. The  representations and warranties of Cohoes Savings and SFS will
not survive beyond the Effective Time if the Merger is consummated,  and, if the
Merger Agreement is terminated without consummation of the Merger, there will be
no  liability  on the part of any party  except  that no party shall be relieved
from any liability arising out of a willful breach of any covenant, undertaking,
representation or warranty in the Merger Agreement and except as described under
"--  Termination"  and "-- Expenses of the Merger." See also "The Conversion and
the Merger--Representations and Warranties" in the Prospectus.

                                       22

<PAGE>

Conditions to the Merger

     The  respective  obligations  of the parties to  consummate  the Merger are
subject to the  satisfaction  or waiver of certain  conditions  specified in the
Merger  Agreement  including,  among other things,  the receipt of all necessary
regulatory,   stockholder   and  member   approvals,   the  compliance  with  or
satisfaction of all  representations,  warranties,  covenants and conditions set
forth  therein,  the absence of any order,  decree or  injunction  enjoining  or
prohibiting  consummation of either the Conversion or the Merger, the receipt by
the  parties  of tax  opinions  with  respect  to  certain  federal  income  tax
consequences of the Merger and the receipt by the parties of a letter from their
respective  independent  accountants that the Merger shall be accounted for as a
pooling  of  interests.  There  can  be no  assurance  that  the  conditions  to
consummation of the Merger will be satisfied or waived. See also "The Conversion
and the Merger--Conditions to the Merger" in the Prospectus.

Conduct of Business Prior to the Closing Date

     Under the terms of the Merger Agreement,  Cohoes Savings and SFS shall, and
shall cause each of their respective subsidiaries to, conduct its businesses and
engage in  transactions  only in the ordinary  course and  consistent  with past
practice or to the extent  otherwise  contemplated  under the Merger  Agreement,
except with the prior written  consent of Cohoes Savings or SFS, as the case may
be.  SFS also shall use its  reasonable  efforts to (i)  preserve  its  business
organization and that of its subsidiaries  intact, (ii) keep available to itself
and Cohoes  Savings  the  present  services  of its  employees  and those of its
subsidiaries,  and (iii)  preserve for itself and Cohoes Savings the goodwill of
its  customers  and those of its  subsidiaries  and  others  with whom  business
relationships exist.

     In addition,  under the terms of the Merger Agreement, SFS has agreed that,
except as  otherwise  approved  by Cohoes  Savings in  writing or as  permitted,
contemplated  or  required  by the Merger  Agreement,  it will not,  nor will it
permit  any of its  subsidiaries  to,  engage in  certain  activities.  See "The
Conversion and the Merger--Conduct of Business Prior to the Merger Closing Date"
in the Prospectus.

Required Approvals

     Various  approvals  of the  NYSBD  and the  FDIC are  required  in order to
consummate the  Conversion and the Merger.  The NYSBD and the FDIC have approved
the  Plan  of  Conversion,   subject  to  approval  by  Cohoes  Savings'  voting
depositors.  In  addition,  consummation  of the  Conversion  and the  Merger is
subject to OTS approval of the Company's holding company  application to acquire
all the SFS  Common  Stock  and  all of  Cohoes  Savings  common  stock  and the
applications  under the Home  Owners'  Loan Act, the Bank Merger Act and the New
York State Banking laws, with respect to the merger of Schenectady  Federal with
and into  Cohoes  Savings  with  Cohoes  Savings  being  the  surviving  entity.
Applications  for these  approvals  have been filed and are  currently  pending.
There can be no  assurances  that the  requisite  regulatory  approvals  will be
received in a timely manner,  in which event the  consummation of the Conversion
and the Merger may be delayed.  In the event the  Conversion  and the Merger are
not  consummated  on or before  March 31,  1999,  the  Merger  Agreement  may be
terminated  by  either  Cohoes  Savings  or SFS,  provided  that  this  right to
terminate shall not be available to Cohoes Savings until April 15, 1999 if as of
March 31, 1999 all of the  conditions  precedent  have been  satisfied or waived
other than the condition precedent that all statutory waiting periods shall have
expired.  There  can be no  assurance  as to  the  receipt  or  timing  of  such
approvals.

                                       23

<PAGE>

     It is a condition  to the  consummation  of the Merger that the  regulatory
approvals be obtained without any condition or requirement that, individually or
in the aggregate,  would so materially  reduce the economic or business benefits
of the transactions  contemplated by the Merger Agreement to Cohoes Savings that
had such condition or requirement been known,  Cohoes Savings, in its reasonable
judgment,  would not have  entered  into the Merger  Agreement.  There can be no
assurance  that any  such  approvals  will  not  contain  terms,  conditions  or
requirements which cause such approvals to fail to satisfy such condition to the
consummation of the Merger. In addition,  the Conversion must be approved by the
members of Cohoes Savings and the Merger Agreement  approved by the stockholders
of SFS. See also "The  Conversion  and the  Merger--Required  Approvals  for the
Conversion and the Merger" in the Prospectus.

Waiver and Amendment

     Prior to the Effective Time, Cohoes Savings and SFS may extend the time for
performance  of  any  obligations   under  the  Merger   Agreement,   waive  any
inaccuracies  in the  representations  and  warranties  contained  in the Merger
Agreement and waive  compliance  with any covenant,  agreement or, to the extent
permitted by law, any condition of the Merger Agreement,  provided that any such
waiver after the SFS  stockholders  have adopted the Merger  Agreement shall not
modify  the  amount  or  form  of  consideration  to  be  provided  to  the  SFS
stockholders or otherwise  materially adversely affect such stockholders without
the approval of the affected stockholders.

     The Merger  Agreement may be amended or  supplemented at any time by mutual
agreement  of  Cohoes  Savings  and SFS,  provided  that any such  amendment  or
supplement  after the SFS  stockholders  have  adopted the Merger  Agreement  is
subject to the proviso in the preceding paragraph.  See also "The Conversion and
the  Merger--[Closing  Date of the Merger];  Termination  and  Amendment" in the
Prospectus.

Termination

     The Merger  Agreement may be terminated prior to the Effective Time by: (a)
the mutual written  consent of the parties;  (b) by Cohoes Savings or SFS if (i)
the other party has in any material respect breached the Merger  Agreement,  and
such  breach  has not  been  timely  cured  after  notice;  (ii)  any  necessary
governmental  approval  is denied,  unless such denial is due to a breach of the
party seeking to terminate;  (iii) if a final, nonappealable order prohibits any
transaction  contemplated by the Merger Agreement;  (iv) the shareholders of SFS
do not approve the Merger  Agreement or the  depositors of Cohoes Savings do not
approve the Plan of Conversion,  unless the failure of such approval is due to a
breach of the party  seeking to  terminate;  or (v) the  Effective  Time has not
occurred  by March 31,  1999 (or in certain  circumstances,  April 15,  1999 for
Cohoes  Savings) unless the failure of such occurrence is due to a breach of the
party seeking to terminate;  or (c) by Cohoes Savings if a "Purchase  Event" (as
defined in the Merger Agreement) has occurred.

                                       24

<PAGE>

     In the  event  of the  termination  of the  Merger  Agreement,  the  Merger
Agreement shall thereafter become void and have no effect, and there shall be no
liability on the part of any party to the Merger  Agreement or their  respective
officers  and   directors,   except  that  (i)  certain   provisions   regarding
confidential information and expenses shall survive and remain in full force and
effect;  (ii) a  breaching  party shall not be  relieved  of  liability  for any
willful  breach giving rise to such  termination;  and (iii) certain  provisions
relating to expenses and termination fees shall survive and remain in full force
and effect.  Cohoes  Savings shall pay to SFS a termination  fee of $2.0 million
unless (i) Cohoes  Savings  terminates in response to a breach or Purchase Event
by  SFS;  (ii)  the  termination  is due to  failure  to  receive  any  required
governmental  approval,  failure  to receive  the  approval  of Cohoes  Savings'
depositors,  or failure of the Effective Time to occur by March 31, 1999;  (iii)
SFS shareholders do not approve the Merger Agreement;  (iv) the Merger Agreement
is terminated because certain closing conditions cannot be satisfied; or (v) SFS
exercises a right of termination before March 31, 1999. If termination is due to
failure to receive the approval of Cohoes Savings' depositors, or failure of the
Effective  Time to occur by March 31, 1999,  Cohoes Savings shall pay to SFS the
reasonable and verifiable expenses incurred by SFS in connection with the Merger
Agreement.  If  termination  is due to  (i)  failure  to  receive  any  required
governmental  approval  or (ii) all  other  conditions  are  satisfied,  but the
required  pooling  of  interest  letters  cannot  be  obtained  due to an act or
omission of Cohoes Savings,  the Company or a Cohoes Savings  affiliate,  Cohoes
Savings will pay to SFS a break up fee of $1.0 million.  SFS shall pay to Cohoes
Savings a fee of $2.0 million upon the occurrence of a Purchase Event prior to a
Fee Termination Event (as defined below).

     A "Fee Termination Event" shall be the first to occur of the following: (i)
the Effective Date, (ii)  termination of the Merger Agreement in accordance with
the terms  thereof  prior to the  occurrence  of a Purchase  Event (other than a
termination  of the Merger  Agreement by Cohoes Savings as a result of a willful
breach  of  any  representation  warranty,  covenant  or  agreement  of  SFS  or
Schenectady  Federal),  or (iii) 12 months  following  termination of the Merger
Agreement by Cohoes  Savings  unless a Purchase  Event shall have occurred prior
thereto.

     See also "The  Conversion  and the  Merger--[Closing  Date of the  Merger];
Termination and Amendment" in the Prospectus.

Certain Federal Income Tax Consequences of the Merger

     Set forth below is a discussion of federal income tax  consequences  of the
Merger to the Company and SFS and SFS stockholders who are citizens or residents
of the United States. The following discussion does not purport to be a complete
analysis or listing of all potential tax effects  relevant to a decision whether
to vote in favor of the adoption of the Merger  Agreement  and the  transactions
contemplated  thereby.   Further,  the  discussion  does  not  address  the  tax
consequences  that may be relevant to a particular  SFS  stockholder  subject to
special  treatment  under certain  federal  income tax laws,  such as dealers in
securities,  banks, insurance companies,  tax-exempt  organizations,  non-United
States persons and stockholders  who acquired their shares as compensation,  nor
any  consequences  arising  under the laws of any  state,  locality  or  foreign
jurisdiction.  The  discussion  is based  upon the  Code,  Treasury  regulations
thereunder and administrative rulings and court decisions as of the date hereof.
All of the  foregoing are subject to change and any such change could affect the
continuing validity of this discussion.

                                       25

<PAGE>

     HOLDERS OF SFS COMMON  STOCK ARE URGED TO CONSULT  THEIR TAX ADVISERS AS TO
THE PARTICULAR  EFFECT OF THEIR OWN PARTICULAR  FACTS AND  CIRCUMSTANCES  ON THE
FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER TO THEM, AND ALSO TO THE EFFECT OF
ANY STATE, LOCAL, FOREIGN AND OTHER TAX LAWS.

     Under  current  federal  income  tax law,  and based upon  assumptions  and
representations  of the  Company  and  SFS,  and  assuming  that the  Merger  is
consummated in the manner set forth in the Merger  Agreement,  it is anticipated
that the following federal income tax consequences would result:

          (i) the Merger will constitute a reorganization  within the meaning of
     Section 368(a) of the Code,

          (ii) no gain or loss will be  recognized by any SFS  stockholder  upon
     the  exchange of SFS Common  Stock  solely for Company  Common Stock in the
     Merger  (except  in  connection  with  the  receipt  of  cash  in lieu of a
     fractional share of Company Common Stock, as discussed below);

          (iii) the aggregate tax basis of the Company  Common Stock received by
     each  stockholder  of SFS who exchanges SFS Common Stock for Company Common
     Stock in the Merger will be the same as the  aggregate tax basis of the SFS
     Common Stock  surrendered in exchange  therefor (subject to any adjustments
     required as the result of receipt of cash in lieu of a fractional  share of
     Company Common Stock);

          (iv) the holding period of the shares of Company Common Stock received
     by an SFS  stockholder in the Merger will include the holding period of the
     SFS Common  Stock  surrendered  in exchange  therefor  (provided  that such
     shares of SFS Common Stock were held as a capital asset by such stockholder
     at the Effective Time); and

          (v) cash  received  in the Merger by an SFS  stockholder  in lieu of a
     fractional share interest of Company Common Stock will be treated as having
     been  received  as a  distribution  in full  payment  in  exchange  for the
     fractional  share interest of Company  Common Stock which such  stockholder
     would otherwise be entitled to receive, and will qualify as capital gain or
     loss  (assuming the Company Common Stock  surrendered in exchange  therefor
     was held as a capital asset by such stockholder at the Effective Time).

     Based  upon  representations  to be made by the  Company  and  SFS,  Cohoes
Savings  and SFS must  receive  as a  condition  to closing an opinion of Arthur
Andersen,  the  independent  auditors for Cohoes  Savings,  that the Merger will
constitute a reorganization within the meaning of Section 368(a) of the Code and
will have the effects set forth in  subparagraphs  (ii)-(iv)  above. The opinion
will be subject to various  assumptions and  qualifications,  including that the
Merger is  consummated  in the  manner and in  accordance  with the terms of the
Merger Agreement.  The opinion will be based entirely upon the Code, regulations
then in  effect or  proposed  thereunder,  current  administrative  rulings  and
practice  and  judicial  authority,  all of which  would be  subject  to change,
possibly with retroactive effect. Consummation of the Merger is conditioned upon
the  receipt  by the  Company  and  SFS,  respectively,  of  such  opinion.  See
"--Conditions to the Merger."

     No ruling has been or will be requested from the Internal  Revenue  Service
("IRS"),  including  any ruling as to federal  income  tax  consequences  of the
Merger to the  Company or SFS  stockholders.  Unlike a ruling  from the IRS,  an
opinion of  independent  certified  accountants is not binding on the IRS. There
can be no  assurance  that  the IRS will not  take a  position  contrary  to the
positions  reflected in such opinion or that such opinion would be upheld by the
courts if challenged.  See also "The Conversion and the Merger--Tax  Aspects" in
the Prospectus.

                                       26

<PAGE>

Accounting Treatment

     Consummation  of the  Merger  is  conditioned  upon the  receipt  by Cohoes
Savings and SFS of a letter from their respective independent accountants to the
effect that the Merger qualifies for pooling of interests accounting  treatment.
Under the pooling of interests  method of accounting,  the historical cost basis
of the assets and  liabilities  of the  Company  and SFS will be combined at the
Closing Date and carried forward at their previously  recorded amounts,  and the
stockholders' equity accounts of SFS and the Company will also be combined.  The
consolidated  income and other financial  statements of the Company issued after
consummation  of the  Merger  will be  restated  retroactively  to  reflect  the
consolidated  operations  of the  Company and SFS as if the  Conversion  and the
Merger  had  taken  place  prior  to  the  periods  covered  by  such  financial
statements.  See also  "--Conditions  to the Merger" and "The Conversion and the
Merger--Accounting Treatment" in the Prospectus.

     In the past,  SFS had made  certain  repurchases  of  shares of SFS  Common
Stock. SFS has made no repurchases  since October 22, 1997 and,  pursuant to the
terms  of  the  Merger  Agreement,  will  not  make  any  repurchases  prior  to
consummation  of the Merger.  In addition,  regulations of the FDIC restrict the
Company's  ability to  implement  any  repurchases  of stock  subsequent  to the
Conversion  and  Merger.  Any  repurchase  program  implemented  by the  Company
subsequent  to the  Conversion  and Merger also will be limited as  necessary to
preserve pooling-of-interests accounting treatment of the Merger.

No Dissenters' Rights of Appraisal

     Under Delaware law, holders of SFS Common Stock have no dissenters'  rights
of appraisal in connection with the Merger.

Expenses of the Merger

     The Merger  Agreement  provides,  in general,  that Cohoes  Savings and SFS
shall each bear and pay all their respective  costs and expenses  incurred by it
in  connection  with the  transactions  contemplated  by the  Merger  Agreement,
including  fees  and  expenses  of  their  respective   financial   consultants,
investment  bankers,  accountants  and  counsel.  If  the  Merger  Agreement  is
terminated under certain specified circumstances, Cohoes Savings is obligated to
pay SFS a break-up fee of up to $2 million, and if a Purchase Event (as defined)
occurs,  then  SFS  must  pay  Cohoes  Savings  a fee  of $2  million.  See " --
Termination." See also "The Conversion and the  Merger--Expenses  of the Merger"
in the Prospectus.

Management after the Merger

     Upon consummation of the Conversion and the Merger,  the Company and Cohoes
Savings will appoint Joseph H. Giaquinto, President, Chief Executive Officer and
Chairman of the Board of SFS and Schenectady Federal, to their respective Boards
of Directors.  See also "The  Conversion  and the Merger  --Interests of Certain
Persons in the Merger" and "Management of the Company" in the Prospectus.

                                       27

<PAGE>

                    COMPARISON OF RIGHTS OF STOCKHOLDERS OF
                   SFS BANCORP, INC. AND COHOES BANCORP, INC.

Introduction

     Upon the  consummation  of the Merger,  holders of SFS Common Stock,  whose
rights  are  presently   governed  by  Delaware  law  and  SFS'  certificate  of
incorporation and bylaws (the "SFS Certificate" and "SFS Bylaws,"  respectively)
and,  indirectly,   Schenectady   Federal's  charter  and  bylaws,  will  become
stockholders of the Company,  also a Delaware  corporation.  Accordingly,  their
rights will be governed by the DGCL and the  certificate  of  incorporation  and
bylaws  of  the  Company  (the  "Company  Certificate"  and "  Company  Bylaws,"
respectively)  and,  indirectly,  Cohoes  Savings'  charter and bylaws.  Certain
differences  arise from the  differences  between the SFS Certificate and Bylaws
and the  Company  Certificate  and Bylaws and  between the charter and bylaws of
Schenectady  Federal and Cohoes  Savings.  The following  discussion  summarizes
material differences affecting the rights of stockholders but is not intended to
be a complete  statement of all  differences and is qualified in its entirety by
reference to the DGCL, the Company  Certificate and Bylaws,  the SFS Certificate
and Bylaws and the  respective  charters and bylaws of  Schenectady  Federal and
Cohoes Savings.

     Each  SFS  stockholder  should  carefully  consider  these  differences  in
connection  with the  decision to vote for or against the adoption of the Merger
Agreement. See also "Restrictions on Acquisitions of the Holding Company and the
Bank" in the Prospectus.

Capital Stock

     The SFS Certificate  authorizes the issuance of 2,500,000  shares of common
stock,  par value $.01 per share,  and 500,000 shares of serial preferred stock,
par  value  $.01 per  share,  and  provides  that the SFS  Board  may  issue any
authorized  shares from time to time and may fix the rights and  preferences  of
the serial  preferred stock, all without  stockholder  action.  As of the Record
Date,  there  were  1,208,472  shares of SFS  Common  Stock and no shares of SFS
preferred stock issued and outstanding.

     The Company  Certificate  authorizes  the issuance of 40,000,000  shares of
common stock, par value $.01 per share, and 5,000,000 shares of serial preferred
stock,  par value $.01 per  share,  and  provides  that the  Company's  Board of
Directors  (the "Company  Board") may issue any  authorized  shares from time to
time and may fix the rights and preferences of the serial  preferred  stock, all
without stockholder  action. The Company,  which has never issued capital stock,
is offering up to __________  shares of Company Common Stock in connection  with
the Conversion and the Merger.

Special Meetings of Stockholders

     The SFS  Certificate  and SFS  Bylaws  provide  that  special  meetings  of
stockholders  of SFS may be  called  only by the SFS  Board,  upon a  resolution
adopted by a majority of the total  number of  directors  that SFS would have if
there were no vacancies on the Board.  The Company  Certificate  and the Company
Bylaws also provide that special  meetings of stockholders of the Company may be
called  only by a majority  of the total  number of  directors  that the Company
would have if there were no vacancies on the Board.

                                       28

<PAGE>

Advance Notice Requirements for Nominations of Directors and Presentation of New
Business at Annual Meetings of Stockholders

     The  SFS  Bylaws  provide  that if a  stockholder  of SFS  desires  to make
nominations  for the election of directors,  SFS must receive  written notice of
such  nominations  that meets certain formal  requirements not less than 30 days
prior to the meeting for the election of directors;  provided,  however, if less
than 40 days  notice  of the date of the  meeting  is given to  stockholders  or
disclosed  publicly by SFS, notice by the stockholder must be received not later
than the tenth day following the date such notice of the meeting was mailed. The
notice shall include (i) all information  with respect to each nominee  required
under  the  Exchange  Act  to be  disclosed  in  proxy  solicitation  materials,
including a signed consent to being named in the proxy statement and to serve as
a director if elected,  (ii) the name and address, as they appear on SFS' books,
of the  stockholder  proposing to make the  nomination,  and (iii) the class and
number of shares  of SFS'  capital  stock  that are  beneficially  owned by such
stockholder.  In addition,  the SFS Bylaws provide that any stockholder desiring
to make a proposal for new business at the annual meeting of  stockholders  must
submit a  written  statement  of the  proposal  which  must be  received  by the
secretary  of SFS at least 60 days  prior to the  anniversary  of the  preceding
year's annual meeting; provided, however, that in the event that the date of the
annual  meeting is  advanced  by more than 20 days or delayed  more than 60 days
from such anniversary date, notice must be delivered not later than the close of
business on the later of the  sixtieth  day prior to such annual  meeting on the
tenth day  following  the day on which notice of the date of the annual  meeting
was mailed or public announcement of the date of such meeting is first made. The
stockholder's  notice  must  include  (i) a brief  description  of the  business
desired to be brought  before the annual  meeting and the reasons for conducting
such business at the annual meeting,  (ii) the name and address,  as they appear
on SFS' books, of the  stockholder  who proposed such business,  (iii) the class
and number of shares of SFS' capital stock that are  beneficially  owned by such
stockholder and (iv) any material interest of such stockholder in such business.
If a stockholder  fails to comply with these  advance  notice  requirements,  no
action will be taken on the proposal at the meeting.

     The Company's  Bylaws provide that if a stockholder of the Company  desires
to make  nominations  for the  election of  directors,  the Company must receive
written notice of such  nominations  that meets certain formal  requirements not
less than 60 days prior to the meeting for the election of directors;  provided,
however,  if less  than 70 days  notice of the date of the  meeting  is given to
stockholders  or disclosed  publicly by the Company,  notice by the  stockholder
must be received not later than the earlier of the tenth day  following the date
on which such notice of the  meeting was mailed or the date public  announcement
of the date of such  meeting was first made.  The notice  shall  include (i) all
information  with respect to each nominee  required under the Exchange Act to be
disclosed in proxy solicitation  materials,  including a signed consent to being
named in the proxy  statement  and to serve as a director if  elected,  (ii) the
name and address,  as they appear on the  Company's  books,  of the  stockholder
proposing to make the nomination and (iii) the class and number of shares of the
Company's  capital stock that are  beneficially  owned by such  stockholder.  In
addition,  the Company's Bylaws provide that any stockholder  desiring to make a
proposal for new business at the annual  meeting of  stockholders  must submit a
written statement of the proposal which must be received by the secretary of the
Company at least 60 days prior to the anniversary of the preceding year's annual
meeting;  provided,  however,  that in the  event  that the  date of the  annual
meeting is advanced by more than 20 days or delayed  more than 60 days from such
anniversary  date, notice must be delivered not later than the close of business
on the later of the sixtieth  day prior to such annual  meeting on the tenth day
following  the day on which notice of the date of the annual  meeting was mailed
or  public  announcement  of the  date  of  such  meeting  is  first  made.  The
stockholder's  notice  must  include  (i) a brief  description  of the  business
desired to be brought  before the annual  meeting and the reasons for conducting
such business at the annual meeting,  (ii) the name and address,  as they appear
on the Company's books, of the stockholder who proposed such business, (iii) the
class and number of shares of the Company's  capital stock that are beneficially
owned by such stockholder and (iv) any material  interest of such stockholder in
such  business.  If a  stockholder  fails to comply  with these  advance  notice
requirements, no action will be taken on the proposal at the meeting.

                                       29

<PAGE>

Number and Term of Directors

     Both the SFS  Certificate  and the  Company  Certificate  provide  that the
number  of  directors  shall  be  fixed  from  time to time  exclusively  by the
respective  Board  pursuant  to a  resolution  adopted  by  a  majority  of  the
respective Board.

     The SFS  Certificate  and SFS Bylaws and the  Company  Certificate  and the
Company  Bylaws  require  the  Boards  of  Directors  of SFS  and  the  Company,
respectively,  to be  divided  into three  classes as nearly  equal in number as
possible and that the members of each class shall be elected for a term of three
years and until their successors are elected and qualified, with one class being
elected annually.

Removal of Directors

     The DGCL  provides  that  directors  serving on a  classified  board may be
removed only for cause unless the corporation's charter provides otherwise.  The
SFS Certificate and the Company Certificate provide that any individual director
or directors may be removed,  but only for cause, by an affirmative  vote of the
holders of at least 80% of the outstanding  shares entitled to vote generally in
an election of directors.

Business Combinations with Certain Persons

     The SFS Certificate  provides that the affirmative vote of 80% of the total
outstanding  shares of voting  stock of SFS is  required  to approve  any of the
following  transactions,  each of which is deemed a "Business Combination" under
the SFS  Certificate:  (i) any merger or  consolidation of SFS or any subsidiary
with an Interested  Stockholder (generally any person or entity controlling more
than 10% of the  outstanding  shares  of  voting  stock of SFS) or an  affiliate
thereof, (ii) any sale, lease,  exchange,  mortgage,  pledge,  transfer or other
disposition to or with an Interested  Stockholder or an affiliate thereof of any
assets of SFS having an aggregate  fair market value equal to or in excess of 25
% or more of the combined assets of SFS and its subsidiaries; (iii) the issuance
or transfer by SFS or any subsidiary to any Interested  Stockholder or affiliate
thereof in exchange for cash,  securities or other property  having an aggregate
fair market value equal to or in excess of 25% of the combined assets of SFS and
its subsidiaries;  (iv) the adoption of any plan or proposal for the liquidation
or dissolution of SFS proposed by or on behalf of any Interested  Stockholder or
any  affiliate  thereof;  or  (v)  any   reclassification   of  securities,   or
recapitalization  of  SFS,  or  any  merger  or  consolidation  with  any of its
subsidiaries  or any other  transaction  which has the effect of increasing  the
proportionate  share  of the  outstanding  shares  of any  class  of  equity  or
convertible  securities of SFS or any subsidiary which is directly or indirectly
owned by any Interested  Stockholder or any affiliate thereof. The supermajority
voting provision is inapplicable,  however,  if (i) with respect to any Business
Combination that does not involve any cash or other consideration being received
by the stockholders of SFS solely in their capacity as stockholders of SFS, such
Business Combination shall have been approved by a majority of the disinterested
directors of SFS, or (ii) in the case of any other Business Combination (A) such
Business Combination shall have been approved by a majority of the disinterested
directors  of SFS or (B)  certain  fair  price  criteria  set  forth  in the SFS
Certificate are met.

                                       30

<PAGE>

     The Company  Certificate has identical  provisions with respect to business
combinations involving Interested Stockholders.

Amendment of Certificate of Incorporation and Bylaws

     The DGCL  provides  that the  certificate  of  incorporation  of a Delaware
corporation may be amended only if first approved by the corporation's  board of
directors and thereafter by a majority of the outstanding stock entitled to vote
thereon, and, if applicable, a majority of each class of shares entitled to vote
thereon as a class.  The SFS Certificate  requires the  affirmative  vote of the
holders  of at  least  80%  of  the  total  votes  eligible  to be  cast  by SFS
stockholders  for approval of any amendment of  provisions  set forth in the SFS
Certificate  governing  (i) the vote of shares of SFS  Common  Stock held by one
person in excess of 10% of the outstanding shares, (ii) action without a meeting
of stockholders,  (iii) call of special meetings of stockholders, (iv) amendment
of the SFS  Certificate,  (v) SFS' internal  affairs,  (vi) amendment of the SFS
Bylaws, (vii) certain business combinations with principal stockholders,  (viii)
purchases  of SFS  capital  stock  from  certain  interested  persons,  and (ix)
indemnification.

     The  provisions  of the Company  Certificate  with respect to the amendment
thereof are identical.

     The SFS Certificate provides that the SFS Bylaws may be amended or repealed
by either the affirmative vote of at least a majority of the SFS Board or by the
affirmative  vote of the  holders of at least 80% of the stock  entitled to vote
generally in the election of directors. The provision of the Company Certificate
with respect to this matter are the same.

Control Share Acquisitions

     The SFS Certificate provides that in no event shall any record owner of any
outstanding  SFS  Common  Stock  which  is  beneficially   owned,   directly  or
indirectly,  by a person who beneficially  owns more than 10% of the outstanding
shares of SFS Common Stock (the  "Limit"),  be entitled or permitted to any vote
in respect of the shares held in excess of the Limit.

     The Company Certificate has an identical provision.

Evaluation of Offers

     The SFS Certificate  provides that the SFS Board, when evaluating any offer
of  another  person to (i) make a tender or  exchange  offer for any SFS  equity
security,  (ii) merge or  consolidate  SFS with  another  corporation,  or (iii)
acquire  substantially  all of the  assets  of  SFS,  may,  in  connection  with
determining what is in the best interest of SFS and its  stockholders,  give due
consideration to all relevant factors, including, without limitation, the effect
on present and future  customers  and  employees as well as the  communities  in
which SFS operates.

     The Company Certificate has a substantially identical provision.

Prevention of Greenmail

     The "anti-greenmail" provisions of the SFS Certificate require the approval
of the holders of at least 80% of the outstanding  shares of voting stock of SFS
not owned by an Interested  Person (generally any person or entity that directly
or indirectly is the beneficial owner of 5% or more of the outstanding shares of
voting stock of SFS) for any direct or indirect purchase or other acquisition of
the voting stock owned by such Interested Person. Such provisions,  however, are
inapplicable  to (i) self  tender  offers,  (ii)  purchases  pursuant to an open
market  repurchase  program  approved  by the  disinterested  members of the SFS
Board, and (iii) purchases approved by a majority of the SFS Board,  including a
majority  of the  disinterested  directors,  and made at a price at or below the
then current market price per share of the voting stock of SFS.

     The Company Certificate has identical provisions.

                                       31

<PAGE>

                             INDEPENDENT ACCOUNTANTS

     A representative of KPMG Peat Marwick LLP is expected to attend the Meeting
to respond  to  appropriate  questions  and will have an  opportunity  to make a
statement if he so desires.


                               STOCKHOLDER MATTERS

     SFS will hold a 1999 Annual Meeting of  Stockholders  only if the Merger is
not  consummated  before the time of such  meeting,  which  meeting is presently
expected to be held in April of 1999.

     In order to be eligible for inclusion in SFS' proxy  materials for the 1999
Annual Meeting of Stockholders,  any stockholder proposal to take action at such
meeting must be received at the executive  office of SFS,  251-263 State Street,
Schenectady,  New York 12305, no later than November 17, 1998. Any such proposal
shall be  subject  to the  requirements  of the proxy  rules  adopted  under the
Exchange Act.


                                  OTHER MATTERS

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


                                       32

<PAGE>



                          AGREEMENT AND PLAN OF MERGER


                            INCLUDED AS EXHIBIT 2.2
                         TO THE REGISTRATION STATEMENT


<PAGE>

July 31, 1998


Board of Directors
SFS Bancorp, Inc.
251-263 State Street
Schenectady, NY   12305-1889

Dear Gentlemen:

You have  requested  our  opinion  as an  independent  investment  banking  firm
regarding the fairness,  from a financial point of view, to the  stockholders of
SFS Bancorp, Inc. ("SFED" or the "Company"), of the consideration to be received
by such stockholders in the merger (the "Merger") between the Company and Cohoes
Savings  Bank,  ("CSB").  We have not  been  requested  to opine as to,  and our
opinion  does not in any  manner  address,  the  Company's  underlying  business
decision to proceed with or effect the Merger.

Pursuant to the Agreement and Plan of Merger,  dated July 31,1998,  by and among
the Company and CSB (the "Agreement"),  at the Effective Time of the Merger, CSB
will acquire all of the Company's issued and outstanding shares of common stock.
The holders of the  Company's  common  stock will  receive in exchange  for each
share of Company  common stock,  shares of CSB common stock based on an Exchange
Ratio of CSB common  stock for each share of Company  common  stock  pursuant to
Section  2.3 of the  Agreement.  In  addition,  the holders of  unexercised  and
outstanding  options  awarded  pursuant to the Company's  Stock Option Plan will
receive merger  consideration as described in Section 2.6 of the Agreement.  The
complete terms of the proposed  transaction are described in the Agreement,  and
this summary is qualified in its entirety by reference thereto.

Charles Webb & Company, a Division of Keefe,  Bruyette & Woods, Inc., as part of
its  investment  banking  business,  is regularly  engaged in the  evaluation of
businesses  and  securities  in  connection   with  mergers  and   acquisitions,
negotiated  underwritings,  and distributions of listed and unlisted securities.
We are  familiar  with the market for common  stocks of publicly  traded  banks,
savings institutions and bank and savings institution holding companies.

In connection with this opinion we reviewed certain financial and other business
data  supplied  to us  by  the  Company  including  (i)  Annual  Reports,  Proxy
Statements and Form 10-Ks for the years ended  December 31, 1996 and 1997,  (ii)
Form 10-Q for the quarter ended March 31, 1998, and other  information we deemed
relevant. We discussed with senior management and the boards of directors of the
Company and its wholly owned subsidiary,  Schenectady  Federal Savings Bank, the
current  position  and  prospective  outlook  for  the  Company.  We  considered
historical  quotations and the prices of recorded  transactions in the Company's
common stock since its initial public offering.  We reviewed financial and stock
market data of other savings institutions, particularly in the midwestern region
of the United States,


<PAGE>


Board of Directors
SFS Bancorp, Inc.
July 31, 1998
Page 2


and the financial  and  structural  terms of several  other recent  transactions
involving  mergers and acquisitions of savings  institutions or proposed changes
of control of comparably situated companies.

For CSB, we reviewed the audited financial statements for the fiscal years ended
June 30,  1997,  and 1996,  and  1995,  and  certain  other  information  deemed
relevant.  We also discussed with senior management of CSB, the current position
and prospective outlook for CSB.

For purposes of this opinion we have relied,  without independent  verification,
on the accuracy and completeness of the material  furnished to us by the Company
and CSB and the material  otherwise made available to us, including  information
from published  sources,  and we have not made any independent  effort to verify
such data. With respect to the financial  information,  including  forecasts and
asset  valuations we received  from the Company,  we assumed (with your consent)
that they had been reasonably  prepared  reflecting the best currently available
estimates and judgment of the  Company's  management.  In addition,  we have not
made or obtained any  independent  appraisals  or  evaluations  of the assets or
liabilities,  and potential and/or contingent liabilities of the Company or CSB.
We have further  relied on the  assurances  of management of the Company and CSB
that they are not aware of any facts that would make such information inaccurate
or misleading.  We express no opinion on matters of a legal, regulatory,  tax or
accounting  nature or the ability of the Merger,  as set forth in the Agreement,
to be consummated.

In rendering  our opinion,  we have assumed that in the course of obtaining  the
necessary  approvals  for the Merger,  no  restrictions  or  conditions  will be
imposed that would have a material adverse effect on the  contemplated  benefits
of the  Merger to the  Company or the  ability to  consummate  the  Merger.  Our
opinion is based on the market,  economic and other relevant  considerations  as
they exist and can be evaluated on the date hereof.

Consistent  with the  engagement  letter  with you,  we have acted as  financial
advisor to the Company in connection  with the Merger and will receive a fee for
such services,  a majority of which is contingent  upon the  consummation of the
Merger.  In  addition,  the  Company  has  agreed to  indemnify  us for  certain
liabilities  arising out of our engagement by the Company in connection with the
Merger.



<PAGE>


Board of Directors
SFS Bancorp, Inc.
July 31, 1998
Page 3


Based upon and subject to the foregoing, as outlined in the foregoing paragraphs
and based on such other  matters as we  considered  relevant,  it is our opinion
that as of the date hereof, the consideration to be received by the stockholders
of the  Company in the Merger is fair,  from a financial  point of view,  to the
stockholders of the Company.

This  opinion may not,  however,  be  summarized,  excerpted  from or  otherwise
publicly  referred to without our prior written  consent,  although this opinion
may be included in its  entirety in the proxy  statement  of the Company used to
solicit stockholder approval of the Merger. It is understood that this letter is
directed to the Board of  Directors of the Company in its  consideration  of the
Agreement, and is not intended to be and does not constitute a recommendation to
any  stockholder  as to how such  stockholder  should  vote with  respect to the
Merger.

Very truly yours,

/s/Charles Webb & Company,

Charles Webb & Company,
a Division of Keefe, Bruyette, & Woods, Inc.




<PAGE>
PROSPECTUS
[Logo]
                              COHOES BANCORP, INC.
               (Proposed Holding Company for Cohoes Savings Bank)
     Minimum of 9,152,451 and Maximum of 11,252,451 Shares of Common Stock,
     Consisting of a Minimum of 5,950,000 and Maximum of 8,050,000 Shares of
        Conversion Stock and up to a Maximum of 3,202,451 Exchange Shares


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.

                              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.

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) _____-_________.

                              Other Related Matters

On July 31, 1998,  Cohoes Savings Bank agreed to acquire SFS Bancorp,  Inc. in a
merger.  In  addition  to the  shares  to be  issued  in the  Conversion,  it is
anticipated  that the merger will result in an  aggregate of  approximately  3.2
million shares of Cohoes Bancorp, Inc. common stock being issued in exchange for
the shares of SFS  Bancorp,  Inc.,  the  savings  and loan  holding  company for
Schenectady  Federal  Savings Bank,  its  wholly-owned  subsidiary  (assuming no
outstanding  stock  options  are  exercised).  The merger is  expected  to occur
immediately  after the  conversion of Cohoes Savings Bank, but the conversion is
not contingent upon the merger being completed.

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

            The date of this Prospectus is ___________________, 1998


<PAGE>








                                  [INSERT MAP]








<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  and the merger  fully,  you should  read this  entire  document
carefully,  including  the financial  statements  and the notes to the financial
statements of the Parties.  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,  and all
information  with respect to SFS,  Schenectady  Federal and its subsidiaries has
been supplied by SFS.

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 ____.

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 16 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
        like the Merger 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. Completion of the Conversion is not contingent
on the Merger.

         Stock Purchase  Priorities.  The shares of Holding Company Common Stock
will be  offered  on the  basis  of  priorities.  Our  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 and the Merger -
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,
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 but With Merger" 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  and the Merger  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 common stock, in a
total amount equal to a number of shares 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 Cohoes Savings 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  and the Merger -
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 ____.

The Merger

         On July 31,  1998,  we entered into a merger  agreement  with SFS which
provides for SFS and its wholly owned  subsidiary,  Schenectady  Federal,  to be
acquired  by us.  SFS  stockholders  will  receive a number of shares of Holding
Company  Common  Stock  equal to the lesser of: (i) 2.65;  or (ii) the  quotient
determined by dividing $35.00 by the Average Closing Price, which is the average
of the daily last sales price of Holding Company Common Stock as reported on The
Nasdaq  Stock  Market for the first ten trading  days on which  Holding  Company
Common Stock is traded,  for each SFS share they own just before the Merger.  In
addition, each outstanding option to purchase SFS

                                        3

<PAGE>


Common  Stock will be  exchanged  for an option to acquire our stock on the same
basis.  We estimate  that the total  number of  exchange  shares to be issued in
connection  with the Merger will be  approximately  3.2 million shares (based on
the maximum  exchange  ratio of 2.65 shares of Holding  Company Common Stock for
each share of SFS Common Stock outstanding).  As part of the Merger, Schenectady
Federal  will be merged  with and into us and we will be the  surviving  savings
bank.

         Consummation  of the Merger is subject  to,  among  other  things:  (i)
receipt of all necessary  approvals and consents from regulators or governmental
entities,  including  approval of the plan of  Conversion  and the Merger by the
Superintendent  and the FDIC;  (ii) the approval of the merger  agreement by the
requisite vote of the  stockholders of SFS; (iii) approval of the Conversion and
the Merger by our voting  depositors,  (iv) consummation of the Conversion;  and
(v) the satisfaction or waiver of certain other conditions. The merger agreement
will be presented to SFS  stockholders  for their approval at a special  meeting
called for _____________,  1998. In addition,  we have applied for all necessary
regulatory  approvals in order to consummate the Merger.  The Merger is expected
to be completed immediately after the consummation of the Conversion.

         The Merger will enable us to expand our banking services in communities
where we currently  only have a limited  presence.  Completion  of the Merger is
expected to increase our deposit base,  our loan portfolio and the number of our
full service banking centers.

         SFS Bancorp, Inc. is a Delaware corporation which was organized in 1995
by Schenectady  Federal for the purpose of becoming its savings and loan holding
company.   Schenectady  Federal  is  principally  engaged  in  the  business  of
attracting  deposits from the general public and using such  deposits,  together
with funds  generated  from  operations  and  borrowings,  to originate  one- to
four-family  residential loans.  Schenectady  Federal also originates  consumer,
construction,  multi-family and  commercial/non-residential  loans. In addition,
Schenectady  Federal  also  invests in  mortgage-backed  securities,  investment
securities  and  short-term  liquid assets.  Schenectady  Federal's  deposit and
lending market area encompasses Schenectady and Albany Counties in New York.

         Schenectady  Federal's operations are regulated by the OTS. Schenectady
Federal  is a  member  of the FHLB and a  stockholder  in the FHLB of New  York.
Schenectady  Federal is also a member of the SAIF and its deposit  accounts  are
insured up to applicable limits by the FDIC.

         The  executive  offices of SFS are  located at  251-263  State  Street,
Schenectady, New York 12305, and its telephone number is (518) 395-2300.

The Holding Company and the Bank Following the Conversion and the Merger

         Assuming the Conversion and the Merger 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 $783.5 million,  total
consolidated  liabilities  of  $643.4  million,   including  $602.4  million  of
deposits,  and total consolidated  stockholders'  equity of $140.1 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 $99.9 million or 13.5% of adjusted total
assets and risk-based capital of $104.3 million or 23.9% of total  risk-weighted
assets, respectively. See "Regulatory Capital."

         The Bank and  Schenectady  Federal  currently serve  contiguous  market
areas. We currently  operate  primarily in Albany,  Saratoga,  Schenectady,  and
Rensselaer Counties, New York, and a portion of Warren County in New York, while
Schenectady  Federal operates in Albany and Schenectady  Counties,  New York. We
believe that the Merger will  enhance our ability to offer full service  banking
throughout the suburbs of Albany. In addition,  we believe that the expansion of
our office network will help our asset growth through an expanded market area in
which to offer our loans and other products.

         Upon  completion of the  Conversion  and the Merger,  we will be a well
capitalized,  independent community- oriented financial institution with 20 full
service branch offices in addition to our public accommodation  office, which is
expected to become a full service  branch office in October,  1998. Our business
strategy will be to operate as a

                                        4

<PAGE>


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.

         Assuming the Conversion and the Merger had been  consummated as of June
30, 1998, our net loan portfolio would have amounted to, on a pro forma basis at
the maximum of the estimated  valuation range,  $554.0 million or 70.7% of total
assets. Of our pro forma total loans at such date, $372.5 million or 66.7% would
consist of single-family residential loans, $99.3 million or 17.8% would consist
of multi-family  and commercial real estate loans,  $71.5 million or 12.8% would
consist of consumer  loans and $15.1 million or 2.7% would consist of commercial
business  loans.  In addition,  our total deposits would have amounted to $602.4
million.  Moreover,  we would have had $7.7 million of non-performing  assets or
0.98% of total assets. For additional  information with respect to our pro forma
consolidated  financial  condition and results of operations,  see "Selected Pro
Forma  Unaudited  Consolidated  Financial Data of the Holding  Company" and "Pro
Forma Unaudited Financial Information" on pages _____ to _____.

         Our board of  directors  currently  consists  of eleven  members.  Upon
completion of the Conversion and the Merger,  Joseph H.  Giaquinto,  Chairman of
the Board,  President and Chief  Executive  Officer of SFS, will be appointed to
the boards of  directors  of the  Holding  Company and the Bank.  The  remaining
directors and certain  officers of  Schenectady  Federal will be appointed to an
advisory board of the Holding Company for up to four-year terms  commencing upon
the completion of the Merger.

         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  and the  Merger  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  "________".  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.

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:
     Average yield on interest-earning assets.....             7.96%         8.04%        7.98%         7.76%         7.38%
     Average rate paid on interest-bearing
       liabilities................................             4.33          4.27         4.42          3.99          3.57
     Average 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>


       SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF SFS BANCORP, INC.


<TABLE>
<CAPTION>
                                                                                        December 31,
                                              June 30,      ---------------------------------------------------------------
                                                1998           1997         1996          1995          1994         1993
                                                ----           ----         ----          ----          ----         ----
                                                                           (In Thousands)
Selected Financial Condition Data
<S>                                           <C>           <C>           <C>           <C>           <C>          <C>     
Total assets........................          $178,093      $174,428      $164,888      $166,529      $150,837     $146,260
Cash and cash equivalents...........             6,580         2,176         2,896        10,453         6,468        3,481
Securities available for sale.......             8,062         4,067         1,990         7,976         7,776           --
Investment securities:
   Mortgage-backed securities.......            13,708        16,966        20,434        24,418        21,991       25,397
   Debt securities..................             3,202        12,013        15,746        18,658        16,902       20,842
FHLB stock..........................             1,338         1,338         1,215         1,117         1,123        1,092
Loans receivable, net...............           141,222       133,786       118,455       100,921        93,703       92,601
Real estate owned...................               151           111           178           200           204          128
Deposits............................           152,879       150,469       140,616       139,671       138,299      134,653
Advance payments by borrowers
   for taxes and insurance..........             1,861         1,281         1,160         1,402         1,270        1,129
Stockholders' equity................            21,915        21,431        21,671        24,261        10,046        9,642
</TABLE>


<TABLE>
<CAPTION>
                                 Six Months Ended
                               --------------------                  Year Ended December 31,
                               June 30,    June 30,  -----------------------------------------------------
                                 1998        1997      1997       1996        1995        1994      1993
                                 ----        ----      ----       ----        ----        ----      ----
                                                              (In Thousands)
Selected Operations Data
<S>                            <C>        <C>        <C>        <C>         <C>        <C>        <C>     
Total interest income ......   $  6,391   $  6,047   $ 12,368   $ 11,867    $ 11,523   $  9,849   $  9,774
Total interest expense .....      3,460      3,188      6,623      6,187       6,236      5,077      5,275
                               --------   --------   --------   --------    --------   --------   --------
   Net interest income .....      2,931      2,859      5,745      5,680       5,287      4,772      4,499
Provision for loan losses ..         60         60        120        120         370        120        440
                               --------   --------   --------   --------    --------   --------   --------
Net interest income after
   provision for loan losses      2,871      2,799      5,625      5,560       4,917      4,652      4,059
Noninterest income .........        226        168        504        403         321        170        599
Noninterest expense ........      2,131      2,150      4,369      5,239       4,027      4,096      4,239
                               --------   --------   --------   --------    --------   --------   --------
Income before taxes ........        966        817      1,760        724       1,211        726        419
Income tax expense (benefit)        399        324        692       (106)        356        215         13
                               --------   --------   --------   --------    --------   --------   --------
Net income .................   $    567   $    493   $  1,068   $    830    $    855   $    511   $    406
                               ========   ========   ========   ========    ========   ========   ========
</TABLE>


                                        8

<PAGE>



   SELECTED CONSOLIDATED FINANCIAL INFORMATION OF SFS BANCORP, INC., continued

<TABLE>
<CAPTION>
                                            Six Months Ended
                                            -----------------              Year Ended December 31,
                                            June 30, June 30,   ---------------------------------------------
                                             1998      1997     1997       1996      1995      1994      1993
                                             ----      ----     ----       ----      ----      ----      ----
<S>                                        <C>       <C>       <C>        <C>       <C>        <C>      <C>
Selected Financial Ratios and Other Data
Performance Ratios:
Return on assets (ratio of net income
  to average total assets ...........        0.65%     0.59%     0.63%     0.50%     0.53%     0.34%     0.28%
Net interest rate spread ............        2.95      3.02      2.96      2.95      2.93      3.06      2.96
Net interest margin .................        3.46      3.52      3.46      3.51      3.36      3.26      3.15
Ratio of noninterest expense to
  average total assets ..............        2.44      2.56      2.56      3.17      2.51      2.74      2.90
Ratio of net interest income to
  noninterest expense ...............      137.51    133.04    131.49    108.41    131.29    116.50    106.13
Return on equity (ratio of net income
  to average equity) ................        5.34      4.62      5.04      3.73      5.07      5.31      4.33
Liquidity ratio at end of period ....       21.54     23.25     19.72     22.58     32.45     19.57     12.99
Efficiency ratio ....................       67.50     71.30     69.92     86.13     71.81     82.88     83.15


Asset Quality Ratios:

Non-performing assets to total
  assets, at end of period ..........        0.85      0.68      0.84      0.61      0.62      1.93      1.80
Allowance for loan losses to non- ...       63.16
  performing loans, at period end ...       66.08     55.78     77.07     68.18     31.79     32.02
Allowance for loan losses to total
  loans .............................        0.60      0.58      0.58      0.54      0.56      0.91      0.86
Allowance for loan losses to total
  assets ............................        0.48      0.42      0.45      0.39      0.34      0.57      0.55

Number of full service offices ......           4         4         4         3         3         3         3
</TABLE>


                                        9

<PAGE>


                    SELECTED PRO FORMA UNAUDITED CONSOLIDATED
                      FINANCIAL DATA OF THE HOLDING COMPANY
                  (Dollars in Thousands, Except Per Share Data)

         The  following  presents  certain  pro  forma  unaudited   consolidated
financial  data with respect to the Holding  Company and its  subsidiaries.  The
financial  information  for each  period  presented  below  gives  effect to the
consummation of the Conversion and the Merger, including the sale of the Holding
Company  Common Stock sold in the  Conversion  (the  "Conversion  Shares"),  the
issuance of Holding  Company  Common Stock  issued in the Merger (the  "Exchange
Shares") and the  contribution  of shares of Holding Company Common Stock to the
Foundation and excludes the  anticipated  expenses  associated  with the Holding
Company's ESOP and RRP. Data from the pro forma  statement of condition  assumes
that these transactions occurred at the date indicated.  Data from the pro forma
statement of income assumes that these transactions occurred at the beginning of
each of the periods  presented.  It is also  assumed that  8,050,000  Conversion
Shares are sold in the  Offering  at a price of $10.00 per share,  resulting  in
gross proceeds of $80.5 million (the maximum of the Estimated  Valuation Range),
that 3,202,451  Exchange Shares are issued (based on the maximum  exchange ratio
of 2.65  shares of  Holding  Company  Common  Stock for each share of SFS Common
Stock  outstanding)  and that 241,500 shares of Holding Company Common Stock are
contributed to the Foundation (based on the issuance of shares at the maximum of
the Estimated  Valuation Range). For additional  assumptions used in calculating
the pro forma data, see "Pro Forma Unaudited Financial Information."

         In  accordance  with GAAP,  the Merger will be accounted  for using the
pooling-of-interests   method.   Under   the   pooling-of-interests   method  of
accounting,  the recorded  assets and liabilities of the Parties will be carried
forward at their recorded amounts, and the results of operations of the combined
Parties will include the results of  operations  of the Holding  Company and SFS
for the entire  year in which the Merger  occurs  and,  as  restated,  for prior
periods.  Such accounting treatment requires satisfaction of certain conditions,
including  the  condition  that  "affiliates"  of the Parties may not dispose of
shares of Holding  Company  Common Stock prior to the  publication  of financial
results  covering at least 30 days of  post-closing  combined  operations of the
Parties. See "Pro Forma Unaudited Financial Information" and "Use of Proceeds."

         The following unaudited selected pro forma consolidated  financial data
should be read in conjunction  with the  consolidated  financial  statements and
related notes included in this Prospectus.


                                                At or For the Twelve Months
                                                        Ended June 30,
                                               ------------------------------
                                                1998        1997        1996
                                                ----        ----        ----
Financial Condition:
   Total assets ..............................$713,809    $664,549    $627,729
   Loans receivable, net ..................... 553,981     522,698     504,690
   Investment securities held to maturity ....  62,334      57,820      64,203
   Investment securities available for sale ..  58,120      42,844      26,070
   Deposits .................................. 602,420     577,391     543,926
   Total borrowings ..........................  19,897          --       2,116
   Total stockholders' equity ................  75,197      70,646      66,577

Results of Operations(1):
   Net interest income .......................$ 24,978    $ 24,152    $ 22,924
   Provision for losses on loans .............   1,520       1,445         760
   Net interest income after provision for
     losses on loans .........................  23,458      22,707      22,164
   Noninterest income ........................   3,224       3,168       2,744
   Noninterest expense .......................  18,036      17,478      16,136
   Income before taxes .......................   8,646       8,397       8,772
   Net income ................................   5,229       5,383       5,536
   Diluted earnings per share ................    0.44        0.47        0.49
   Basic earnings per share ..................    0.44        0.48        0.50

Selected Ratios:
   Performance ratios:
         Return on average assets(2) .........    0.77%       0.85%       0.88%
         Return on average equity(2) .........    7.15%       7.87%       8.37%
   Asset quality ratios (period end):
         Allowance for losses on loans to
           total loans .......................    0.79%       0.73%       0.76%
         Non-performing assets as a percent
           of total assets(3) ................    1.07%       1.47%       1.49%
         Allowance for losses on loans to non-
           performing assets(3) ..............   57.28%      39.26%      41.31%


                                                   (Footnotes on following page)

<PAGE>


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

(1) Does not reflect any cost savings or other  benefits of the  Conversion  and
    the Merger.

(2) These  ratios  are based on average  daily  balances  during  the  indicated
    periods  and  do  not  reflect  an  increase  in  averages  relating  to the
    anticipated proceeds from the Offerings.

(3) Nonperforming assets consist of non-accrual loans,  accruing loans more than
    90  days  past  due and  real  estate  acquired  through  foreclosure  or by
    deed-in-lieu   thereof  and  restructured  loans  which  are  performing  in
    accordance with current terms.



                                       10

<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 restricted  stock plan, 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.

Risks Related to the Merger

         In recent  years,  the Bank has not  acquired  or merged  with  another
financial  institution.  The future  growth of the Bank and the Holding  Company
will depend,  in part, on the success of the Merger which will, in turn,  depend
on a  number  of  factors,  including:  the  Bank's  ability  to  integrate  the
Schenectady Federal branches into the current operations of the Bank; the Bank's
ability to limit the outflow of deposits  held by customers  in the  Schenectady
Federal  branches;  the Bank's ability to control the non-interest  expense from
the Merger in a manner that  enables  the Bank to improve its overall  operating
efficiencies;  and the Bank's  ability to retain and integrate  the  appropriate
personnel of  Schenectady  Federal into the operations of the Bank. No assurance
can be  given  that  the  Bank  will be able to  integrate  Schenectady  Federal
successfully,  that the  Bank  will be able to  achieve  results  in the  future
similar to those achieved by the Bank in the past, or that the Bank will be able
to manage  its growth  resulting  from the  Merger  effectively.  See "Pro Forma
Unaudited Financial Information."

Dilutive Effect of Issuance of Additional Shares

         The merger  agreement  provides  that each  share of SFS  Common  Stock
outstanding  as of the  Effective  Time  shall be  converted  into the  right to
receive a number of shares of Holding  Company  Common Stock equal to the lesser
of : (i) the  quotient  determined  by  dividing  $26.50 by the  Initial  Public
Offering price or (ii) the quotient determined by dividing $35.00 by the Average
Closing Price. In addition,  each SFS Option  outstanding at the Effective Time,
whether or not exercisable,  shall be converted into the right to acquire shares
of  Holding  Company  Common  Stock  equal to the number of shares of SFS Common
Stock subject to the SFS options  multiplied by the Exchange  Ratio.  Based upon
the number of shares of SFS Common Stock  outstanding  as of June 30, 1998,  the
Holding Company  estimates that the total number of Exchange Shares to be issued
in connection  with the Merger will be 3,202,451,  excluding any  adjustment for
fractional shares or the exercise of any options to acquire shares of SFS Common
Stock.  Giving effect to the  contribution  of 241,500 shares of Holding Company
Common Stock to the  Foundation,  based on the issuance of shares at the maximum
of the Estimated  Valuation  Range,  and assuming the exercise of all the vested
SFS Options,  the Merger will dilute the voting  interest of  subscribers in the
Offering by approximately 31.9% (assuming  8,050,000  Conversion Shares are sold
at the maximum of the Estimated Valuation Range).

         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
Conversion  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

                                       11

<PAGE>


Conversion Shares and 3,202,451  Exchange Shares 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 2.8%, 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  -  Recognition  and
Retention Plan."

         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  3,202,451
Exchange 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 6.7%, 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."

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.

                                       12

<PAGE>



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."

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,
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

                                       13

<PAGE>



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  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."

         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 and the Merger -- Establishment of The Cohoes Savings Foundation."

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  under the symbol
"________"  conditioned on the consummation of the Conversion.  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."


                                       14

<PAGE>



Year 2000 Compliance

         As the year 2000 approaches,  significant  concerns have been expressed
with respect to the ability of existing computer software programs and operating
systems to function  properly with respect to data containing  dates in the year
2000 and thereafter.  Many existing  application software products were designed
to  accommodate  only a two digit year (e.g.,  1998 is reflected  as "98").  The
Bank's operating,  processing and accounting operations are computer reliant and
could be affected by the Year 2000 issues. Both the Bank and Schenectady Federal
are reliant on third-party  vendors for their data  processing  needs as well as
certain other significant functions and services (e.g.,  securities  safekeeping
services, securities pricing data, etc.). The Bank currently is working with its
third-party  vendors  in order to assess  their  Year 2000  readiness.  While no
assurance  can be  given  that  such  third-party  vendors  will  be  Year  2000
compliant, management believes that such vendors are taking appropriate steps to
address the issues on a timely basis.  Based on certain  preliminary  estimates,
the Bank  believes  that its  expenses  related to  upgrading  its  systems  and
software  and  Schenectady  Federal's  systems and software for Year 2000 issues
will not be material. While the Bank currently has no reason to believe that the
cost of  addressing  such issues  will  materially  affect the Bank's  products,
services or ability to compete  effectively,  no assurance  can be made that the
Bank or the  third-party  vendors  on which it  relies  will  become  Year  2000
compliant in a successful and timely fashion.  Nevertheless, the Holding Company
does not  believe  that the cost of  addressing  the Year 2000  issues will be a
material event or uncertainty  that would cause reported  financial  information
not to be  necessarily  indicative  of future  operating  results  or  financial
condition,  nor does it believe that the costs or the consequences of incomplete
or untimely  resolution of the Year 2000 issues represent a known material event
or uncertainty that is reasonably likely to affect its future financial results,
or cause its reported financial information not to be necessarily  indicative of
future operating results or future financial condition.

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.

         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 shall 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  will  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%

                                       15

<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, or the sale of such shares for their aggregate par
value  ($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

                                       16

<PAGE>



proposals considered by the Holding Company's stockholders.  See "The Conversion
and the Merger - 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  and  the  Merger  -   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, and any unallocated  shares will be voted by an
independent  trustee,  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 and the business of  Schenectady
Federal.  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 other than the Merger, 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.


                                       17

<PAGE>



                               COHOES SAVINGS BANK

         The Bank serves the financial  needs of  communities in its market area
through its main office and 15 other full service  branch offices and one public
accommodation  office  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 and the Merger - 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

                                       18

<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  (although the Holding  Company and
the Bank do not intend to take any actions in the future which would prevent the
Merger from being  accounted for as a  pooling-of-interests  under GAAP). 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, although the Bank has
no specific  plans  regarding any new branch  offices at this time. 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 (other than the Merger).


                                    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) 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  associations  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 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.  See "The  Conversion  and the  Merger - 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."


                                       19

<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 Stock Market under the symbol  "_______" upon  completion of
the  Conversion.  In order to be quoted on the Nasdaq Stock Market,  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 and the Merger Stock Pricing" and
"-- Number of Shares to be Issued."



                                       20

<PAGE>

                               REGULATORY CAPITAL

         At June 30, 1998, the Bank and Schenectady Federal each exceeded all of
the regulatory capital requirements applicable to it. The table below sets forth
the historical  regulatory  capital of the Bank and Schenectady  Federal at June
30, 1998 and the pro forma regulatory capital of the Bank after giving effect to
the Conversion and the Merger, 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 Combined for Cohoes Savings Bank at June 30, 1998 Based on
                                        --------------------------------------------------------------------------------------------
                                                Minimum                 Midpoint                Maximum        Maximum As Adjusted
                                        ---------------------- ----------------------  ---------------------- ----------------------
                      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(3):                                                                                    
   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>


                       SFS Historical at       Pro Forma Combined
                        June 30, 1998          at June 30, 1998(2)
                     ---------------------   ----------------------
                               Percent of                Percent of     
                      Amount    Assets(1)    Amount       Assets(1)     
                      ------    ----------   ------      ----------     
GAAP Capital.....                                                       
                     $19,618     11.01%      $99,887       13.36%  
Leverage capital:    =======     =====       =======       =====   
   Actual........                                                       
   Requirement...    $19,612     11.01%      $99,869       13.54%  
                       7,124      4.00        11,063        1.50   
   Excess........  ---------   -------      --------     -------   
                     $12,488      7.01%      $88,806       12.04%  
Risk-based           =======   =======       =======      ======   
 capital(3):                                                            
   Actual........                                                       
   Requirement...    $20,467     21.20%     $104,257       23.92%  
                       7,725      8.00        34,864        8.00   
   Excess........  ---------   -------      --------     -------   
                     $12,742     13.20%      $69,393       15.92%  
                     =======    ======       =======      ======   

- --------------
(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, and the adjusted total and
    risk-weighted  assets of  Schenectady  Federal were $178.1 million and $96.6
    million, respectively.
(2) Assuming the sale of 8,050,000  Conversion Shares in the Offering,  which is
    the maximum of the Estimated Valuation Range.
(3) 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."


                                       21

<PAGE>



         Presented  below is a  reconciliation  of the equity capital of each of
the Bank and  Schenectady  Federal at June 30, 1998 as  calculated in accordance
with GAAP ("GAAP  Capital") to their  respective  capital  amounts as calculated
under their respective regulatory capital requirements.



                                                      Cohoes         Schenectady
                                                      Savings          Federal
                                                      -------          -------
                                                            (In Thousands)
GAAP Capital .................................        $ 53,282       $ 19,618
Unrealized (gain) loss on
  securities available-for-sale ..............             (12)            (6)
                                                      --------       --------
Tangible capital .............................          53,270         19,612
Qualifying intangible assets .................              --             --
                                                      --------       --------
Core capital .................................          53,270         19,612
Allowance for loan losses ....................           3,533            855
                                                      --------       --------
Risk-based capital ...........................        $ 56,803       $ 20,467
                                                      ========       ========




                                       22

<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 and Merger, 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               Holding Company
                                            Bank      (Minimum of (Midpoint of (Maximum of   Maximum of                 Pro Forma
                                         Historical     Range)        Range)      Range)       Range)  SFS-Historical    Consoli-
                                                                                                                        dated)(2)
                                         ----------     ------        ------      ------       ------  --------------  -------------
                                                                           (In Thousands)
<S>                                     <C>         <C>          <C>          <C>          <C>          <C>            <C>      
Deposits(3) ...........................  $ 449,541   $ 449,541    $ 449,541    $ 449,541    $ 449,541    $ 152,879      $ 602,420
Borrowings ............................     19,897      19,897       19,897       19,897       19,897           --         19,897
                                         ---------   ---------    ---------    ---------    ---------    ---------      ---------
Total deposits and borrowings .........  $ 469,438   $ 469,438    $ 469,438    $ 469,438    $ 469,438    $ 152,879      $ 622,317
                                         =========   =========    =========    =========    =========    =========      =========

Stockholders' equity:
 Common stock, $0.01 par value,
   25,000,000 shares authorized;
   shares to be issued as
   reflected(4) .......................  $      --          61           72           83           95           15            115
 Additional paid-in capital ...........         --      59,629       70,317       81,006       93,298       14,411         91,311
 Treasury stock(5) ....................         --          --           --           --           --       (4,089)            --
 Retained earnings(6)(7) ..............     53,270      52,199       52,010       51,821       51,604       12,795         59,816
 Net unrealized gain on available-
   for-sale securities,
   net of taxes .......................         12          12           12           12           12            6             18
Less:
 Common stock held or to be acquired
   by the ESOP(8) .....................         --      (4,903)      (5,768)      (6,633)      (7,628)        (837)        (7,470)
 Common stock to be acquired by the
   RRP(9) .............................         --      (2,451)      (2,884)      (3,317)      (3,814)        (386)        (3,703)
                                         ---------   ---------    ---------    ---------    ---------    ---------      ---------

Total stockholder's equity ............  $  53,282   $ 104,547    $ 113,759    $ 122,972    $ 133,567    $  21,915      $ 140,087
                                         =========   =========    =========    =========    =========    =========      =========
</TABLE>


                                       23

<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) Assuming  the  Conversion  is  completed  at the  maximum  of the  Estimated
    Valuation Range.

(3) 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.

(4) Reflects  the issuance of the  Conversion  Shares to be sold in the Offering
    and the  issuance  of  Exchange  Shares.  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 or to the  exercise of any
    additional  options to acquire  shares of SFS Common  Stock.  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.

(5) Assumes  the   cancellation  of  SFS's  treasury   shares   concurrent  with
    consummation of the Merger.

(6) 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  and the  Merger -
    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."

(7) 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 and Merger.

(8) 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."

(9) 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 and 3,202,451  Exchange Shares and
    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."



                                       24

<PAGE>

                    PRO FORMA UNAUDITED FINANCIAL INFORMATION

         The following Pro Forma Unaudited  Consolidated  Statement of Financial
Condition at June 30, 1998 and the Pro Forma Unaudited  Consolidated  Statements
of Income for each of the years ended June 30,  1998,  1997 and 1996 give effect
to the proposed  Conversion  and the Merger based on the  assumptions  set forth
herein.  The pro forma unaudited  financial  statements are based on the audited
consolidated financial statements of the Bank for the years ended June 30, 1998,
1997 and 1996 and the unaudited consolidated financial statements of SFS for the
twelve  months  ended  June 30,  1998,  1997 and 1996.  The pro forma  unaudited
financial  statements  give effect to the  Conversion  and the Merger  using the
pooling-of-interests method of accounting.

         The pro forma  adjustments  in the table  assume the sale of  8,050,000
Conversion  Shares in the Offering at a price of $10.00 per share,  which is the
maximum of the Estimated Valuation Range. In addition, the pro forma adjustments
in the tables assume the issuance of 3,202,451 Exchange Shares in the Merger and
the  contribution  of 241,500  shares of  Holding  Company  Common  Stock to the
Foundation.  The net proceeds are based upon the following assumptions:  (i) all
Conversion Shares will be sold in the Subscription  Offering;  (ii) no fees will
be paid to KBW on  shares  purchased  by (x) the  ESOP  and any  other  employee
benefit  plan of the  Holding  Company  or the Bank,  (y)  officers,  directors,
employees and members of their immediate  families or (z) the Foundation;  (iii)
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); and (iv) total expenses of the Conversion,  including the marketing
fees paid to KBW,  will be $1.8  million.  Actual  expenses  may vary from those
estimated.  The actual amount of Conversion Shares sold may be more or less than
the midpoint of the Estimated Valuation Range, and the number of shares sold and
the actual  purchase  price may be more or less than the  assumptions  set forth
above.  For the effects of such possible  changes,  see "-- Additional Pro Forma
Data." In addition,  the expenses of the Conversion and the Merger may vary from
those estimated,  and the fees paid to KBW will vary from the amounts  estimated
if a Syndicated  Community  Offering becomes  necessary.  Additionally,  certain
one-time  charges to  operating  results  are  expected to occur  following  the
Merger.  These  items,  net of income tax  effects,  are shown as a reduction in
stockholders' equity in the following tables but are not shown as a reduction in
net income for the periods shown in the following tables.  However, no potential
cost savings have been  reflected in the  following  tables  because an accurate
estimate has not yet been determined.

         Pro forma net income has been  calculated  for the years ended June 30,
1998, 1997 and 1996 as if the Conversion Shares to be issued in the Offering had
been sold (and the Exchange Shares  issued).  Historical and pro forma per share
amounts have been calculated by dividing historical and pro forma amounts by the
indicated number of shares of Holding Company Common Stock.

         The pro forma unaudited  consolidated  statement of financial condition
assumes the  Conversion  and Merger were  consummated  on June 30, 1998. The pro
forma unaudited consolidated statements of income assume that the Conversion and
Merger were consummated on July 1 of each indicated period.

         The pro forma  unaudited  statements  are  provided  for  informational
purposes only. The pro forma financial  information presented is not necessarily
indicative  of the  actual  results  that  would  have  been  achieved  had  the
Conversion and the Merger been  consummated on June 30, 1998 or at the beginning
of the periods presented, and is not indicative of future results. The pro forma
unaudited   financial   statements  should  be  read  in  conjunction  with  the
consolidated  financial  statements  and the notes  thereto  of the Bank and SFS
contained elsewhere in this Prospectus.

         The  stockholders'  equity  represents  the combined  book value of the
common  stockholders'  ownership of the Bank and SFS computed in accordance with
GAAP.  This amount is not  intended to  represent  fair market value nor does it
represent  amounts,  if  any,  that  would  be  available  for  distribution  to
stockholders in the event of liquidation. The book value for the Bank and SFS on
a historical  and pro forma basis has not been changed to reflect any difference
between  the  carrying  value of  investments  held to maturity or loans held in
portfolio and their market value.



                                       25

<PAGE>



         THE  UNAUDITED  PRO FORMA NET INCOME AND  COMMON  STOCKHOLDERS'  EQUITY
DERIVED FROM THE ABOVE  ASSUMPTIONS  ARE QUALIFIED BY THE  STATEMENTS  SET FORTH
UNDER THIS CAPTION AND SHOULD NOT BE  CONSIDERED  INDICATIVE OF THE MARKET VALUE
OF THE HOLDING  COMPANY  COMMON  STOCK OR THE ACTUAL  RESULTS OF  OPERATIONS  OF
COHOES  SAVINGS  AND SFS FOR ANY PERIOD.  SUCH PRO FORMA DATA MAY BE  MATERIALLY
AFFECTED BY THE ACTUAL GROSS PROCEEDS FROM THE SALE OF CONVERSION  SHARES IN THE
CONVERSION AND THE ACTUAL  EXPENSES  INCURRED IN CONNECTION  WITH THE CONVERSION
AND THE MERGER. SEE "USE OF PROCEEDS."

        Pro Forma Unaudited Consolidated Statement of Financial Condition
                                  June 30, 1998

<TABLE>
<CAPTION>
                                                             Pro Forma     Cohoes Savings                Pro Forma
                                            Cohoes Savings   Conversion        Bank,                       Merger      Pro Forma
                                                 Bank        Adjustments   As Converted        SFS      Adjustments   Consolidated
                                                 ----        -----------   ------------      -------    -----------   ------------
                                                            (Dollars in thousands, except per share data)
Assets
<S>                                            <C>            <C>             <C>            <C>                       <C>      
     Cash...................................   $  8,653       $68,724(1)      $ 77,377       $    980                  $  78,357
     Interest-bearing deposits..............        576                            576             --                        576
     Federal funds sold.....................      5,000                          5,000          5,600                     10,600
                                               --------                       --------       --------                    -------
     Cash and cash equivalents..............     14,229                         82,953          6,580                     89,533
     Investment securities available
      for sale..............................     45,168                         45,168          8,062                     53,230
     Investment securities held to maturity.     45,424                         45,424         16,910                     62,334
     Loans receivable, net..................    412,797                        412,797        141,222                    554,019
     FHLB stock, at cost....................      3,552                          3,552          1,338                      4,890
     Office properties and equipment........      7,303                          7,303          2,171                      9,474
     Accrued interest receivable............      3,482                          3,482          1,061                      4,543
     Real estate owned......................        509                            509            151                        660
     Other assets...........................      3,252           966(2)         4,218            598                      4,816
                                               --------                       --------       --------                    -------
          Total Assets......................   $535,716        69,690         $605,401       $178,093                   $783,499
                                               ========                       ========       ========                    =======

Liabilities and Stockholders' Equity
Liabilities:
     Deposits...............................   $449,541                       $449,541       $152,879                   $602,420
     Total borrowings.......................     19,897                         19,897             --                     19,897
     Advances by borrowers for insurance
       and taxes............................      8,994                          8,994          1,861                     10,855
     Other liabilities......................      4,002                          4,002          1,438      4,800 (5)      10,240
                                               --------                       --------       --------                    -------
          Total liabilities.................    482,434                        482,434        156,178      4,800         643,412
                                               --------                       --------       --------                    -------
Stockholders' Equity:
     Common stock...........................         --            83(3)            83             15         17 (6)          115
     Additional paid-in capital.............         --        81,006(3)        81,006         14,411     (4,106)(6)       91,311
     Retained earnings partially restricted.     53,270       (1,449)(3)        51,821         12,795     (4,800)(6)       59,816
     ESOP shares............................         --       (6,633)(3)        (6,633)          (837)                     (7,740)
     RRP shares.............................         --       (3,317)(3)        (3,317)          (386)                     (3,703)
     Treasury stock.........................         --                             --         (4,089)     4,089 (6)           --
     Unrealized gain on available for sale
       securities...........................         12                             12              6     (4,800)              18
                                               --------                       --------        -------                    --------
          Total stockholders' equity........     53,282                        122,972         21,915                     140,087
                                               --------                       --------        -------                    --------
               Total Liabilities and
                 Stockholders' Equity.......   $535,716       69,690          $605,406       $178,093                    $783,499
                                               ========                       ========       ========                    ========

Book value per common share.................        N/A          N/A            $14.83       $   6.84(4)                   $12.17(4)
</TABLE>



                                       26

<PAGE>



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

(1) Reflects gross proceeds of $80.5 million from the sale of Conversion Shares,
    minus (i) estimated  expenses of the Conversion equal to $1.8 million,  (ii)
    the  purchase  of $6.6  million  of  Conversion  Shares  by the ESOP  funded
    internally  by a loan  from the  Holding  Company  and  (iii)  the  proposed
    purchase of $3.3  million of the  Holding  Company  Common  Stock by the RRP
    funded internally by the Holding Company.

(2) Adjustment  to record the New York state and  federal  tax  benefits  of the
    contribution  of  241,500  shares of  Holding  Company  Common  Stock to the
    Foundation.

(3) Reflects  the  adjustments  set  forth in Notes  (1) and (2)  above  and the
    issuance of 241,500 shares of Holding Company Common Stock as a contribution
    to the Foundation.

(4) Assuming a 2.65:1 Exchange Ratio. Adjusted outstanding shares of SFS used to
    calculate  book  value per common  shares are  3,202,451.  For  purposes  of
    calculating the pro forma  consolidated  book value per share, it is assumed
    that 11,493,951 shares of Holding Company Common Stock are outstanding based
    on the assumed issuance of 3,202,451 Exchange Shares,  8,050,000  Conversion
    Shares and 241,500 shares issued to the Foundation.

(5) Adjustment  to  record  the  effects  of  estimated   one-time   charges  of
    approximately  $7.5  million,  $4.8  million  net  of  tax  effect  and  the
    termination of SFS' ESOP ($1.6  million),  which will be charged to earnings
    as incurred.  Since the estimated charges are  non-recurring,  they have not
    ben reflected in the pro forma  consolidated  income  statements and related
    per share  calculations.  The  charges are  expected to be incurred  shortly
    following the Conversion and the Merger.

    The estimated non-recurring charges (in thousands) consist of the following:


     Merger related professional fees                                  $   850*
     Deductible employee severance and contract costs                    1,375
     Non deductible employee severance and contract costs                2,250*
     SFS Employee Stock Ownership Plan Termination                       1,600*
     SFS Pension Plan Termination                                        1,300
     Data processing Conversion and contract termination                   125
                                                                       -------
                                                                         7,500
     Tax benefit                                                         1,100
                                                                       -------
                Total estimated non-recurring charges                  $ 6,400
                                                                       =======
        ----------
        *   Amount not tax  effected  as it is not  deductible  for  federal and
            state income tax purposes.

(6) Reflects the adjustments set forth in Note (5) above, plus  reclassification
    necessary  to  reflect  the  exchange  of each  share  of SFS  Common  Stock
    previously  held for 2.65 shares of the Holding  Company Common Stock with a
    par value of $0.01 (assuming no additional  exercises of options to acquired
    SFS  Common  Stock) and the  retirement  of SFS  shares  previously  held in
    treasury.




                                       27

<PAGE>


              Pro Forma Unaudited Consolidated Statements of Income
                  (Dollars in thousands, except per share data)

                                                  Year ended June 30, 1998
                                            -----------------------------------
                                            Cohoes                   Pro Forma
                                            Savings        SFS     Consolidated
                                            -------        ---     ------------
Interest income .........................   $38,423      $12,712      $51,135
Interest expense ........................    19,262        6,895       26,157
                                            -------      -------      -------
Net interest income before
 provision for losses on loans ..........    19,161        5,817       24,978

Provision for losses on loans ...........     1,400          120        1,520
                                            -------      -------      -------
  Net interest income after
   provision for losses on loans ........    17,761        5,697       23,458
Noninterest income ......................     2,743          481        3,224
Noninterest expense .....................    13,767        4,269       18,036
                                            -------      -------      -------
   Income before income taxes ...........     6,737        1,909        8,646
Income taxes ............................     2,650          767        3,417
                                            -------      -------      -------
   Net income ...........................   $ 4,087      $ 1,142      $ 5,229
                                            =======      =======      =======
Diluted earnings per share(1) ...........       N/A      $  0.32      $  0.44
Basic earnings per share(2) .............       N/A      $  0.32      $  0.44


                                                Year ended June 30, 1997
                                            -----------------------------------
                                            Cohoes                   Pro Forma
                                            Savings        SFS     Consolidated
                                            -------       -----    ------------
Interest income .........................   $36,285      $11,970      $48,255
Interest expense ........................    17,821        6,282       24,103
                                            -------      -------      -------
Net interest income before
 provision for losses on loans ..........    18,464        5,688       24,152

Provision for losses on loans ...........     1,325          120        1,445
                                            -------      -------      -------
 Net interest income after
  provision for losses on loans .........    17,139        5,568       22,707
Noninterest income ......................     2,790          378        3,168
Noninterest expense .....................    12,314        5,164       17,478
                                            -------      -------      -------
   Income before income taxes ...........     7,615          782        8,397
Income taxes ............................     2,972           42        3,014
                                            -------      -------      -------
   Net income ...........................   $ 4,643      $   740      $ 5,383
                                            =======      =======      =======
Diluted earnings per share(1) ...........       N/A      $  0.24      $  0.47
Basic earnings per share(2) .............       N/A      $  0.25      $  0.48


                                                   (Footnotes on following page)


                                       28

<PAGE>


              Pro Forma Unaudited Consolidated Statements of Income
                  (Dollars in thousands, except per share data)


                                                  Year ended June 30, 1996
                                              ----------------------------------

                                               Cohoes                 Pro Forma
                                               Savings      SFS   Consolidated
                                               -------      ---   ------------
Interest income .........................      $35,383    $12,033      $47,416
Interest expense ........................       18,164      6,328       24,492
                                               -------    -------      -------
Net interest income before
 provision for losses on loans ..........       17,219      5,705       22,924

Provision for losses on loans ...........          490        270          760
                                               -------    -------      -------
   Net interest income after
    provision for losses on loans .......       16,729      5,435       22,164
Noninterest income ......................        2,467        277        2,744
Noninterest expense .....................       11,919      4,217       16,136
                                               -------    -------      -------
   Income before income taxes ...........        7,277      1,495        8,772
Income taxes ............................        2,882        354        3,236
                                               -------    -------      -------
   Net income ...........................      $ 4,395    $ 1,141      $ 5,536
                                               =======    =======      =======
Diluted earnings per share ..............          N/A    $  0.37      $  0.49
Basic earnings per share ................          N/A    $  0.39      $  0.50

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

(1) Historical weighted average number of shares outstanding as adjusted for the
    2.65:1 Exchange Ratio used in the calculation of EPS as follows:
<TABLE>
<CAPTION>
                    Historical SFS Weighted   Historical SFS Weighted    Adjusted SFS Weighted    Adjusted SFS Weighted
                        Average Shares            Average Shares            Average Shares           Average Shares
      Year Ending       Outstanding -             Outstanding -             Outstanding -            Outstanding -
       June 30,           Basic EPS                Diluted EPS                Basic EPS               Diluted EPS
       --------           ---------                -----------                ---------               -----------
      <S>                <C>                       <C>                       <C>                     <C>      
         1998             1,344,537                 1,344,537                 3,563,023               3,563,023
         1997             1,131,357                 1,155,732                 2,998,096               3,062,690
         1996             1,091,033                 1,151,519                 2,891,237               3,051,525
</TABLE>

(2) The weighted  average  number of shares  outstanding  used to calculate  pro
    forma consolidated EPS are as follows:


                          Pro Forma Weighted            Pro Forma Weighted
      Year Ending           Average Shares                 Average Shares
       June 30,        Outstanding - Basic EPS         Outstanding - Diluted EPS
       --------        -----------------------         -------------------------

         1998                 11,854,523                     11,854,523
         1997                 11,289,596                     11,354,189
         1996                 11,182,737                     11,343,025

    The  number of shares in this  table has been  computed  by  increasing  the
    weighted average number of SFS shares  outstanding,  adjusted for the 2.65:1
    Exchange  Ratio,  as shown in footnote (1) above,  by  8,050,000  Conversion
    Shares and 241,500 shares issued to the Foundation.

                                       29

<PAGE>



Additional 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 both with the Merger and without the Merger.  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 SFS 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 and
the Merger 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.

         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 Data With Merger give effect to the
issuance of  3,202,451  Exchange  Shares in the Merger and, as  indicated in the
footnotes,  certain one-time expenses expected to be incurred as a result of the
Merger. 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.



                                       30

<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)
     One-time cash Merger-related expenses(1) .......        (6,400)           (6,400)           (6,400)           (6,400)
                                                          ---------         ---------         ---------         ---------
Total estimated net proceeds, as adjusted(1) ........     $  44,151         $  53,237         $  62,324         $  72,774
                                                          =========         =========         =========         =========
Net income(2):
     Historical combined ............................     $   5,229         $   5,229         $   5,229         $   5,229
     Pro forma income on net proceeds,
       as adjusted ..................................         1,423             1,715             2,008             2,345
     Pro forma ESOP adjustment(3) ...................          (196)             (231)             (265)             (305)
     Pro forma RRP adjustment(4) ....................          (294)             (346)             (398)             (458)
                                                          ---------         ---------         ---------         ---------
     Pro forma net income ...........................     $   6,162         $   6,367         $   6,574         $   6,811
                                                          =========         =========         =========         =========
Diluted net income per share(2)(5):
     Historical Combined ............................     $    0.58         $    0.52         $    0.48         $    0.43
     Pro forma income on net proceeds,
       as adjusted ..................................          0.16              0.17              0.18              0.19
     Pro forma ESOP adjustment(3) ...................         (0.02)            (0.02)            (0.02)            (0.03)
     Pro forma RRP adjustment(4) ....................         (0.03)            (0.03)            (0.04)            (0.04)
                                                          ---------         ---------         ---------         ---------
     Pro forma diluted net income
       per share(4)(6) ..............................     $    0.69         $    0.64         $    0.60         $    0.55
                                                          =========         =========         =========         =========
Offering price to pro forma diluted net
 income per share(5) ................................         14.49x            15.63x            16.67x            18.18x
                                                          =========         =========         =========         =========
Stockholders' equity:
     Historical Combined ............................     $  75,197         $  75,197         $  75,197         $  75,197
     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:  Merger-related non-recurring
            expenses, net of tax(1) .................        (4,800)           (4,800)           (4,800)           (4,800)
     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) ........     $ 121,662         $ 130,874         $ 140,087         $ 150,682
                                                          =========         =========         =========         =========
Stockholders' equity per share(5):
     Historical Combined ............................     $    8.06         $    7.22         $    6.54         $    5.90
     Estimated net proceeds .........................          6.21              6.56              6.84              7.11
     Plus:  Shares issued to Foundation .............          0.19              0.20              0.21              0.22
     Less:  Contribution to Foundation ..............         (0.19)            (0.20)            (0.21)            (0.22)
     Plus:  Tax benefit of contribution
              to Foundation .........................          0.08              0.08              0.08              0.09
     Less:  Merger-related non-recurring
              expenses, net of tax(1) ...............         (0.51)            (0.46)            (0.42)            (0.38)
     Less:  Common stock acquired by the
              ESOP(3) ...............................         (0.53)            (0.55)            (0.58)            (0.60)
               Common stock to be acquired
                 by the RRP(4) ......................         (0.26)            (0.28)            (0.29)            (0.30)
                                                          ---------         ---------         ---------         ---------
     Pro forma stockholders' equity per
       share(4)(6)(7) ...............................     $   13.05         $   12.57         $   12.17         $   11.82
                                                          =========         =========         =========         =========
Purchase price as a percentage of pro forma
  stockholders' equity per share(5) .................         76.63%            79.55%            82.17%            84.60%
                                                          =========         =========         =========         =========
</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. 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)

                                       31

<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
    and the  Merger - Effects  of the  Conversion  and the  Merger - 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.


                                       32

<PAGE>

                          PRO FORMA DATA WITHOUT 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 combined .........................     $   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 Combined .........................     $    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 Combined .........................     $  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 Combined .........................     $    8.69         $    7.39         $    6.43         $    5.59
     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.

(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. 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 $0.73,  $0.63,  $0.55 and $0,48,  at the minimum,  midpoint,  maximum and
    maximum,  as adjusted,  respectively.  Per share net income data is based on
    5,654,563,  6,652,427,  7,650,291 and  8,797,834  shares  outstanding  which
    represents Conversion Shares sold in the Offering, shares contributed to the
    Foundation and shares to be allocated or distributed  under the ESOP and RRP
    for the period presented.

                                              (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
    $0.90,  $0.80,  $0.72 and $0.65, 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  $16.79,
    $15.56,  $14.15 and $13.85 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,  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.  Thus,  it is
    assumed at June 30, 1998 that 5,654,563, 6,652,427, 7,650,291 and 8,797,8341
    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 11.73x,  13.27x,  14.71x and 16.23x 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
    6,128,500,  7,210,000,  8,291,500  and  9,535,225  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 Stock  Option  and
    Incentive  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 Stock  Option and  Incentive  Plan.  The
    issuance of Holding Company Common Stock pursuant to the exercise of options
    under the Stock  Option and  Incentive  Plan will result in the  dilution of
    existing stockholders' interests. Assuming stockholder approval of the Stock
    Option and  Incentive  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 $0.87,  $0.77,  $0.70 and $0.63 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  $16.42,  $15.25,  $14.39  and  $13.64  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
    and the  Merger - Effects  of the  Conversion  and the  Merger - 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 BUT WITH MERGER

         In the event that the Foundation were not being  established as part of
the Conversion and the Merger was consummated  immediately after the Conversion,
RP Financial has estimated that the pro forma aggregate market capitalization of
the Holding Company would be approximately $117.1 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 $12.17 and $12.25,  respectively,
and $0.60 and $0.60 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 82.17%
and  81.63%,  respectively,  and 16.67x and  16.67x,  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
and the Merger were 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 ...........       93,310       94,925      104,125      106,025    114,940      117,125      127,377     129,890
Total assets ..............      765,074      767,527      774,286      777,172    783,499      786,817      794,094     797,910
Total liabilities .........      643,412      643,412      643,412      643,412    643,412      643,412      643,412     643,412
Pro forma stockholders'
 equity ...................      121,662      124,115      130,874      133,760    140,087      143,405      150,682     154,498
Pro forma consolidated net
  earnings ................        6,162        6,251        6,367        6,472      6,574        6,695        6,811       6,950
Pro forma stockholders'
 equity per share .........        13.05        13.06        12.57        12.61      12.17        12.25        11.82       11.90
Pro forma consolidated net
 earnings per share .......         0.69         0.69         0.64         0.64       0.60         0.60         0.55        0.55

Pro forma pricing ratios:
 Offering price as a
  percentage of pro
  forma stockholders'
  equity per share ........        76.63%       76.57%       79.55%       79.30%     82.17%       81.63%       84.60%      84.03%
 Offering price to pro
  forma net earnings
  per share(1) ............        14.49        14.49        15.63        15.63      16.67        16.67        18.18       18.18

 Pro forma market
  capitalization
  to assets ...............        12.20        12.37        13.45        13.64      14.67        14.89        16.04       16.28
Pro forma financial ratios:
   Return on assets(2) ....         0.81         0.81         0.84         0.85       0.84         0.85         0.86        0.87
   Return on stockholders'
    equity(3) .............         5.06         5.04         4.69         4.67       4.69         4.67         4.52        4.50
   Stockholders' equity to
    assets ................        15.90        16.17        17.88        18.23      17.88        18.23        18.98       19.36
</TABLE>

                                                   (Footnotes on following page)

<PAGE>


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

(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 17.64x, 19.54x, 21.42x and 23.57x 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 0.67%, 0.66%, 0.65% and
    0.65%  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 4.18%,
    3.90%,  3.66% and 3.41% at the minimum,  midpoint,  maximum and maximum,  as
    adjusted, respectively.


                                       35

<PAGE>

                COMPARISON OF VALUATION AND PRO FORMA INFORMATION
                      WITH NO FOUNDATION AND WITHOUT MERGER

         In the event that the Foundation were not being  established as part of
the  Conversion  and the Merger did not take place,  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
and the Merger were 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.


                                       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 16 full-service  branches and one public accommodation
office (a limited purpose  convenience office) which is expected to be converted
into a branch office in October, 1998, 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.  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

         The Bank has conducted a comprehensive  review of its computer  systems
to identify  applications  that could be affected by the "Year 2000" issue,  and
has  developed  an  implementation  plan to address  the issue.  The Bank's data
processing  is  performed  primarily  in-house;  however,  software and hardware
utilized is under maintenance agreements with third party vendors,  consequently
the Bank is very  dependent on those vendors to conduct its  business.  The Bank
has  already  contacted  each  vendor  to  request  time  tables  for Year  2000
compliance and expected  costs, if any, to be passed along to the Bank. To date,
the Bank has been informed that its primary  service  providers  anticipate that
all reprogramming  efforts will be completed by December 31, 1998,  allowing the
Bank  adequate time for testing.  Certain other vendors have not yet  responded;
however,  the Bank will pursue other  options if it appears  that these  vendors
will be unable to  comply.  Management  does not  expect  these  costs to have a
significant impact on its financial position or results of operations;  however,
there can be no assurance that the vendors' systems will be Year 2000 compliant.
Consequently,  the Bank  could  incur  incremental  costs to  convert to another
vendor.

         The risks  associated  with this issue go beyond the Bank's own ability
to solve Year 2000 problems.  Should  significant  commercial  customers fail to
address  Year 2000  issues  effectively,  their  ability  to meet  debt  service
requirements could be impaired, resulting in increased credit risk and potential
increases  in loan  charge  offs.  In  addition,  should  suppliers  of critical
services fail in their efforts to become Year 2000 compliant,  or if significant
third party  interfaces fail to be compatible with the Bank's or fail to be Year
2000 compliant,  it could have significant adverse affects on the operations and
financial results of the Bank.


                                       48

<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,

                                       49

<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.


                                       50
<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  savings  and loan  holding  company
regulated by the OTS. 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, other than the Merger, 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 15
other full service banking offices and one public accommodation office which the
Bank has applied to the FDIC and the Department and received approval to convert
to a full service banking  office.  The Bank expects to convert this office to a
full service branch office in October, 1998. 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.

                                       51

<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 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.

                                       52

<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>

                                       53

<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>

                                       54

<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           
                                                      ========           

                                       55

<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."

                                       56

<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.

                                       57

<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

                                       58

<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.

     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.

                                       59

<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
                                              ========     ========     ========

                                       60

<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>

                                       61

<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>

                                       62

<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.

                                       63

<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>

                                       64

<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>
                                       65
<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.

     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>

                                       66

<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>

                                       67

<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.  The Bank relies primarily on competitive  pricing policies,
advertising and customer  service to attract and retain these 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.

     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>

                                       68

<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>

                                       69

<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.

                                       70

<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%
                                                          ====     ====    ====

                                       71

<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.

                                       72

<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 (2)            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.

(2)  The public  accommodation  office is expected to become a branch  office in
     October, 1998.

                                       73

<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.

                                       74

<PAGE>

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
       FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF SFS BANCORP, INC.

General

     SFS is the holding company for Schenectady  Federal and its subsidiary.  On
June 29, 1995,  Schenectady  Federal  completed  its  Conversion  from a federal
mutual  savings and loan  association  to a federal  stock savings bank. On that
date,  SFS issued and sold  1,495,000  shares of its common  stock at $10.00 per
share in connection with the Conversion.  Net proceeds to SFS were $14.2 million
after reflecting  Conversion expenses of $750,000.  SFS used $7.1 million of the
net proceeds to acquire all of the issued and  outstanding  stock of Schenectady
Federal.

     Schenectady  Federal  operates as a thrift  institution  with the principal
business  being the  solicitation  of deposits  from the general  public;  these
deposits,  together with funds generated from operations, are invested primarily
in single-family,  owner occupied  adjustable-rate  mortgage loans.  Schenectady
Federal  is a  member  of  the  FHLB  of New  York  and is  subject  to  certain
regulations of the Board of Governors of the Federal Reserve System with respect
to reserves  required  to be  maintained  against  deposits  and  certain  other
matters.  Schenectady  Federal's  deposit  accounts are insured by the SAIF,  as
administered by the FDIC, up to the maximum amount permitted by law. Schenectady
Federal is subject to  regulation by the OTS and the FDIC.  Schenectady  Federal
conducts  its  business  through a four branch  network  located in  Schenectady
County situated in eastern upstate New York.  Schenectady  Federal's  results of
operations  are  dependent  primarily  on  net  interest  income,  which  is the
difference  between the interest  income earned on its loan and  mortgage-backed
securities  portfolios,  investment securities and securities available for sale
portfolios and other earning  assets,  and its cost of funds,  consisting of the
interest paid on its deposits.  Schenectady Federal's operating results are also
impacted by the provision for loan losses and, to a lesser extent,  by gains and
losses on the sale of its  securities  available  for sale  portfolio  and other
noninterest income. Schenectady Federal's operating expenses principally consist
of employee  compensation and benefits,  occupancy expense and other general and
administrative  expenses.  Schenectady  Federal's results of operations are also
significantly   affected  by  general   economic  and  competitive   conditions,
particularly  changes in market interest rates,  government policies and actions
of the regulatory authorities.

Asset/Liability Management

     The principal  financial objective of SFS' interest rate risk management is
to achieve  long-term  profitability  while limiting its exposure to fluctuating
interest rates.  SFS has sought to reduce exposure of its earnings to changes in
market  interest  rates by managing the mismatch  between  assets and  liability
maturities and interest rates. The principal element in achieving this objective
is to increase the interest-rate sensitivity of SFS assets by holding loans with
interest rates subject to periodic adjustment to market conditions. In addition,
SFS maintains an investment  portfolio  which  primarily  consists of securities
that  mature  within five  years.  SFS relies on retail  deposits as its primary
source of funds.  Management  believes  retail  deposits,  compared  to brokered
deposits,  limit the effects of interest rate fluctuation because they generally
represent  a more  stable  source of funds.  As part of its  interest  rate risk
strategy,  SFS promotes  transaction  accounts and  certificates of deposit with
terms up to five years.

                                       75

<PAGE>

     The  following  table is  provided by the OTS and sets forth as of December
31, 1997 SFS  interest  rate risk as  measured  by changes in its NPV (i.e.  the
present value of the expected cash flow from assets, liabilities and off-balance
sheet contracts) for  instantaneous  and sustained  parallel shifts in the yield
curve, in 100 basis point increments, up and down 400 basis points.

       Change in
     Interest Rate           $ Amount           $ Change           % Change
     -------------           --------           --------           --------
    (Basis Points)              (Dollars in Thousands)
         +400                 $15,434           $(7,588)             (33)%
         +300                  17,932            (5,090)             (22)
         +200                  20,166            (2,856)             (12)
         +100                  21,956            (1,067)              (5)
            0                  23,022                --               --
         -100                  23,620               598                3
         -200                  24,227             1,024                5
         -300                  24,854             1,832                8
         -400                  26,008             2,986               13

     As with any method of measuring  interest rate risk,  certain  shortcomings
are inherent in the method of analysis  presented in the  foregoing  table.  For
example,  although certain assets and liabilities may have similar maturities or
periods to  reprice,  they may react in  different  degrees to changes in market
interest  rates.  Also,  the  interest  rates on  certain  types  of  asset  and
liabilities may fluctuate in advance of changes in market interest rates,  while
interest  rates  on  other  types  may  lag  behind  changes  in  market  rates.
Additionally,  certain assets,  such as ARM loans,  have features which restrict
changes in interest rates on a short-term  basis and over the life of the asset.
Further,  in the  event  of a  change  in  interest  rates,  expected  rates  of
prepayment on loans and early withdrawals from certificates could likely deviate
significantly  from those assumed in calculating  the table. It is also possible
as a result of an  interest  rate  increase,  the  increased  mortgage  payments
required of ARM  borrowers  could  result in an increase  in  delinquencies  and
defaults.  Accordingly,  the data  presented  in the table  above  should not be
relied upon as indicative of actual  results in the event of changes in interest
rates. Furthermore,  the NPV presented in the table is not intended to represent
the fair market value of SFS.

Liquidity and Capital Resources

     SFS most liquid assets are cash and cash equivalents and available for sale
securities.  The level of these assets is dependent on SFS operating,  financing
and investing  activities during any given period.  Cash and cash equivalents of
$2.2  million at December 31,  1997,  increased  $4.4 million to $6.6 million at
June 30, 1998,  primarily as a result of  increases in federal  funds sold.  SFS
primary sources of funds are deposits and principal and interest payments on its
loan and securities  portfolios.  While maturities and scheduled amortization of
loans and securities  are, in general,  a predictable  source of funds,  deposit
flows and loan  prepayments  are greatly  influenced by general  interest rates,
economic conditions and competition.

     Schenectady Federal is required to maintain minimum levels of liquid assets
as defined by OTS regulations. This requirement, which may vary at the direction
of the OTS depending on economic  conditions and deposit flows,  is based upon a
percentage of deposits and short-term  borrowings.  The required ratio of liquid
assets to deposits  and  short-term  borrowings  is  currently  4%.  Schenectady
Federal's  liquidity  ratio was 21.54% and 19.72% at June 30, 1998 and  December
31, 1997, respectively.

     SFS cash  flows are  comprised  of three  classifications:  cash flows from
operating activities;  cash flows from investing activities; and cash flows from
financing   activities.   Net  cash  flows  provided  by  operating  activities,
consisting  primarily of interest and dividends  received on earning assets less
interest paid on deposits,  was $1.0 million and $1.1 million for the six months
ended  June  30,  1998  and  1997,  respectively.  Net  cash  used by  investing
activities, consisting

                                       76

<PAGE>

primarily of  disbursements  for the  origination  and purchase of loans and the
acquisition  of  securities  available  for sale  partially  offset by principal
collections  on loans and  mortgage-backed  securities  and by proceeds from the
maturity of  investment  securities,  was $6.7  million for the six months ended
June 30, 1997. Net cash of $578,000 was provided by investing activities for the
six months  ended June 30, 1998 and  consisted  primarily  of proceeds  from the
maturity,   call  and  paydown  of  investment  securities  and  mortgage-backed
securities  offset by the  purchase  of  securities  available  for sale and the
increase in loans receivable.  Net cash provided by financing activities for the
six months  ended  June 30,  1998 of $2.8  million  consisted  primarily  of net
increases  in  deposit  accounts  during  the  period  offset by the  payment of
dividends.  Net cash provided by financing  activities,  consisting primarily of
net  increases in deposit  accounts  during the period offset by the purchase of
treasury  stock and payment of  dividends,  was $7.0  million for the six months
ended June 30, 1997.

     During the six month period ended June 30, 1998, SFS did not repurchase any
of its shares.  During the six month period ended June 30, 1997 SFS  repurchased
42,475  shares.  The  average  price of  treasury  shares  purchased  was $16.58
totaling $704,000.  The average price paid of $16.58 was approximately  95.1% of
SFS book  value  per share of $17.44 at June 30,  1997.  The OTS  restricts  the
number of shares which may be repurchased during the three year period following
Conversion. Generally, only 5% of shares outstanding may be repurchased annually
during the first three years following Conversion.  However, the OTS has allowed
additional  share  repurchases  of 5% annually  based on  extenuating  facts and
circumstances.  No shares  have  been  purchased  since  October,  1997,  and no
additional  shares will be purchased prior to consummation or termination of the
Merger.

     At June  30,  1998,  Schenectady  Federal's  capital  exceeded  each of the
capital  requirements  of the  OTS.  At June  30,  1998,  Schenectady  Federal's
tangible  and core  capital  levels  were  both  $19.6  million  (11.0% of total
adjusted  assets) and its  risk-based  capital level was $20.5 million (20.3% of
total  risk-weighted  assets).  The current  minimum  regulatory  capital  ratio
requirements are 1.5% for tangible  capital,  3.0% for core capital and 8.0% for
risk-weighted capital.

Financial Condition

June 30, 1998 compared to December 31, 1997

     Total assets  increased  $3.7 million  (2.1%) to $178.1 million at June 30,
1998 from $174.4 million at December 31, 1997.  This increase  occurred as loans
receivable,  net, grew $7.4 million  (5.6%) to $141.2  million at June 30, 1998.
The growth in the loan portfolio  consisted  primarily of  residential  mortgage
loans.  Securities  available for sale  increased  $4.0 million  (98.2%) to $8.1
million at June 30, 1998.  Federal funds sold increased $5.3 million at June 30,
1998 from $300,000 at December 31, 1997 due in part to securities called late in
the second  quarter  of 1998.  Offsetting  these  increases  was a  decrease  in
investment securities of $12.1 million (41.6%) to $16.9 million.

     At June 30, 1998,  total  liabilities  were $156.2 million  representing an
increase of $3.2  million  (2.1%) from  December  31,  1997.  The  increase  was
primarily  attributable to an increase in retail deposits.  Stockholders' equity
increased  $484,000  to $21.9  million  at June 30,  1998 as  compared  to $21.4
million at December  31,  1997.  Retained  earnings  increased  by $373,000 as a
result  of net  income  of SFS for the six  month  period  ended  June 30,  1998
partially offset by cash dividends declared.

     Nonperforming assets increased $45,000 (3.1%) totaling $1.5 million at June
30, 1998.  Management  of  Schenectady  Federal does not view this increase as a
significant  adverse  trend.  The ratio of  nonperforming  loans to total  loans
receivable was .95% at June 30, 1998,  compared with 1.00% at December 31, 1997.
The ratio of nonperforming  assets to total assets was .84% at June 30, 1998 and
December 31, 1997.

December 31, 1997 compared to December 31, 1996

     Total assets  increased  $9.5 million  (5.8%) to $174.4 million at December
31, 1997 from $164.9  million at December  31,  1996.  This  increase  consisted
primarily of an increase in loans  receivable,  net of $15.3 million  (12.9%) to
$133.8  million at December 31, 1997 and increases in  securities  available for
sale,  at fair value,  of $2.1 million  (104.4%) to $4.1 million at December 31,
1997. These increases were offset by decreases in investment  securities of $7.2
million  (19.9%) to $29.0 million and federal funds sold of $1.3 million (81.3%)
to $300,000 at December 31, 1997.

                                       77

<PAGE>

     At December 31, 1997, total liabilities were $153.0 million representing an
increase of $9.8  million  (6.8%) from  December  31,  1996.  The  increase  was
entirely  attributable  to increases in total  deposits to $150.5  million as of
December 31, 1997 from $140.6 million a year earlier.

     Stockholders'  equity  decreased  $240,000 to $21.4 million at December 31,
1997 as compared  to $21.7  million at December  31, 1996  primarily  due to SFS
stock repurchase program.  As a result of the repurchase program,  SFS purchased
$1.5  million of treasury  stock  during 1997.  Retained  earnings  increased by
$735,000 as a result of net income of SFS for the year ended  December  31, 1997
offset by the declaration and payment of dividends of $333,000.

     Nonperforming  assets totaled $1.5 million and $1.0 million at December 31,
1997 and 1996, respectively.  The increase in nonperforming assets resulted from
an  increase in the number of loans  comprising  the  balance  combined  with an
increase  in  the  average  balance  of  each  loan.  All  loans  classified  as
nonperforming  are  secured by real  estate  with 45.0%  secured by  one-to-four
family residential property.  Management of the Bank does not view this increase
as a significant  adverse trend since  subsequent to December 31, 1997, three of
the loans  comprising the balance as of that date totaling  $389,000 have either
paid off the entire outstanding balance or paid all past due amounts.  The ratio
of nonperforming loans to loans receivable,  net was 1.01% at December 31, 1997,
compared with .70% at December 31, 1996.  The ratio of  nonperforming  assets to
total  assets was .84% at December 31, 1997  compared  with .61% at December 31,
1996.

                                       78

<PAGE>

Loans Receivable, Net

     A summary of loans  receivable,  net at June 30, 1998 and December 31, 1997
is as follows:

                                                June 30, 1998  December 31, 1997
                                                -------------  -----------------
                                                         (In Thousands)
Loans secured by real estate:
Residential:
  Conventional .................................   $109,961         $100,277
  Home Equity ..................................     21,024           22,658
  FHA Insured ..................................      2,470            2,772
  VA Guaranteed ................................      1,662            2,028
Commercial and multi-family ....................      6,070            6,130
                                                   --------         --------
                                                    141,187          133,865
Other loans ....................................        918              721
                                                   --------         --------
                                                    142,105          134,586
                                                   --------         --------
Less:
  Unearned discount and net deferred loan fees .         28               22
  Allowance for loan losses ....................        855              778
                                                   --------         --------
                                                        883              800
                                                   --------         --------
Loans receivable, net ..........................   $141,222         $133,786
                                                   ========         ========

     The following table sets forth the information with regard to nonperforming
assets.

                                                June 30, 1998  December 31, 1997
                                                -------------  -----------------
                                                         (In Thousands)
Loans on a non-accrual status ..................    $1,161           $1,328
Loans contractually past due 90 days or more
  and still accruing interest ..................       191               19
   Total nonperforming loans ...................     1,352            1,347
Other real estate owned ........................       151              111
                                                    ------           ------
   Total nonperforming assets ..................    $1,503           $1,458
                                                    ======           ======

     The following  table sets forth the  information  with regard to changes in
the allowance for loan losses.

                                                              For the six months
                                                                ended June 30,
                                                              ------------------
                                                                1998      1997
                                                                ----      ----
                                                                (In Thousands)
Balance, beginning of period ..............................     $778      $642
Provision charged to operations ...........................       60        60
Loans charged off .........................................      (21)       (2)
Recoveries on loans previously charged off ................       38        18
                                                                ----      ----
Balance, end of period ....................................     $855      $718
                                                                ====      ====

                                       79

<PAGE>

Average Balance Data, Interest Rates and Interest Differential and
Rate/Volume Analysis

     The following  information regarding average balances and rates earned/paid
and the  rate/volume  analysis is an integral  component  of the  discussion  of
operating  results for the six months  ended June 30,  1998,  compared  with the
corresponding period of the prior year.

     The average balance data that follows  reflects the average yield on assets
and average cost of liabilities for the periods indicated.  All average balances
are daily average balances. Such yields and costs are derived by dividing income
or expenses by the average balance of assets or liabilities,  respectively,  for
the  periods  shown.  The yields  and costs  include  fees which are  considered
adjustments to yields.


                                       80

<PAGE>

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

<TABLE>
<CAPTION>
                                                            Six Months Ended June 30,                    
                                        -----------------------------------------------------------------
                                                      1998                              1997             
                                        -------------------------------   -------------------------------
                                          Average     Interest              Average     Interest         
                                        Outstanding    Earned/   Yield/   Outstanding    Earned/   Yield/
                                          Balance       Paid      Rate      Balance       Paid      Rate 
                                        -----------   --------   ------   -----------   --------   ------
<S>                                       <C>          <C>        <C>       <C>          <C>        <C>  
Interest-earning assets:
  Loans receivable, net (1) ............  $137,639     $5,325     7.80%     $120,551     $4,695     7.85%
  Mortgage-backed securities ...........    15,682        486     6.25        19,665        622     6.38 
  Securities available for sale ........     6,116        198     6.53         3,869        125     6.52 
  Debt securities ......................     8,033        277     6.95        14,446        461     6.44 
  Other interest-earning assets
    including cash equivalents .........     2,102         56     5.37         3,901        103     5.32 
  FHLB stock ...........................     1,338         49     7.39         1,305         41     6.34 
                                          --------     ------               --------     ------          
Total interest-earning assets ..........   170,910      6,391     7.54       163,737      6,047     7.45 

Interest-bearing liabilities:
  Savings accounts .....................    36,443        544     3.01        37,160        555     3.01 
  Money market accounts ................     7,492        122     3.28         6,581        111     3.40 
  Demand and NOW accounts (2) ..........    11,035         78     1.43        10,364         78     1.52 
  Certificate accounts .................    95,793      2,703     5.69        89,910      2,433     5.46 
  Escrow ...............................     1,209         13     2.17         1,011         11     2.19 
                                          --------     ------               --------     ------          
Total interest-bearing liabilities .....   151,972      3,460     4.59%      145,026      3,188     4.43%
                                          --------     ------     ----      --------     ------     ---- 
Net interest income ....................               $2,931                            $2,859          
                                                       ======                            ======          
Net interest rate spread ...............                          2.95%                             3.02%
                                                                  ====                              ==== 
Net earning assets .....................  $ 18,938                          $ 18,711                     
                                          ========                          ========                     
Net yield on average
  interest-earning assets ..............                          3.46%                             3.52%
                                                                  ====                              ==== 
Average interest-earning assets to
  average interest-bearing liabilities .      1.12%                             1.13%                    
                                              ====                              ====                     
</TABLE>
 
<PAGE>

<TABLE>
<CAPTION>
                                                                          Year Ended December 31,
                                        -------------------------------------------------------------------------------------------
                                                     1997                           1996                           1995
                                        -----------------------------  -----------------------------  -----------------------------
                                          Average    Interest            Average    Interest            Average    Interest
                                        Outstanding   Earned/  Yield/  Outstanding   Earned/  Yield/  Outstanding   Earned/  Yield/
                                          Balance      Paid     Rate     Balance      Paid     Rate     Balance      Paid     Rate
                                        -----------  --------  ------  -----------  --------  ------  -----------  --------  ------
<S>                                       <C>         <C>       <C>      <C>         <C>       <C>      <C>         <C>       <C>  
Interest-earning assets:
  Loans receivable, net (1) ............  $124,994    $ 9,757   7.81%    $111,524    $ 8,758   7.85%    $ 97,120    $ 7,800   8.03%
  Mortgage-backed securities ...........    18,807      1,189   6.32       22,403      1,418   6.33       23,199      1,464   6.31
  Securities available for sale ........     4,368        286   6.55        5,169        307   5.94        7,911        492   6.22
  Debt securities ......................    13,779        896   6.50       16,698      1,059   6.34       17,227      1,041   6.04
  Other interest-earning assets
    including cash equivalents .........     2,845        153   5.38        4,698        247   5.26       10,948        640   5.85
  FHLB stock ...........................     1,322         87   6.58        1,204         78   6.48        1,118         86   7.69
                                          --------    -------            --------    -------            --------    -------
Total interest-earning assets ..........   166,115     12,368   7.45      161,696     11,867   7.34      157,523     11,523   7.32

Interest-bearing liabilities:
  Savings accounts .....................    36,982      1,113   3.01       38,857      1,173   3.02       44,054      1,325   3.01
  Money market accounts ................     7,197        251   3.49        5,195        161   3.10        4,809        129   2.68
  Demand and NOW accounts (2) ..........    10,660        159   1.49       10,102        148   1.47        9,090        133   1.46
  Certificate accounts .................    91,420      5,075   5.55       85,624      4,680   5.46       82,893      4,620   5.57
  Escrow ...............................     1,162         25   2.15        1,155         25   2.16        1,266         29   2.29
                                          --------    -------            --------    -------            --------    -------
Total interest-bearing liabilities .....   147,421      6,623   4.49      140,951      6,187   4.39      142,112      6,236   4.39
                                          --------    -------   ----     --------    -------   ----     --------    -------   ----
Net interest income ....................              $ 5,745                        $ 5,680                        $ 5,287
                                                      =======                        =======                        =======
Net interest rate spread ...............                        2.96%                          2.95%                          2.93%
                                                                ====                           ====                           ====
Net earning assets .....................  $ 18,694                       $ 20,745                       $ 15,411
                                          ========                       ========                       ========
Net yield on average
  interest-earning assets ..............                        3.46%                          3.51%                          3.36%
                                                                ====                           ====                           ====
Average interest-earning assets to
  average interest-bearing liabilities .      1.13%                          1.15%                          1.11%
                                              ====                           ====                           ====
</TABLE>
- ----------
(1)  Calculated net of deferred loan fees.
(2)  Includes noninterest-bearing demand accounts.

                                       81

<PAGE>

<TABLE>
<CAPTION>
                                      Six Months Ended June 30, 1998   Year Ended December 31, 1997   Year Ended December 31, 1996
                                               Compared with             Compared with Years Ended      Compared With Years Ended
                                      Six Months Ended June 30, 1997        December 31, 1996              December 31, 1995
                                      ------------------------------   ----------------------------    ---------------------------
                                            Increase (Decrease)            Increase (Decrease)            Increase (Decrease)
                                                  Due to                          Due to                         Due to
                                      ------------------------------   ----------------------------   ----------------------------
                                      Volume       Rate        Net     Volume      Rate       Net     Volume      Rate       Net
                                      ------       ----       -----    ------      ----      -----    ------      ----      -----
<S>                                   <C>          <C>        <C>      <C>         <C>       <C>      <C>        <C>        <C>  
Interest-earning assets:
  Loans receivable, net ............. $ 661        $(31)      $ 630    $1,051      $(52)     $ 999    $1,127     $(169)     $ 958
  Mortgage-backed securities ........  (124)        (12)       (136)     (227)       (2)      (229)      (50)        4        (46)
  Securities-available for sale .....    73           0          73       (51)       30        (21)     (165)      (20)      (185)
  Debt securities ...................  (225)         41        (184)     (190)       27       (163)      (29)       47         18
  Other interest-earning assets .....   (48)          1         (47)     (100)        6        (94)     (334)      (59)      (393)
  FHLB stock ........................     1           7           8         8         1          9         8       (16)        (8)
                                      -----        ----       -----    ------      ----      -----    ------     -----      -----
Total interest-earning assets ....... $ 338        $  6       $ 344    $  491      $ 10      $ 501    $  557     $(213)     $ 344
                                      =====        ====       =====    ======      ====      =====    ======     =====      =====
Interest-bearing liabilities:
  Savings deposits .................. $ (11)       $  0       $ (11)   $  (56)     $ (4)     $ (60)   $ (157)    $   5      $(152)
  Money market accounts .............    15          (4)         11        74        16         90         9        23         32
  Demand and NOW deposits ...........     5          (5)          0         8         3         11        15        --         15
  Certificate accounts ..............   163         107         270       320        75        395       146       (86)        60
  Escrow ............................     2           0           2         0         0          0        (2)       (2)        (4)
                                      -----        ----       -----    ------      ----      -----    ------     -----      -----
Total interest-bearing liabilities .. $ 174        $ 98       $ 272    $  346      $ 90      $ 436    $   11     $ (60)     $ (49)
                                      =====        ====       =====    ======      ====      =====    ======     =====      =====
Change in net interest income .......                         $  72                          $  65                          $ 393
</TABLE>


                                       82

<PAGE>

Comparison of Operating Results For The Six Months Ended June 30, 1998
Compared to the Six Months Ended June 30, 1997

     Net Income.  Net income for the six months ended June 30, 1998 was $567,000
or $.52 basic  earnings  per share and $.49  diluted  earnings  per share.  This
represents  an increase of $74,000  (15.0%)  from the  comparable  period of the
prior year.  The  increase in net income was  primarily a result of increases in
net  interest  income  and  noninterest  income  combined  with  a  decrease  in
noninterest  expense  and  offset by an  increase  in income  tax  expense.  The
provision  for loan losses was  consistent  with the same period a year ago. The
annualized  ROA for the first half of 1998  amounted to .65%  compared with .59%
for the  comparable  period a year ago. The annualized ROE was 5.34% (on average
equity  of $21.4  million)  compared  with  4.62%  (on  average  equity of $21.3
million) a year earlier.

     Net Interest Income. Interest income for the six months ended June 30, 1998
totaled $6.4 million, an increase of $344,000 (5.7%) from 1997's first half. The
primary reason for the increase was the fact that average  loans,  which are SFS
highest  yielding  assets,  increased as a percentage of total  interest-earning
assets from 73.6%  during the first half of 1997 to 80.5% for the same period in
1998.  Other factors  affecting  interest income were an increase in earnings on
loans which  increased  $630,000  (13.4%) as a result of a $17.1 million (14.2%)
increase in the average  balance  invested offset by a 5 basis point decrease in
average rates earned.  Interest earned on mortgage-backed  securities  decreased
$136,000  (21.9%) as a result of the combined  effect of a $4.0 million  (20.3%)
decrease  in the  average  balance  invested  and a 13 basis  point  decrease in
average rates earned. Interest income on securities available for sale increased
$73,000  (58.4%)  as a result of an  increase  of $2.2  million  (58.1%)  in the
average invested balance combined with an increase of one basis point in average
rates earned. Interest income on debt securities decreased $184,000 (39.9%) as a
result of a decrease in average invested balances of $6.4 million (44.4%) offset
by  an  increase  in  rates  earned  of  51  basis  points.  Earnings  on  other
interest-earning assets, primarily federal funds sold, decreased $47,000 (45.6%)
as a result of a $1.8 million (46.1%)  decrease in the average  invested balance
offset by a five basis point increase in the average rate earned.

     Interest  expense for the six months  ended June 30, 1998  amounted to $3.5
million,  $272,000  (8.5%)  greater than the  corresponding  period of the prior
year.  The increase  occurred as a result of a $6.9 million  (4.8%)  increase in
average interest-bearing liabilities to $152.0 million combined with an 16 basis
point  increase  in  average  rates paid to 4.59%.  The mix  within the  deposit
structure  changed as the average balances grew in certificate  accounts by $5.9
million (6.5%) and in money market  accounts and demand and NOW accounts by $1.6
million (9.3%).  Average savings account balance declined  $717,000 (1.9%).  The
increase in average  rates paid on  certificate  accounts of 23 basis  points to
5.69% was a reflection of general  interest rates and a competitive  environment
that prevailed during the first six months of 1998 compared with 1997.

     Net  interest  income for the six months  ended June 30, 1998  totaled $2.9
million,  $72,000  (2.5%)  greater  than the  comparable  period a year ago. The
interest rate spread  decreased 7 basis points to 2.95% for the six months ended
June 30, 1998.  The net  interest  margin for the six months ended June 30, 1998
was 3.46%,  which was six basis  points less than the  comparable  period a year
ago.

     Provision for Loan Losses. For the six months ended June 30, 1998 and 1997,
the provision for loan losses totaled $60,000.  Schenectady Federal utilizes the
provision for loan losses to maintain an allowance for loan losses that it deems
appropriate  to provide for known and inherent risks in its loan  portfolio.  In
determining the adequacy of its allowance for loan losses, management takes into
account the current status of  Schenectady  Federal's loan portfolio and changes
in appraised  values of collateral as well as general  economic  conditions.  At
June 30, 1998,  the allowance  for loan losses  amounted to $855,000 or 63.2% of
total nonperforming loans.

     Noninterest  Income.  Noninterest  income  amounted to $226,000 for the six
months  ended June 30, 1998  compared to $168,000  for the six months ended June
30, 1997. The increase was primarily  attributable to increased sales production
in non-deposit  insurance  products by Schenectady  Federal's  subsidiary  which
resulted in an increase  of $25,000  (212.3%) in revenue  over the same period a
year ago and an increase in other loan charges of $30,000 (55.6%) to $84,000.

                                       83

<PAGE>

     Noninterest  Expense.  Noninterest expense decreased $19,000 (0.9%) to $2.1
million for the six months ended June 30, 1998, as compared with the same period
in 1997. Advertising and business promotion decreased $42,000 (68.9%) to $19,000
resulting  primarily  from  decreased  advertising in relation to the new branch
opening in the latter part of the first quarter in 1997. FDIC premiums increased
$19,000 (67.9%) to $47,000 as a result of the SAIF insurance premium refunded to
Schenectady  Federal  in the first  quarter  of 1997  which had been paid in the
fourth quarter of 1996 subsequent to the capitalization of SAIF. Other insurance
premiums  decreased $8,000 (18.2%) to $36,000 as a result of reduced premiums on
certain  policies  put out to  competitive  bid prior to  renewal.  Professional
service fees increased  $17,000  (14.0%) due in part to the amendment of certain
incentive  benefit plans which were presented to stockholders in SFS 1998 annual
meeting held in the second quarter.  Compensation and employee benefits,  office
occupancy and equipment  expense,  mortgage servicing fees, data processing fees
and other  noninterest  expense remained  relatively the same for the six months
ended June 30, 1998 and June 30, 1997.

     Income Tax Expense.  Income tax expense  totaled  $399,000 and $324,000 for
the six months  ended June 30,  1998 and 1997,  respectively.  The  increase  in
income tax expense was primarily  attributable to the $149,000  (18.2%) increase
in income  before taxes to $966,000 for the six months ended June 30, 1998.  The
effective tax rate for the six months ended June 30, 1998 was 41.3%  compared to
39.7% for the same period a year ago. The increase was primarily attributable to
an  increase in the  nondeductible  portion of the  compensation  expense of SFS
Employee Stock Ownership Plan.

Comparison of Operating Results for Years Ended December 31, 1997 and 1996

     Net  Income.  SFS  reported  net  income of  $1,068,000  for the year ended
December 31, 1997, as compared to $830,000 for the year ended December 31, 1996.
As discussed  below, the increase in net income of $238,000 or 28.7%, was due to
a decrease in noninterest expense of $870,000, an increase in noninterest income
of $101,000 and an increase in net interest  income of $65,000.  These increases
were partially offset by an increase in income tax expense of $798,000.

     Interest Income.  Interest income increased by $501,000, or 4.2% from $11.9
million in 1996 to $12.4  million in 1997.  This increase was due to an increase
in both the  balance of average  interest-earning  assets and the yield  earned.
Average  interest-earning assets increased from $161.7 million in 1996 to $166.1
million in 1997. The yield on SFS  interest-earning  assets increased from 7.34%
for the year ended  December  31, 1996 to 7.45% for the year ended  December 31,
1997 as a result of SFS ability to originate  and purchase  loans and  therefore
affect the overall  composition of interest  earning assets.  The yield was also
affected by the general increase in the market rates of interest.

     Interest Expense.  Interest expense increased by $436,000,  or 7.0% to $6.6
million for the year ended  December 31,  1997.  The increase was a result of an
increase in the balance of average interest-bearing liabilities of $6.5 million,
or 4.6% to $147.4 million. The average rate paid for the year ended December 31,
1997  was  4.49% as  compared  to 4.39% in  1996.  The mix  within  the  deposit
structure changed as the average balance of certificate and money market account
balances grew a combined $7.8 million  (8.6%) while  savings  accounts  declined
$1.9  million  (4.8%).  The  change  in the  deposit  mix was due in part to the
opening of the new branch which had higher promotional  certificate rates and to
a lesser  extent the flow from  savings  accounts to higher  paying  certificate
accounts.  The average rate paid was a reflection  of the general  interest rate
and competitive environment that prevailed during 1997 and 1996.

     Net Interest Income. Net interest income increased $65,000, or 1.1% to $5.7
million  in  1997  due  principally  to  the  relative  increase  of  the  loans
receivable, net portfolio in relation to total interest earning assets from 1996
to 1997.  The  percentage  of average  loans  receivable,  net to total  average
interest earning assets increased from 69.0% in 1996 to 75.2% in 1997.

     Provision  For Loan  Losses.  The  provision  for loan  losses  amounted to
$120,000  for  1997  and  1996,  respectively.  When  determining  the  level of
provision for loan losses,  management considers historical charge off ratios as
well as the then current  regulatory and the general economic  environment.  Net
charge-offs decreased from $50,000 in 1996 to a $16,000 net recovery in 1997 due
to SFS ability to collect on numerous loans previously charged off combined with
a decrease in charge offs in 1997.  SFS will  continue to monitor and modify its
allowance  for loan losses as  conditions  dictate.  Although SFS  maintains its
allowance for loan losses at a level it considers adequate to provide

                                       84

<PAGE>

for potential  losses in the present  portfolio,  there can be no assurance that
such losses will not exceed the estimated amounts or that additional  provisions
for loan losses will not be required in future periods.

     Noninterest  Income.  Total  noninterest  income increased by $101,000,  or
25.1% from  $403,000 in 1996 to $504,000 in 1997.  The increase was  principally
attributable  to an  increase  of $48,000 in net gain on  security  transactions
combined with increases in other loan charges and Bank fees and service charges.

     Noninterest  Expense.  Noninterest expense decreased by $870,000,  or 16.6%
from $5.2  million in 1996 to $4.4  million in 1997.  The  decrease is primarily
attributable  to the special  one-time  SAIF  assessment  in 1996 which  totaled
$930,000 and an ongoing reduction in the FDIC insurance  premiums  subsequent to
the special assessment. Compensation and benefits increased $198,000 (7.9%) from
1996 to 1997.  The increase  was a result of  increased  retail staff due to the
opening of a new branch in March 1997,  annual merit  increases,  and  increased
employee benefits partially due to the increases in the employee stock ownership
plan expense. Office occupancy and equipment expense increased $98,000, or 18.8%
as  a  result  of  increases  in  depreciation,  property  taxes  and  utilities
associated  with  the  opening  of the  new  branch.  Advertising  and  business
promotion,  professional  service fees, data processing  fees, and other expense
remained  relatively  stable  during  1997 as compared  with 1996.  The ratio of
noninterest expense to average assets decreased from 3.17% for 1996 to 2.56% for
1997.

     Income Tax Expense. Income tax expense increased from a benefit of $106,000
in 1996 to an expense of $692,000 in 1997.  The  effective tax rate for 1997 was
39.3%. The income tax benefit  recognized in 1996 primarily reflects a reduction
of the  deferred tax asset  valuation  reserve  which  reduced the tax effect on
pre-tax income.  The reduction in the deferred  valuation  allowance during 1996
was primarily the result of the expected  realization of certain  deferred items
which were previously considered uncertain.  There were no comparable reductions
in the deferred tax asset valuation reserve during 1997.

Comparison of Operating Results for the Years Ended December 31, 1996 and 1995

     Net Income.  SFS had net income of $830,000 for the year ended December 31,
1996, as compared to $855,000 for the year ended December 31, 1995. As discussed
below,  the decrease in net income of $25,000 or 2.9%, was due to an increase in
noninterest expense of $1.2 million offset by an increase in net interest income
of  $393,000,  an  increase  in  noninterest  income of  $82,000,  a decrease in
provision  for loan losses of  $250,000  and a decrease in income tax expense of
$462,000.

     Interest Income.  Interest income increased by $344,000, or 3.0% from $11.5
million in 1995 to $11.9 million in 1996.  This increase was due to the increase
in the amount of average  interest-earning  assets and the yield earned. Average
interest-earning  assets increased from $157.5 million in 1995 to $161.7 million
in 1996  resulting  from SFS  ability  to utilize  for a full year the  proceeds
received from the initial  public  offering.  The yield on SFS  interest-earning
assets  increased  from 7.32% for the year ended  December 31, 1995 to 7.34% for
the year ended  December  31,  1996 as a result of the  general  increase in the
market rates of interest.

     Interest Expense.  Interest expense  decreased by $49,000,  or 0.8% to $6.2
million for the year ended  December  31,  1996.  The decrease was a result of a
$1.2 million (0.8%) decrease in average  interest-bearing  liabilities to $141.0
million.  The average  rate paid for the years ended  December 31, 1996 and 1995
was 4.39%. The mix within the deposit  structure  changed as the average balance
of certificate and demand and NOW account  balances grew $2.8 million (3.3%) and
$1.0 million (11.1%),  respectively while savings accounts declined $5.2 million
(11.8%). The average rate paid was a reflection of the general interest rate and
competitive environment that prevailed during 1996 and 1995.

     Net Interest Income. Net interest income increased  $393,000,  or 7.4% from
$5.3 million in 1995 to $5.7  million in 1996 due to a $5.3 million  increase in
average net  interest-earning  assets in 1996 as compared to 1995 and a 15 basis
point  increase  in margin.  The  increase  in net  interest-earning  assets was
primarily a result of the proceeds  received in the initial  public  offering of
SFS during 1995.

     Provision  For  Loan  Losses.  The  decrease  of  $250,000  or 67.6% in the
provision  for loan losses  from 1995 to 1996  reflects  primarily  management's
evaluation of the loan portfolio. When determining the level of provision for

                                       85

<PAGE>

loan losses,  management  considers  historical charge off ratios as well as the
then current  regulatory and the general economic  environment.  Net charge-offs
decreased  from  $659,000  in 1995 to $50,000 in 1996 due to SFS  resolution  of
certain  non-performing  loans in 1995.  SFS will continue to monitor and modify
its allowance for loan losses as conditions dictate.  Although SFS maintains its
allowance  for loan  losses at a level it  considers  adequate  to  provide  for
potential losses, there can be no assurance that such losses will not exceed the
estimated  amounts or that  additional  provisions  for loan  losses will not be
required in future periods.

     Noninterest Income. Total noninterest income increased by $82,000, or 25.5%
from $321,000 in 1995 to $403,000 in 1996. Other loan charges  increased $35,000
or 31.8% as a result of  increased  originations  and other  noninterest  income
increased  $46,000 or 97.9% as a result of increased  other real estate  income,
income  from the  Bank's  service  corporation  and  gains  taken on the sale of
certain fixed assets.

     Noninterest  Expense.  Noninterest  expense  increased by $1.2 million,  or
30.1%  from $4.0  million  in 1995 to $5.2  million  in 1996.  The  increase  is
primarily  attributable to the special  one-time SAIF  assessment  which totaled
$930,000.  Compensation and benefits  increased  $262,000 (11.6%) as a result of
annual merit  increases and the  establishment  of the RRP  partially  offset by
reduced  pension  and  retirement  benefits  expense.  Mortgage  servicing  fees
decreased  $22,000  (35.5%)  between  1995 and 1996 as  serviced  loan  balances
continued to decline. Professional service fees increased $53,000 (28.0%) during
1996 as compared to 1995 as a result of increased cost  associated  with being a
public  company.  Advertising  and  business  promotion,  office  occupancy  and
equipment  expenses,  other insurance  premiums,  data processing fees, and real
estate owned writedowns  remained relatively stable during 1996 as compared with
1995.  The ratio of noninterest  expense to average assets  increased from 2.51%
for 1995 to 3.17% for 1996.

     Income Tax Expense. Income tax expense decreased from $356,000 in 1995 to a
benefit of $106,000 in 1996.  The  decrease  is the result of  decreased  income
before  taxes  during 1996 and the  reduction  of the  valuation  allowance  for
deferred tax assets during 1996.  This reduction was primarily the result of the
expected realization of certain deferred items which were previously  considered
to be uncertain.

Impact of New Accounting Standards

     In  February  1998,  the FASB  issued  Statement  of  Financial  Accounting
Standards   No.  132,   "Employers'   Disclosure   about   Pensions   and  Other
Postretirement   Benefits"   (Statement   132),   which  amends  the  disclosure
requirements for Statement of Financial  Account  Standards No. 87,  "Employers'
Accounting  for  Pensions"  (Statement  87),  Statement of Financial  Accounting
Standards No. 88,  "Employers'  Accounting for Settlement  and  Curtailments  of
Defined Benefit  Pension Plans and for Termination of Benefits"  (Statement 88),
and Statement of Financial Accounting Standards No. 106, "Employers'  Accounting
for Postretirement  Benefits Other Than Pensions" (Statement 106). Statement 132
standardizes  the disclosure  requirements  of Statement 87 and Statement 106 to
the  extent   practicable  and  recommends  a  parallel  format  for  presenting
information about pensions and other postretirement  benefits. This Statement is
applicable to all entities and addresses disclosure only. The Statement does not
change  any  of  the  measurement  or  recognition  provisions  provided  for in
Statements 87, 88, or 106. The Statement is effective for fiscal years beginning
after  December  15,  1997.   Management   anticipates  providing  the  required
disclosures in the December 31, 1998 consolidated financial statements.

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

Impact of the Year 2000

     SFS is aware of the issues associated with the programming code in existing
computer  systems as the  millennium  ("Year  2000")  approaches.  The Year 2000
problem is pervasive and complex as virtually  every computer  operation will be
affected  in some way by the  rollover  of the two digit  year  value to 00. The
issue is  whether  computer  systems  will  properly  recognize  date  sensitive
information  when  the  year  changes  to  2000.  Systems  that do not  properly
recognize such  information  could generate  erroneous data or cause a system to
fail.

                                       86

<PAGE>

     SFS is utilizing both internal and external resources to identify,  correct
or reprogram,  and test its systems for Year 2000 compliance.  It is anticipated
that all reprogramming  efforts will be completed by December 31, 1998, allowing
adequate time for testing.  To date,  confirmations  have been received from SFS
primary  processing vendors that plans are being developed to address processing
of transactions in the year 2000. Incremental expenses related to this issue are
not, at this time, expected to be material to the performance of SFS.

     The risks of this  issue go beyond  SFS own  ability to solve the Year 2000
issues.  Should  suppliers of critical  services fail in their efforts to become
Year  2000  compliant,  or if  significant  third  party  interfaces  fail to be
compatible with SFS or fail to be Year 2000 compliant, it could have significant
adverse affects on the operations and financial results of SFS. Accordingly, SFS
has begun a process of assessing and  monitoring  the progress of all vendors of
services and third party interfaces for  compatibility and Year 2000 compliance.
Management  intends  to  develop   contingency  plans  for  all  vendors  and/or
interfaces deemed to inadequately address the problems of the Year 2000.

                                       87

<PAGE>


                          BUSINESS OF SFS BANCORP, INC.

General

         SFS,  a  Delaware  corporation,  was  organized  to act as the  holding
company  for  Schenectady  Federal  upon  completion  of  Schenectady  Federal's
conversion  from the  mutual to the stock  form of  organization.  SFS  received
approval from the OTS to acquire all of the common stock of Schenectady  Federal
to be  outstanding  upon  completion  of  the  Conversion.  The  Conversion  was
completed  on June 29, 1995.  SFS Common Stock is quoted on the NASDAQ  National
Market System under the symbol "SFED".

         At June 30, 1998, SFS had total assets of $178.1  million,  deposits of
$152.9 million, and stockholders' equity of $21.9 million.

         The  executive  offices of SFS are  located at  251-263  State  Street,
Schenectady,  New York 12305,  and its telephone number at that address is (518)
395-2300.

         SFS and Schenectady  Federal are subject to  comprehensive  regulation,
examination and supervision by the OTS and by the FDIC. Schenectady Federal is a
member of the FHLB  System  and its  deposits  are  backed by the full faith and
credit  of the  United  States  Government  and are  insured  by the SAIF to the
maximum extent permitted by the FDIC. See "Regulation."

         Schenectady  Federal,  SFS only  operating  subsidiary,  was originally
chartered  in  1889  as  a  state-chartered  financial  institution.   In  1981,
Schenectady  Federal converted to a federally  chartered mutual savings and loan
association.  Schenectady  Federal's business involves  attracting deposits from
the  general  public  and  using  such  deposits  to fund  one-  to  four-family
residential  mortgage,  home equity and, to a much lesser  extent,  consumer and
other loans in its market area. At June 30, 1998,  $135.1  million,  or 95.1% of
Schenectady  Federal's  total loan portfolio  consisted of residential  mortgage
loans,  including  home  equity  loans.  Schenectady  Federal  also  invests  in
mortgage-backed securities,  investment securities (consisting primarily of U.S.
government and agency  obligations) and other permissible  investments.  At June
30, 1998,  Schenectady Federal had $13.7 million of mortgage-backed  securities,
representing  7.7% of total assets,  and $11.3 million of investment  securities
(including  $8.1  million  of  securities  available-for-sale,  at fair  value),
representing 6.3% of total assets.

         Schenectady  Federal has sought to enhance  its net income  through the
adoption  of a strategy  designed to  maintain  capital in excess of  regulatory
requirements,   limit  loan  delinquencies  and  manage  Schenectady   Federal's
vulnerability  to  changes  in  interest  rates.   This  strategy  involves  (i)
emphasizing,  subject to market  conditions,  the acquisition of adjustable rate
one- to four-family  mortgage loans and fixed rate one- to four-family  mortgage
loans,  (ii)  emphasizing  the  origination  of home equity loans (most of which
carry   floating   rates  of  interest),   (iii)   maintaining  a  portfolio  of
mortgage-backed  and  investment  securities  and other  short- and  medium-term
investments,  and (iv) using customer service and marketing efforts to build and
maintain a substantial level of core deposits.

         Schenectady  Federal  is  a  community-oriented  financial  institution
offering a variety of financial services to meet the needs of the communities it
serves. Schenectady Federal attracts retail deposits from the general public and
invests those funds primarily in first mortgages on owner-occupied,  one-to-four
family  residences,  as well as in home equity loans generally secured by junior
liens on the  borrower's  home.  To a lesser  extent,  Schenectady  Federal also
originates  consumer  and  other  loans  in its  market  area.  See  "-  Lending
Activities."  Schenectady  Federal also invests in  mortgage-backed  securities,
investment   securities  and  other  permissible   assets.   See  "-  Investment
Activities."

Market Area

         Schenectady Federal conducts business in Schenectady County through its
main office located at 251-263 State Street in  Schenectady,  New York and three
branch  offices  located in Hannaford  Plaza in  Glenville,  New York and in the
Bellevue  and Upper Union  Street areas of  Schenectady,  New York.  Schenectady
County is part of the  four-county  Capital  District Region which also includes
the counties of Saratoga,  Albany and Rensselaer.  Schenectady Federal's primary
market area for deposits  consists of  communities  within  Schenectady  County,
while Schenectady Federal's

                                       88

<PAGE>



primary  market  area for lending  extends to Albany,  Rensselaer  and  Saratoga
Counties and, to a lesser extent, Warren County.

         In  1997,  the  population  of  Schenectady  County  was  approximately
150,000,  essentially unchanged from population levels in 1985. The unemployment
rate  for  Schenectady  County  was 4.2% and  4.5% in  December  1997 and  1996,
respectively.

         Primary   industries   in   Schenectady   Federal's   market  area  are
manufacturing and service  industries.  State and local government and wholesale
and retail  trade  account for a  noteworthy  percentage  of  employment.  Major
employers  include General  Electric,  KAPL,  Inc., a research  laboratory,  the
County  of  Schenectady,   Ellis  and  St.  Clare's  Hospitals,  Union  College,
Schenectady International, Inc. and Golub Corporation.

Lending Activities

         General.   Historically,   Schenectady   Federal  originated   30-year,
fixed-rate mortgage loans secured by one- to four-family residences.  During the
1990s,  in order to reduce  its  vulnerability  to changes  in  interest  rates,
Schenectady Federal has emphasized the acquisition, origination and retention of
mortgage  loans having  shorter terms to maturity or repricing  such as ARMs and
home equity  loans.  Schenectady  Federal  also offers  consumer  loans and to a
lesser extent commercial real estate mortgage loans.



                                       89

<PAGE>



         Loan  Portfolio  Composition.  The  following  table sets forth certain
information  concerning the composition of Schenectady  Federal's loan portfolio
in dollar  amounts and in percentages  (before  deductions for loans in process,
deferred  fees  and  discounts  and  allowances  for  losses)  as of  the  dates
indicated.


<TABLE>
<CAPTION>
                                                                                        December 31,
                                                          ---------------------------------------------------------------------
                                       June 30,
                                         1998                    1997                     1996                      1995
                                  ------------------      --------------------     -------------------     --------------------
                                  Amount     Percent      Amount       Percent     Amount      Percent     Amount       Percent
                                  ------     -------      ------       -------     ------      -------     ------       -------
                                                                   (Dollars in Thousands)
Real Estate Loans:
<S>                              <C>           <C>       <C>            <C>        <C>          <C>        <C>          <C>   
     One- to four-family..       $114,093       80.29%   $105,077        78.07%    $91,161       76.53%    $72,219       71.14%
     Multi-family.........          2,224        1.56       1,981         1.47       1,568        1.32       2,382        2.35
     Commercial...........          3,846        2.71       4,149         3.08       2,964        2.49       3,762        3.70
     Home equity..........         21,024       14.79      22,658        16.84      22,904       19.23      22,723       22.38
                                 --------    --------    --------       ------    --------      ------    --------    --------
       Total real estate..       l141,187       99.35     133,865        99.46     118,597       99.57     101,086       99.57
                                 --------    --------    --------       ------   ---------      ------    --------    --------

Other Loans:
   Consumer:
       Deposit account....            511         .36         573          .43         478         .40         361         .35
       Education..........              2          --           3           --           4          --          22         .02
       Personal...........             35         .03          33          .03          34         .03          41         .04
       Automobile.........            199         .14         110          .08          --          --          --          --
       Home improvement...              1          --           2           --           3          --           5         .01
                                 --------    --------    --------       ------    --------      ------    --------    --------
       Total consumer loans           748         .53         721          .54         519         .43         429         .42
   Commercial business loans          170         .12          --           --           4          --           5         .01
                                 --------    --------    --------       ------    --------      ------    -------     --------
       Total other loans..            918         .65         721          .54         523         .43         434         .43
                                ---------    --------    ---------      ------    --------      ------    --------    --------

          Total loans.....        142,105     100.00%     134,586       100.00%    119,120      100.00%    101,520      100.00%
                                              ======                    ======                  ======                  ======

Less:
     Deferred fees and
      discounts...........             28                      22                       23                      27
     Allowance for losses.            855                     778                      642                     572
                                ---------               ---------                 --------                --------

      Total loans receivable
        net..............        $141,222                $133,786                 $118,455                $100,921
                                 ========                ========                 ========                ========
</TABLE>


                                       90

<PAGE>



         The following table shows the composition of Schenectady Federal's loan
portfolio by fixed and adjustable or floating rate at the dates indicated.

<TABLE>
<CAPTION>
                                                                                        December 31,
                                          June 30,           ------------------------------------------------------------------
                                             1998                  1997                    1996                    1995
                                     ---------------------   -------------------    -------------------     -------------------
                                      Amount       Percent   Amount      Percent    Amount      Percent     Amount      Percent
                                      ------       -------   ------      -------    ------      -------     ------      -------
                                                                      (Dollars in Thousands)
Fixed-Rate Loans:
   Real estate:
<S>                                  <C>            <C>     <C>            <C>     <C>            <C>     <C>            <C>   
      One- to four-family..          $ 44,007       30.97%  $ 31,454       23.37%  $ 20,615       17.31%  $ 22,797       22.45%
      Multi-family.........             1,081         .76        213         .16        242         .20      1,046        1.03
      Commercial...........             2,812        1.98      2,335        1.73      1,533        1.29      3,133        3.09
      Home equity..........             4,519        3.18      4,656        3.46      4,334        3.64      4,433        4.37
                                     --------     -------   --------     -------   --------     -------   --------      ------
       Total fixed-rate
         real estate.......            52,419       36.89     38,658       28.72     26,724       22.44     31,409       30.94

      Consumer.............               748         .52        721         .54        515         .43        407         .40
      Commercial business..                --          --         --          --          4          --          5         .01
                                     --------     -------   --------     -------     ------     -------    -------      ------
       Total fixed-rate
         loans.............            53,167       37.41     39,379       29.26     27,243       22.87     31,821       31.35
                                     --------     -------   ---------    -------     ------     -------    -------      ------

Adjustable-Rate Loans:
   Real estate:
      One- to four-family..            70,086       49.32     73,623       54.70     70,546       59.22     49,422       48.68
      Multi-family.........             1,143         .80      1,768        1.31      1,326        1.11      1,336        1.31
      Commercial...........             1,034         .73      1,814        1.35      1,431        1.20        629         .62
      Home equity..........            16,505       11.62     18,002       13.38     18,570       15.59     18,290       18.02
                                     --------     -------   --------     -------     ------       -----     ------       ------
        Total adjustable-rate
          real estate loans            88,768       62.47     95,207       70.74     91,873       77.13     69,677       68.63

      Consumer.............                --          --         --          --          4          --         22         .02
      Commercial business..               170         .12         --          --         --          --         --          --
                                     --------    --------   --------     -------     ------       -----     ------      ------
         Total adjustable-rate
          loans............            88,938       62.59     95,207       70.74     91,877       77.13     69,699       68.65
                                     --------    --------   --------     -------     ------       -----     ------      ------

            Total loans....           142,105      100.00%   134,586      100.00%   119,120      100.00%   101,520      100.00%
                                                   ======                 ======                 ======                 ======

Less:
   Deferred fees and discounts             28                     22                     23                     27
   Allowance for loan losses              855                    778                    642                    572
                                    ---------               --------              ---------              ---------

         Total loans receivable,
           net..............         $141,222              $ 113,786              $ 118,455              $ 100,921
                                    =========              =========              =========              =========
</TABLE>


                                       91

<PAGE>



         The following  schedule  illustrates  the interest rate  sensitivity of
Schenectady  Federal's loan portfolio at the dates  indicated.  Loans which have
adjustable or  renegotiable  interest  rates are shown as maturing in the period
during 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
                       -----------------------------------------------------------
                                             Multi-family and                                             
                       One- to four-family       Commercial          Home Equity          Consumer        
                       -------------------  -------------------    ----------------    ----------------   
                                Weighted              Weighted             Weighted            Weighted   
                                 Average               Average              Average             Average   
                       Amount     Rate       Amount      Rate      Amount     Rate     Amount     Rate    
                       ------     ----       ------      ----      ------     ----     ------     ----    
                                              (Dollars in Thousands)
Due during years
 ending June 30,
<S>                   <C>          <C>       <C>         <C>     <C>          <C>       <C>       <C>      
               1999   $    122     7.53%     $  799      9.84%   $    280     9.88%     $497      8.68%    
               2000        140     8.12%         --        --       1,747     9.56%       51      8.18%    
               2001        369     7.94%         66      9.50%      2,585     9.32%      111      7.44%    
       2002 to 2003      1,762     7.56%      1,945      9.67%      3,593     9.30%       89      7.73%    
       2003 to 2024     41,865     7.82%      3,260      9.30%     12,819     9.88%       --        --     
 2024 and following     69,835     7.26%         --       --           --       --        --        --     
                      --------               ------               -------               ----
                      $114,093               $6,070               $21,024               $748               
                      ========               ======               =======               ====               
</TABLE>


                           Commercial                 
                            Business             Total      
                      -----------------    -----------------
                               Weighted             Weighted               
                                Average              Average               
                       Amount     Rate     Amount     Rate                 
                       ------     ----     ------     ----                 
                               (Dollars in Thousands)
Due during years   
 ending June 30,   
               1999    $150     10.00%  $  1,848      9.38% 
               2000      20      9.50%     1,958      9.42% 
               2001      --        --      3,131      9.09% 
       2002 to 2003      --        --      7,389      8.97% 
       2003 to 2024      --        --     57,944      8.11% 
 2024 and following      --        --     69,835      7.26% 
                       ----             --------
                       $170             $142,105            
                       ====             ========            
                     

         The  total  amount  of  loans  due  after  June  30,  1998  which  have
predetermined  interest rates is $53.2 million,  while the total amount of loans
due after such date which have  floating or adjustable  interest  rates is $88.9
million.


                                       92

<PAGE>


         Pursuant to Federal law, the aggregate amount of loans that Schenectady
Federal is permitted to make to any one borrower is generally  limited to 15% of
unimpaired capital and surplus (25% if the security for such loan has a "readily
ascertainable" value or 30% for certain residential  development loans). At June
30, 1998, based on the above,  Schenectady Federal's loans-to-one borrower limit
was approximately  $2.9 million.  On the same date,  Schenectady  Federal had no
borrowers  with  outstanding  balances  in  excess of this  amount.  Schenectady
Federal's  largest  lending  relationship  at June 30, 1998 was two loans to one
borrower  totaling  $774,000.  One loan in the amount of $540,000  was on a five
building 20 unit apartment  complex located in Saratoga  Springs,  New York. The
second loan in the amount of $234,000 was on a commercial  property  used in the
borrower's  business in  Schenectady,  New York.  Both loans were  performing in
accordance with their terms at June 30, 1998.

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

         Under Schenectady  Federal's loan policy, the individual  processing an
application is responsible for ensuring that all documentation is obtained prior
to the  submission  of  the  application  to a loan  officer  for  approval.  In
addition,  the loan officer  verifies  that the  application  meets  Schenectady
Federal's underwriting guidelines described below.

         All secured loans over $500,000, or unsecured loans over $100,000, must
be approved by Schenectady  Federal's Board of Directors.  Schenectady Federal's
Loan  Committee,  consisting  of officers  Giaquinto,  Schlansker,  Ammian,  and
Krywinski,  has authority to approve  secured loans up to $500,000 and unsecured
loans up to  $100,000.  Any  three of these  individuals  acting  as a group can
approve a loan within the authority of the Loan Committee.  Various  officers of
Schenectady Federal have individual secured loan approval authority ranging from
$10,000 to  $300,000.  Authorization  for  unsecured  loans  ranges from $500 to
$5,000.

         Generally,  Schenectady  Federal  requires  title  insurance or updated
abstracts on its mortgage loans as well as fire and extended  coverage  casualty
insurance in amounts at least equal to the  principal  amount of the loan or the
value  of  improvements  on  the  property,  depending  on  the  type  of  loan.
Schenectady  Federal  also  requires  flood  insurance  to protect the  property
securing its interest when the property is located in a flood plain.

         One- to Four-Family Residential Real Estate Lending. The cornerstone of
Schenectady  Federal's  lending  program is the  origination of loans secured by
mortgages on owner-occupied  one- to four-family  residences.  At June 30, 1998,
$135.1 million,  or 95.1% of Schenectady  Federal's loan portfolio  consisted of
mortgage loans (including home equity loans) on one- to four-family  residences.
Substantially all of the residential loans originated by Schenectady Federal are
secured by properties  located in Schenectady  Federal's  primary  lending area.
Included in the mortgage loan  portfolio at June 30, 1998,  Schenectady  Federal
also had $4.9 million of purchased one- to four-family loans serviced by others,
which were primarily  secured by properties  located  outside its market area. A
majority of the mortgage loans  originated by  Schenectady  Federal are retained
and  serviced by it. No loans have been  purchased  by  Schenectady  Federal and
serviced by others since 1990.

         Schenectady  Federal offers  conventional  fixed-rate  loans with terms
ranging  between 10 and 30 years.  The interest  rate on such loans is generally
based on the FHLMC delivery rates as well as competitive factors.

         In addition to fixed rate loans,  Schenectady  Federal offers  one-year
ARMs at a margin  (generally  300 basis  points)  over the yield on the  Average
Weekly  One Year U.S.  Treasury  Constant  Maturity  Index for terms of up to 30
years. The ARM loans currently offered by Schenectady  Federal generally provide
for a 200 basis point annual  interest rate change cap and a lifetime cap of 600
basis points over the initial rate. Schenectady Federal's loans typically do not
contain floors. Initial interest rates offered on Schenectady Federal's ARMs may
be 100 to 350 basis points  below the fully  indexed  rate,  and  borrowers  are
qualified at that initial rate plus 200 basis points.  As a result,  the risk of
default on these loans may  increase as interest  rates  increase.  See "- Asset
Quality-Non-Performing  Assets."  Schenectady  Federal also offers five year/one
year and three  year/one year ARM products where the rate is fixed for the first
five or three  years.  After the initial  fixed term,  the mortgage has the same
characteristics as a one-year ARM. Schenectady

                                       93

<PAGE>



Federal's ARMs do not permit negative amortization of principal,  do not contain
prepayment penalties and are not convertible into fixed-rate loans. In the past,
Schenectady  Federal  offered  one-year  ARMs  with a margin of 200 to 300 basis
points over a specified index and an average annual cap of 600 basis points.  At
June 30, 1998,  one- to  four-family  ARMs totaled  $70.1  million,  or 49.3% of
Schenectady Federal's total loan portfolio.

         In  underwriting  one- to  four-family  residential  real estate loans,
Schenectady  Federal  evaluates both the borrower's  ability to make  principal,
interest and escrow  payments,  the value of the  property  that will secure the
loan and debt to  income  ratios.  Schenectady  Federal  originates  residential
mortgage loans with loan-to-value ratios of up to 95% for owner-occupied  homes.
However,  private  mortgage  insurance  is required on loans with  loan-to-value
ratios greater than 80% to reduce Schenectady  Federal's  exposure.  Schenectady
Federal  generally  seeks to underwrite  its loans in accordance  with secondary
market standards.

         Schenectady  Federal's  residential  mortgage loans customarily include
due-on-sale  clauses  giving  Schenectady  Federal the right to declare the loan
immediately due and payable in the event that, among other things,  the borrower
sells or otherwise disposes of the property subject to the mortgage and the loan
is not repaid.

         Schenectady  Federal  also  originates  home equity  loans and lines of
credit secured by a lien on the borrower's residence. Schenectady Federal's home
equity loans are  generally  limited to $100,000.  Schenectady  Federal uses the
same  underwriting  standards  for  home  equity  loans  as it uses  for one- to
four-family residential mortgage loans.  Schenectady Federal's home equity loans
are originated in amounts which, together with the amount of the first mortgage,
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 with the prime
rate or, in the case of loans (but not lines of credit), are fixed.  Schenectady
Federal writes home equity loans for terms of up to 25 years.  At June 30, 1998,
Schenectady  Federal had $21.0  million of home equity  loans and an  additional
$10.4  million of additional  funds  committed,  but undrawn,  under home equity
lines of credit.

         Commercial Real Estate and Multi-Family  Lending.  Schenectady  Federal
actively  originates  and  purchases   permanent   commercial  real  estate  and
multi-family  loans. At June 30, 1998,  Schenectady  Federal had $3.8 million in
commercial real estate loans,  representing 2.7% of Schenectady  Federal's total
loan portfolio,  and $2.2 million in multi-family  loans, or 1.6% of Schenectady
Federal's total loan portfolio.

         Schenectady  Federal's  commercial  real estate and  multi-family  loan
portfolio includes loans secured by motels,  apartment  buildings,  small office
buildings,   and  other   non-residential   building  properties,   as  well  as
participation interests therein.

         Schenectady Federal's permanent commercial real estate and multi-family
loans generally  carried a maximum term of 25 years.  These loans were generally
written  in amounts  of up to 75% of the  lesser of the  appraised  value of the
property or the purchase price and had a projected  debt service  coverage ratio
of at least 1.2%.  Multi-family  real  estate  loans  originated  during the six
months ended June 30, 1998 and 1997  generally  possess  maturity  dates of five
years.

         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  effects of general  economic
conditions  on income  producing  properties  and the  increased  difficulty  of
evaluating and monitoring  these types of loans.  Furthermore,  the repayment of
loans secured by multi-family and commercial real estate is 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),  the borrower's ability to repay the loan may be impaired. At June 30,
1998,  Schenectady  Federal had one  commercial  real estate loan  totaling over
$500,000 that was non-performing.  See "- Asset Quality-Non-Performing  Assets."
Since 1991,  Schenectady  Federal has focused its primary efforts on residential
lending.

         Consumer Lending.  Schenectady Federal originates a variety of consumer
loans, including automobile,  home improvement,  deposit account and other loans
for household and personal  purposes.  At June 30, 1998,  consumer loans totaled
$748,000 or .5% of total loans outstanding.

                                       94

<PAGE>



         Consumer  loan  terms vary  according  to the type of loan and value of
collateral, length of contract and creditworthiness of the borrower. Schenectady
Federal's  consumer loans are made at fixed interest rates,  with terms of up to
20 years for secured loans and on a demand basis for unsecured loans.

         The underwriting standards employed by Schenectady Federal for consumer
loans include a determination of the applicant's  payment history on other debts
and the ability to meet existing  obligations and payments on the proposed loan.
Although  creditworthiness  of the  applicant is of primary  consideration,  the
underwriting process also includes a comparison of the value of the security, if
any, in relation to the proposed loan amount.  Consumer loans may entail greater
credit risk than do  residential  mortgage  loans,  particularly  in the case of
consumer loans which are unsecured or are secured by rapidly depreciable assets,
such as automobiles.  In such cases, any repossessed  collateral for a defaulted
consumer loan may not provide an adequate source of repayment of the outstanding
loan  balance  as a  result  of  the  greater  likelihood  of  damage,  loss  or
depreciation.  In  addition,  consumer  loan  collections  are  dependent on the
borrower's  continuing  financial  stability,  and thus are  more  likely  to be
affected by adverse  personal  circumstances.  Furthermore,  the  application of
various federal and state laws,  including  bankruptcy and insolvency  laws, may
limit the amount  which can be  recovered  on such loans.  Although  Schenectady
Federal has, in the past, experienced losses in the consumer loan portfolio,  at
June 30, 1998,  there were no loans in the consumer  loan  portfolio  which were
non-performing.  During the six months ended June 30, 1998 and 1997, Schenectady
Federal  recovered  $11,000  and  $18,000,   respectively,   on  consumer  loans
previously  charged off. There can be no assurance that  delinquencies  will not
develop in the future.

Originations, Purchases and Sales of Loans and Mortgage-Backed Securities

         Loan  applications  are taken in all branch offices and approved in the
main office of Schenectady Federal. Prior to 1994, most of Schenectady Federal's
originated loans were generated by Schenectady  Federal's staff of salaried loan
officers.   Beginning  in  1994,   Schenectady  Federal  began  to  originate  a
significant  amount of loans through  local  mortgage  brokers  which  generally
retained a 100 basis point  origination fee as their  compensation.  Also during
1994,  Schenectady  Federal purchased loans on a servicing  released basis which
were  originated by a mortgage banker for  Schenectady  Federal.  All such loans
were originated in accordance with  Schenectady  Federal's  normal  underwriting
standards. Schenectady Federal believes that its utilization of mortgage brokers
has  had a  favorable  impact  on  loan  originations.  However,  in  the  event
Schenectady Federal's  relationships with these mortgage brokers were terminated
in the future,  loan  originations  and results of operations could be adversely
affected.  In an effort to  mitigate  this  risk,  Schenectady  Federal  hired a
representative  in  1997  to  originate  residential  mortgage  loans  on a full
commission basis.

         While  Schenectady  Federal  originates both fixed and  adjustable-rate
loans,  its ability to originate  loans is dependent upon the relative  customer
demand  for  loans in its  market.  Demand  is  affected  by the  interest  rate
environment.  During 1995, 1996 and 1997,  Schenectady  Federal's volume of ARMs
exceeded  its volume of fixed rate loans.  During the six months  ended June 30,
1998,  Schenectady  Federal's  volume of fixed rate loans exceeded its volume of
ARMs.

         Historically,  Schenectady Federal retained most of the fixed rate one-
to  four-family  residential  loans in its  portfolio.  In order to  reduce  its
vulnerability  to changes in interest  rates,  commencing  in 1992 through 1994,
Schenectady  Federal sold most of the fixed rate residential loans it originated
or otherwise  acquired with  maturities in excess of 15 years,  except where the
interest rate equaled or exceeded a specified rate (as  designated  from time to
time by management) based on its portfolio objectives and alternative investment
opportunities.  When loans are sold,  Schenectady  Federal typically retains the
responsibility  for collecting and remitting loan payments,  making certain that
real  estate  tax  payments  are made on  behalf  of  borrowers,  and  otherwise
servicing the loans.  The servicing fee is recognized as income over the life of
the loans.  At June 30,  1998,  Schenectady  Federal  serviced  $3.0  million of
mortgage loans for others.  Schenectady Federal did not sell loans during fiscal
years 1995, 1996, 1997 and the six months ended June 30, 1998.



                                       95

<PAGE>



         The  following  table  shows  the loan and  mortgage-backed  securities
origination,  purchase, sale and repayment activities of Schenectady Federal for
the periods indicated.

<TABLE>
<CAPTION>
                                                 Six Months    Six Months              Year Ended December 31,
                                                    Ended        Ended         ------------------------------------
                                               June 30, 1998  June 30, 1997    1997            1996            1995
                                               -------------  -------------    ----            ----            ----
                                                                    (In Thousands)
LOANS:
<S>                                            <C>            <C>          <C>             <C>             <C>
   Originations by type:
      Adjustable rate:
         Real estate
            One- to four-family ..............  $   4,841(1)   $  7,209(1)  $  13,186(1)    $ 20,894(1)     $ 8,219(1)
            Home equity ......................      2,799         2,170         5,705          5,174          5,474
            Commercial .......................         --            --           927             --             --
         Non-real estate
            Consumer .........................         --            --            --             --             --
                                                 --------      --------      --------       --------       --------
               Total adjustable rate .........      7,640         9,379        19,818         26,068         13,693
                                                 --------      --------      --------       --------       --------

      Fixed rate:
         Real estate
            One- to four-family ..............      3,791(2)      9,326(2)      9,930(2)       1,606(2)       2,966(2)
            Home equity ......................        187           507           515            737          1,713
            Commercial .......................        750           427         1,318            198             --
         Non-real estate
            Consumer .........................         75           140           293             16             --
                                                 --------      --------      --------       --------       --------

               Total fixed rate ..............      4,803        10,400        12,056          2,557          4,679
                                                 --------      --------      --------       --------       --------

                  Total loans originated .....     12,443        19,779        31,874         28,625         18,372
                                                 --------      --------      --------       --------       --------

   Purchases:
      Real estate
         One- to four-family .................      1,852         1,504         3,550          6,973          5,245
                                                 --------      --------      --------       --------       --------

   Sales and Repayments:
      Real estate
         One- to four-family .................         --            --            --             --             --
      Non-real estate consumer ...............         --            --            --             --             --
                                                 --------      --------      --------       --------        -------
            Total sales ......................         --            --            --             --             --

      Principal repayments ...................      8,508        13,764        19,958         17,998         16,701
                                                 --------      --------      --------       --------       --------
            Total reductions .................      8,508        13,764        19,958         17,998         16,701
                                                 --------      --------      --------       --------       --------
            Net increase(3)
                                                 $  5,787      $  7,519      $ 15,466       $ 17,600       $  6,916
                                                 ========      ========      ========       ========       ========

MORTGAGE-BACKED SECURITIES:
   Purchases:
      Mortgage-backed securities .............   $     --      $     --      $     --       $     --       $  5,381
      Principal repayments ...................      1,628         3,258         3,486          3,984          2,954
                                                 --------      --------      --------       --------       --------
            Net increase (decrease)  .........   $  1,628      $  3,258      $ (3,468)      $ (3,984)      $  2,427
                                                 ========      ========      ========       ========       ========
</TABLE>
- -------------
(1) Includes  $6,754,  $4,603,  $12,672,  $19,573 and $8,138 of loans originated
    through  brokers in the first half of 1998 and 1997,  and in 1997,  1996 and
    1995, respectively.
(2) Includes $7,017, $3,482, $8,511, $162 and $1,930 of loans originated through
    brokers  in the  first  half of 1998 and 1997,  and in 1997,  1996 and 1995,
    respectively.
(3) Gross of deferred fees and discounts and the allowance for loan losses.


                                       96

<PAGE>



Asset Quality

         Delinquency  Procedures.  When a  borrower  fails  to  make a  required
payment on a loan,  Schenectady  Federal  attempts  to cure the  delinquency  by
contacting  the  borrower.  A late  notice  is  sent on all  loans  over 16 days
delinquent. Additional written and verbal contacts may be made with the borrower
between  30 and 60  days  after  the due  date.  If the  loan  is  contractually
delinquent 90 days,  Schenectady Federal usually sends a 30-day demand letter to
the  borrower  and,  after  the  loan  is  contractually  delinquent  120  days,
institutes  appropriate action to foreclose on the property. If foreclosed,  the
property  is sold  at  auction  and may be  purchased  by  Schenectady  Federal.
Delinquent consumer loans are generally handled in a similar manner. Schenectady
Federal's  procedures  for  repossession  and sale of  consumer  collateral  are
subject to various requirements under New York consumer protection laws.

         Real estate acquired by Schenectady  Federal as a result of foreclosure
or by deed in lieu of foreclosure is classified as real estate owned until it is
sold.  When  property is acquired or expected to be acquired by  foreclosure  or
deed in lieu of  foreclosure,  it is recorded at the lower of cost or  estimated
fair value, less the estimated cost of disposition. After acquisition, all costs
incurred  in  maintaining  the  property  are  expensed.  Costs  relating to the
development  and  improvement of the property,  however,  are capitalized to the
extent of fair value less disposition cost.

         The following table sets forth Schenectady Federal's loan delinquencies
by type, by amount and by percentage of type at June 30, 1998.

<TABLE>
<CAPTION>
                                                           Loans Delinquent For:
                                ----------------------------------------------------------------
                                        60-89 Days                       90 Days and Over               Total Delinquent Loans
                                ---------------------------     --------------------------------    ------------------------------
                                                   Percent                               Percent                          Percent
                                                   Of Loan                               Of Loan                          Of Loan
                                 Number    Amount  Category     Number      Amount      Category    Number    Amount      Category
                                 ------    ------  --------     ------      ------      --------    ------    ------      --------
                                                                   (Dollars in Thousands)
Real Estate:
<S>                                  <C>   <C>        <C>          <C>    <C>            <C>          <C>    <C>            <C> 
   One- to four-family .........     4     $  366     .32%         10     $  552         .48%         14     $  918         .80%
   Multi-family ................    --         --      --           1        146        6.56           1        146        6.56
   Commercial ..................    --         --      --          --         --          --          --         --          --
   Home equity .................    --         --      --           3        140         .67           3        140         .67
   Consumer ....................    --         --      --          --         --          --          --         --          --
   Commercial business .........    --         --      --          --         --          --          --         --          --
                                ------     ------     ---      ------     ------        ----      ------     ------        ----
            Total ..............     4     $  366     .26%         14     $  838         .59%         18     $1,204         .85%
                                ======     ======     ===      ======     ======        ====      ======     ======        ====
</TABLE>


                                       97

<PAGE>



         Classification of Assets. Federal regulations require that each savings
institution  classify its assets on a regular basis. In addition,  in connection
with examinations of savings institutions, OTS and FDIC examiners have authority
to identify  problem assets and, if appropriate,  require them to be classified.
There are three  classifications for problem assets:  substandard,  doubtful and
loss.   Substandard   assets  have  one  or  more  defined  weaknesses  and  are
characterized by the distinct  possibility that Schenectady Federal will sustain
some  loss if the  deficiencies  are not  corrected.  Doubtful  assets  have the
weaknesses of substandard assets, with the additional  characteristics  that the
weaknesses  make  collection  or  liquidation  in full on the basis of currently
existing  facts,  conditions  and  values  questionable,  and  there  is a  high
possibility of loss. An asset classified loss is considered uncollectible and of
such  little  value that  continuance  as an asset on the  balance  sheet of the
institution  is not  warranted.  Assets  classified as  substandard  or doubtful
require the institution to establish prudent general allowances for loan losses.
If an asset or portion  thereof is  classified  as loss,  the  institution  must
either  establish  specific  allowances for loan losses in the amount of 100% of
the  portion of the asset  classified  loss,  or charge off such  amount.  If an
institution does not agree with an examiner's classification of an asset, it may
appeal this  determination to the District  Director of the OTS. On the basis of
management's  review of its assets,  at June 30, 1998,  Schenectady  Federal had
classified a total of $1.5 million of its loans and other assets as follows:


                                         Commercial
                         One- to Four-  Real Estate and   Consumer
                            Family       Multi-Family     and Other     Total
                            ------       ------------     ---------     -----
                                             (In Thousands)
Substandard ...........     $  759         $  744         $  --         $1,503
Doubtful ..............         --             --            --             --
Loss ..................         --             --            --             --
                            ------         ------         -----         ------
           Total ......     $  759         $  744         $  --         $1,503
                            ======         ======         =====         ======
                                                               
         Schenectady  Federal's  classified assets consist of the non-performing
loans and the loans and other assets of concern discussed herein. As of the date
hereof,  these asset  classifications are generally consistent with those of the
OTS and FDIC.



                                       98

<PAGE>



         Non-Performing  Assets.  The table  below  sets forth the  amounts  and
categories of  non-performing  assets in Schenectady  Federal's loan  portfolio.
Loans are placed on non-accrual  status when the collection of principal  and/or
interest  become   doubtful.   Restructured   loans  consist  of  troubled  debt
restructurings  (which  involve  forgiving a portion of interest or principal on
any loans or making loans at a rate  materially less than that of market rates).
Foreclosed assets include assets acquired in settlement of loans.

<TABLE>
<CAPTION>
                                                                                                              December 31,
                                                                       June 30,          -------------------------------------------
                                                                         1998              1997              1996               1995
                                                                         ----              ----              ----               ----
                                                                                               (Dollars in Thousands)
Non-accruing loans:
<S>                                                                    <C>               <C>               <C>               <C>   
   One- to four-family .....................................           $  361            $  472            $   25            $   54
   Home equity .............................................              140               165                18                --
   Multi-family ............................................              146                --                --                --
   Commercial real estate ..................................              514               691               756               744
   Consumer ................................................               --                --                 2                --
   Commercial business .....................................               --                --                --                --
                                                                       ------            ------            ------            ------
         Total .............................................            1,161             1,328               801               798
                                                                       ------            ------            ------            ------

Accruing loans delinquent 90 days or more:
   One- to four-family .....................................              191                19                32                41
   Home equity .............................................               --                --                --                --
   Multi-family ............................................               --                --                --                --
   Commercial real estate ..................................               --                --                --                --
   Consumer ................................................               --                --                --                --
   Commercial business .....................................               --                --                --                --
                                                                       ------            ------            ------            ------
         Total .............................................              191                19                32                41
                                                                       ------            ------            ------            ------

Restructured loans:
   One- to four-family .....................................               --                --                --                --
   Home equity .............................................               --                --                --                --
   Multi-family ............................................               --                --                --                --
   Commercial real estate ..................................               --                --                --                --
   Consumer ................................................               --                --                --                --
   Commercial business .....................................               --                --                --                --
                                                                       ------            ------            ------            ------
         Total .............................................               --                --                --                --
                                                                       ------            ------            ------            ------

Foreclosed assets:
   One- to four-family .....................................               33                --                94                --
   Home equity .............................................               34                27                --                --
   Multi-family ............................................               --                --                --               200
   Commercial real estate ..................................               84                84                84                --
   Consumer ................................................               --                --                --                --
   Commercial business .....................................               --                --                --                --
                                                                       ------            ------            ------            ------
         Total .............................................              151               111               178               200
                                                                       ------            ------            ------            ------

Total non-performing assets ................................           $1,503            $1,458            $1,011            $1,039
                                                                       ======            ======            ======            ======

Total as a percentage of total assets ......................              .84%              .84%              .61%              .62%

Total non-performing loans .................................           $1,352            $1,347            $  833            $  839
                                                                       ======            ======            ======            ======

Total as a percentage of total
          loans receivable, net ............................              .96%             1.01%              .70%              .83%
</TABLE>


                                       99

<PAGE>



         For the six months ended June 30,  1998,  gross  interest  income which
would have been recorded had the  non-accruing  loans been current in accordance
with their original  terms amounted to $55,000.  The amount that was included in
interest income on such loans was $25,000.

         As of June 30, 1998, Schenectady Federal's non-performing assets having
a book value of $500,000 or more included the following:

         Motel loans.  In 1988,  Schenectady  Federal  purchased a participation
interest in two loans secured by three  Travelers Motor Inns having an aggregate
of 315 units and located in Albany,  Plattsburg  and  Syracuse,  New York.  As a
result of cash flow and other  problems,  the loans have been  delinquent  since
1992.  Beginning in February 1996,  Schenectady Federal began receiving adequate
protection  payments  in an  amount  established  by the  Bankruptcy  Court.  In
January,  1998, the loan secured by the Plattsburg facility was paid in full and
Schenectady  Federal  recovered  approximately  $21,000 of the amount previously
charged  off.  In  accordance  with the  ruling  of the  Bankruptcy  Court,  the
remaining  loan began  paying at a rate of 10.5% with a term of five years.  The
book value of the remaining loan balance was $514,000 as of June 30, 1998.

         Other Loans of Concern.  Other than the non-performing assets set forth
in the table  above,  as of June 30,  1998 there  were no loans with  respect to
which known  information  about the possible credit problems of the borrowers or
the  cash  flows of the  security  properties  have  caused  management  to have
concerns  as to the  ability  of the  borrowers  to  comply  with  present  loan
repayment  terms and which may result in the future  inclusion  of such items in
the non-performing asset categories.

         Management has considered Schenectady Federal's  non-performing and "of
concern" assets in establishing its allowance for loan losses.



                                       100

<PAGE>



         Allowance for Loan Losses.  The following  table sets forth an analysis
of Schenectady Federal's allowance for loan losses.

<TABLE>
<CAPTION>
                                        Six Months Ended     Year Ended December 31,
                                        -----------------    -----------------------
                                        June 30, June 30,
                                         1998      1997      1997      1996     1995
                                         ----      ----      ----      ----     ----
                                                   (Dollars in Thousands)
<S>                                     <C>       <C>       <C>       <C>      <C>  
Balance at beginning of period ......   $ 778     $ 642     $ 642     $ 572    $ 861
                                        -----     -----     -----     -----    -----
Charge-offs:
   One- to four-family ..............      15        --        16        44       88
   Home equity ......................       6        --         7        41       --
   Multi-family .....................      --        --        --        --      419
   Commercial real estate ...........      --        --        --        --      202
   Consumer .........................      --         2         3         2        9
   Commercial business ..............      --        --        --        --       --
                                        -----     -----     -----     -----    -----
         Total ......................      21         2        26        87      718
                                        -----     -----     -----     -----    -----

Recoveries:
   One- to four-family ..............      --        --        --        --        7
   Home equity ......................      --        --        --        --       --
   Multi-family .....................      --        --        --        --       --
   Commercial real estate ...........      27        --        --        --       --
   Consumer .........................      11        18        42        37       52
   Commercial business ..............      --        --        --        --       --
                                        -----     -----     -----     -----    -----
         Total ......................      38        18        42        37       59
                                        -----     -----     -----     -----    -----

Net charge-offs (recoveries) ........     (17)      (16)      (16)       50      659
Additions charged to operations .....      60        60       120       120      370
                                        -----     -----     -----     -----    -----

Balance at end of period ............   $ 855     $ 718     $ 778     $ 642    $ 572
                                        =====     =====     =====     =====    =====

Ratio of net charge-offs (recoveries)
      to average loans outstanding ..    (.01)%    (.01)%    (.01)%     .04%     .68%
Ratio of net charge-offs (recoveries)
      to non-performing loans .......   (1.26)%   (1.47)%   (1.19)%    6.00%   78.55%

Allowance for loan losses to
      non-performing loans ..........   63.24 %   66.05 %   57.76 %   77.07%   68.18%
Allowance for loan losses to
      total loans at end of period ..     .60 %     .60 %     .58 %     .54%     .56%
</TABLE>

                                    


                                       101

<PAGE>



         The distribution of Schenectady  Federal's allowance for loan losses at
the dates indicated is summarized as follows:

<TABLE>
<CAPTION>
                                                                                       December 31
                                                    --------------------------------------------------------------------------------
                                June 30, 1998                  1997                         1996                        1995
                           ----------------------   --------------------------     -----------------------      --------------------
                                         Percent                      Percent                     Percent                   Percent
                                         of Loans                     of Loans                    of Loans                  of Loans
                                         in Each                      in Each                     in Each                   in Each
                                         Category                     Category                    Category                  Category
                                         of Total                     of Total                    of Total                  of Total
                           Amount         Loans        Amount          Loans        Amount         Loans        Amount       Loans
                           ------         -----        ------          -----        ------         -----        ------       -----
                                                                  (Dollars in Thousands)
<S>                       <C>             <C>        <C>              <C>        <C>              <C>        <C>             <C>   
One- to four-family...... $    253        80.29%     $     239        78.03%     $     141        76.53%     $     117       71.14%
Multi-family.............       43          1.56            20          1.47            16          1.32            24         2.35
Commercial real estate...      118          2.71           143          3.12           143          2.49           104         3.70
Home equity..............       73         14.79            68         16.84            60         19.23            34        22.38
Consumer.................        7           .53             7           .54             5           .43             4          .42
Commercial business......        2           .12           ---            --            --            --           ---          .01
Unallocated..............      359            --           301            --           277            --           289           --
                         ---------       -------   -----------      --------     ---------     ---------     ---------    ---------

           Total......... $    855       100.00%    $      778       100.00%     $     642       100.00%      $    572      100.00%
                          ========       ======     ==========       ======      =========       ======       ========      ======
</TABLE>


         The  allowance for loan losses is  established  through a provision for
loan losses  charged to earnings  based on  management's  evaluation of the risk
inherent in the loan  portfolio.  The allowance is established as 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  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.

         While management  believes that it uses the best information  available
to determine the allowance for loan losses,  unforeseen  market conditions could
result in adjustments  to the allowance for loan losses,  and net earnings could
be  significantly  affected,  if  circumstances  differ  substantially  from the
assumptions used in making the final determination. No portion of the reserve is
available to absorb  realized  losses.  The amount and timing of realized losses
and future reserve allocations may vary from current estimates.

Investment Activities

         Schenectady Federal utilizes investment and mortgage-backed  securities
in virtually all aspects of its asset/liability  management strategy.  In making
investment  decisions,  the Investment Committee considers,  among other things,
Schenectady Federal's yield and interest rate objectives,  its interest rate and
credit risk position and its liquidity and cash flow.

         Schenectady  Federal must maintain  minimum levels of investments  that
qualify as liquid  assets  under OTS  regulations.  Liquidity  may  increase  or
decrease  depending upon the  availability  of funds and  comparative  yields on
investments  in  relation  to the  return on loans.  Cash flow  projections  are
regularly  reviewed and updated to assure that adequate liquidity is maintained.
Schenectady   Federal's   level  of  liquidity  is  a  result  of   management's
asset/liability strategy.

         Investment  Securities.  Federally chartered savings  institutions have
the  authority to invest in various types of  investment  securities,  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,  federally  chartered  savings  institutions  may also
invest  their  assets in  commercial  paper,  investment  grade  corporate  debt
securities  and mutual  funds whose  assets  conform to the  investments  that a
federally  chartered  savings  institution  is  otherwise   authorized  to  make
directly.


                                       102

<PAGE>



         To date,  Schenectady  Federal's  investment strategy has been directed
toward  high-quality  assets (primarily  government and agency obligations) with
varying terms to maturity. At June 30, 1998, Schenectady Federal did not own any
investment  securities  of a single  issuer which  exceeded  10% of  Schenectady
Federal's equity, other than U.S.
government or federal agency obligations.

         Schenectady   Federal   invests   its  liquid   assets   primarily   in
interest-earning  overnight  deposits.  Other investments include primarily high
grade medium-term (up to five years) U.S. Treasury and agency  obligations.  For
the  six  months  ended  June  30,  1998,  Schenectady  Federal  had an  average
outstanding  balance of $14.1 million in investment  securities  (including $6.1
million of securities available for sale) with an average yield of 6.77%.

         The following table sets forth the composition of Schenectady Federal's
securities portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                                                           December 31, 1998
                                                               ------------------------------------------------------------------
                                         June 30, 1998                1997                    1996                    1995
                                      -------------------      ------------------      -------------------     ------------------
                                      Book          % of        Book        % of        Book        % of        Book        % of
                                      Value         Total       Value       Total       Value       Total       Value       Total
                                      -----         -----       -----       -----       -----       -----       -----       -----
                                                                       (Dollars in Thousands)
Securities available for sale
 (at fair value):
<S>                                  <C>             <C>      <C>            <C>        <C>        <C>        <C>           <C>
    Federal agency obligations...... $   8,062       44.29%   $  4,067       22.96%     $   --          --%   $     --          --%
     Mutual funds...................        --          --          --          --       1,990        9.68       7,976       21.65

Investment securities
 (at amortized cost):
     U.S. government obligations....        --          --       1,992       11.24       3,980       19.37       5,968       16.20
    Federal agency obligations......     3,130       17.20       9,945       56.13       9,481       46.13       9,692       26.30
     Municipal bonds................        72         .39          76         .43          84         .41          93         .25
     Corporate bonds................        --          --          --          --       2,201       10.71       2,905        7.88
     Mutual funds...................        --          --          --          --          --          --         ---          --
                                     ---------     -------    --------       -----     -------      ------    --------      ------
          Subtotal..................    11,264       61.88      16,080       90.76      17,736       86.30      26,634       72.28
     FHLB stock.....................     1,338        7.35       1,338        7.55       1,215        5.91       1,117        3.03
                                    ----------      ------   ---------      ------    --------     -------    --------    --------
          Total investment
           securities and FHLB
           stock....................   $12,602       69.23%    $17,418       98.31%    $18,951       92.21%    $27,751       75.31%
                                       =======       =====     =======       =====     =======       =====     =======       =====

Average remaining life of
 securities excluding
 FHLB stock and mutual funds....             4.5 years               5.1 years               3.6 years               3.2 years

Other interest-earning assets:
     Federal funds sold.............     5,600       30.77         300        1.69       1,600        7.79       9,100       24.69
                                     ---------     -------  ----------     -------   ---------      ------   ---------     -------

           Total....................   $18,202     100.00%     $17,718     100.00%     $20,551     100.00%     $36,851     100.00%
                                       =======     ======      =======     ======      =======     ======      =======     ======

Average remaining life or term
 to repricing of securities and
 other interest-earning assets,
 Excluding FHLB stock and
 mutual funds.......................          3.0 years              5.0 years               3.3 years               2.2 years
</TABLE>


                                       103

<PAGE>



         The composition and maturities of the securities  portfolio,  excluding
FHLB stock and federal funds sold, are indicated in the following table.

<TABLE>
<CAPTION>
                                                                           June 30, 1998
                                      -------------------------------------------------------------------
                                      Less Than      1 to 5     5 to 10       Over
                                       1 Year         Years      Years      10 Years    Total Securities
                                       ------         -----      -----      --------    ----------------
                                        Book          Book       Book          Book     Book       Market
                                        Value         Value      Value         Value    Value       Value
                                        -----         -----      -----         -----    -----       -----
                                                             (Dollars in Thousands)
Securities available for sale:                                
<S>                                     <C>         <C>          <C>        <C>        <C>        <C>    
   Federal agency obligations .......   $ --        $ 8,062      $    --    $    --    $ 8,062    $ 8,062
                                        ----        -------      -------    -------    -------    -------
Investment securities:                                        
   U.S. government securities .......     --             --           --         --         --         --
   Federal agency obligations .......     --          1,047        1,087        996      3,130      3,127
   Municipal bonds ..................     --             --           72         --         72         72
   Corporate bonds ..................     --             --           --         --         --         --
   Collateralized mortgage obligation     --             --           --         --         --         --
                                        ----        -------      -------    -------    -------    -------
         Total investment securities      --          1,047        1,159        996      3,202      3,199
                                        ----        -------      -------    -------    -------    -------
          Total securities ..........   $ --        $ 9,109      $ 1,159    $   996    $11,264    $11,261
                                        ====        =======      =======    =======    =======    =======
                                                              
Weighted average yield ..............     --%          6.46%        8.30%      8.00%      6.78%
                                        ====        =======      =======    =======    =======
</TABLE>


         Mortgage-Backed  Securities. In order to supplement loan production and
achieve its  asset/liability  management goals,  Schenectady  Federal invests in
mortgage-backed  securities.  All of the  mortgage-backed  securities  owned  by
Schenectady  Federal  are  issued,  insured or  guaranteed  either  directly  or
indirectly  by a federal  agency or are rated "AA" or higher.  At June 30, 1998,
Schenectady  Federal had $13.7  million of  mortgage-backed  securities,  all of
which are held for investment purposes.

         Consistent with its  asset/liability  management strategy over the last
several  years,  a  majority  of  the  mortgage-backed  securities  acquired  by
Schenectady  Federal have had short or intermediate  effective terms to maturity
or, to a lesser extent, adjustable interest rates. In particular,  virtually all
of the  mortgage-backed  securities  purchased by Schenectady Federal since 1992
have carried five and seven year balloon terms.

         The  following   table  sets  forth  the   contractual   maturities  of
Schenectady Federal's mortgage-backed securities at June 30, 1998.

<TABLE>
<CAPTION>
                                  June 30, 1998
                                  Less Than   1 to 5     5 to 10   10 to 20     Over     Total Mortgage-Backed
                                   1 Year      Years      Years      Years    20 Years        Securities
                                  ---------   -------    -------   --------   --------   ---------------------
                                   Book        Book       Book       Book       Book      Book      Market
                                   Value       Value      Value      Value      Value     Value      Value
                                   -----       -----      -----      -----      -----     -----      -----
                                                            (Dollars in Thousands)
<S>                              <C>         <C>        <C>       <C>         <C>       <C>        <C>    
Mortgage-Backed Securities
 Held for Investment:
   Government National Mortgage
     Association ..............   $    --    $    --    $   713    $ 1,083    $    --    $ 1,796    $ 1,909
   Federal National Mortgage
     Association ..............        --      2,148         --         96      1,010      3,254      3,249
   Federal Home Loan Mortgage
     Corporation ..............     3,135      4,057        117        204      1,145      8,658      8,635
                                  -------    -------    -------    -------    -------    -------    -------
Total mortgage-backed
  securities ..................   $ 3,135    $ 6,205    $   830    $ 1,383    $ 2,155    $13,708    $13,793
                                  =======    =======    =======    =======    =======    =======    =======

Weighted average yield ........      5.82%      5.91%      8.14%      9.08%      6.90%      6.50%
                                  =======    =======    =======    =======    =======    =======
</TABLE>


                                       104

<PAGE>



Sources of Funds

         General.  Schenectady  Federal's primary sources of funds are deposits,
payments (including prepayments) of loan principal, interest earned on loans and
securities,  repayments  of  securities,  borrowings  and  funds  provided  from
operations.

         Deposits.  Schenectady  Federal  offers a variety of deposits  accounts
having a wide range of interest rates and terms.  Schenectady Federal's deposits
consist  of  passbook,  NOW,  money  market,  noninterest-bearing  checking  and
certificate  accounts.  Schenectady  Federal  relies  primarily  on  competitive
pricing policies and customer service to attract and retain these deposits.

         The  variety of deposit  accounts  offered by  Schenectady  Federal has
allowed it to be competitive in obtaining funds and to respond with  flexibility
to changes in consumer  demand.  As  customers  have become more  interest  rate
conscious,  Schenectady  Federal  has  become  more  susceptible  to  short-term
fluctuations  in deposit flows.  Schenectady  Federal manages the pricing of its
deposits  in keeping  with its  asset/liability  management,  profitability  and
growth objectives.

         Based  on  its  experience,   Schenectady   Federal   believes  that  a
substantial  portion of its  passbook and NOW  accounts  are  relatively  stable
sources of deposits and has used customer  service and marketing  initiatives in
an effort to  increase  the volume of such  deposits.  However,  the  ability of
Schenectady  Federal  to  attract  and  maintain  these  accounts  (as  well  as
certificate  accounts)  has been  and will be  affected  by  market  conditions.
Subsequent to the 1994 fiscal year, Schenectady Federal experienced a decline in
the  balance of  non-certificate  accounts  (much of which is  believed  to have
transferred  into certificate  accounts) as a result of continued  interest rate
decreases and the rates paid on these deposits. Schenectady Federal has been and
will continue to be significantly affected by market conditions.

         The following table sets forth the savings flows at Schenectady Federal
during the periods indicated.

<TABLE>
<CAPTION>
                      Six Months     Six Months               Year Ended December 31,
                        Ended          Ended       --------------------------------------
                    June 30, 1998   June 30, 1997     1997          1996          1995
                    -------------   -------------     ----          ----          ----
                                           (Dollars in Thousands)
<S>                  <C>            <C>            <C>           <C>           <C>      
Opening balance ..   $ 150,469      $ 140,616      $ 140,616     $ 139,671     $ 138,299
Deposits .........     115,835        113,334        249,343       237,180       231,591
Withdrawals ......     116,885        109,137       (246,113)     (242,412)     (236,426)
Interest credited        3,460          3,188          6,623         6,177         6,207
                     ---------      ---------      ---------     ---------     ---------
Ending balance ...   $ 152,879      $ 148,001      $ 150,469     $ 140,616     $ 139,671
                     =========      =========      =========     =========     =========
                                                  
Net increase .....   $   2,410      $   7,385      $   9,853     $     945     $   1,372
                     =========      =========      =========     =========     =========
                                                  
Percent increase .        1.60%          5.25%          7.01%          .68%          .99%
</TABLE>



                                       105

<PAGE>



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

<TABLE>
<CAPTION>
                                                                                                December 31,
                                                                    --------------------------------------------------------------
                                               June 30, 1998                1997                1996                  1995
                                            -------------------     ------------------    -------------------    ---------------
                                                       Percent                Percent                Percent              Percent
                                            Amount     of Total     Amount    of Total    Amount     of Total    Amount   of Total
                                            ------     --------     ------    --------    ------     --------    ------   --------
                                                                             (Dollars in Thousands)
<S>                                        <C>         <C>         <C>        <C>        <C>          <C>       <C>        <C>   
Transaction and Savings Deposits:(1)
 Noninterest-bearing
   checking accounts ....................   $1,407        .92%     $ 2,265      1.51%     $1,392        .99%    $2,077      1.49%
 Savings accounts 3.00% .................   37,044      24.23       36,681     24.38      37,152      26.42     40,745     29.17
 NOW accounts 1.65% .....................   10,304       6.74        9,163      6.09       9,104       6.47      7,913      5.67
 Money market accounts                                                                                         
  2.32%-4.07% ...........................    7,199       4.71        7,619      5.06       6,074       4.32      4,237      3.03
                                            ------      -----       ------     -----      ------      -----     ------     -----
    Total non-certificate                                                                                      
      accounts ..........................   55,954      36.60       55,728     37.04      53,722      38.20     54,972     39.36
                                            ------      -----       ------     -----      ------      -----     ------     -----
Certificates of Deposit:                                                                                       
A3.00-3.99% .............................       --         --           --        --          --         --      1,124       .80
B4.00-4.99% .............................      833        .54          801       .53      23,244      16.53      2,691      1.93
C5.00-5.99% .............................   90,665      59.31       84,451     56.12      50,815      36.14     51,996     37.23
D6.00-6.99% .............................    5,427       3.55        9,489      6.31      12,835       9.13     28,119     20.13
E7.00-7.99% .............................       --         --           --        --          --         --        618       .44
F8.00-8.99% .............................       --         --           --        --          --         --        151       .11
                                            ------      -----       ------     -----      ------      -----     ------     -----
  Total certificates of deposit .........   96,925      63.40       94,741     62.96      86,894      61.80     84,699     60.64
                                            ------      -----       ------     -----      ------      -----     ------     -----
        Total deposits................... $152,879     100.00%    $150,469    100.00%   $140,616     100.00%  $139,671    100.00%
                                          ========     ======     ========    ======    ========     ======   ========    ======
</TABLE>
- -------------------
(1) Reflects rates paid on transaction and savings deposits at June 30, 1998.


         The following table shows rate and maturity information for Schenectady
Federal's certificates of deposit as of June 30, 1998.


  Certificates of deposit                                             Percent of
 maturing in quarter ending:   4.00-5.99%     6.00-6.99%     Total       Total
 ---------------------------   ----------     ----------     -----       -----
September 30, 1998 .......      $20,920       $   592       $21,512      22.19%
December 31, 1998 ........       22,980            38        23,018      23.75
March 31, 1999 ...........       13,068           413        13,481      13.91
June 30, 1999 ............       13,900         1,530        15,430      15.92
September 30, 1999 .......        6,559           274         6,833       7.05
December 31, 1999 ........        4,081           495         4,576       4.72
March 31, 2000 ...........          955           513         1,468       1.51
June 30, 2000 ............        1,102           556         1,658       1.71
September 30, 2000 .......          623           167           790       0.82
December 31, 2000 ........        1,307           120         1,427       1.47
March 31, 2001 ...........          693            --           693       0.71
June 30, 2001 ............          645            --           645       0.67
Thereafter ...............        4,665           729         5,394       5.57
                                -------       -------       -------     ------

Total ....................      $91,498       $ 5,427       $96,925     100.00%
                                =======       =======       =======      ======

Percent of Total .........        94.40%         5.60%
                                =======       ======



                                       106

<PAGE>



         The  following  table  indicates  the amount of  Schenectady  Federal's
"jumbo" and other certificates of deposit as of June 30, 1998.


                                             Over     Over
                                 3 Months   3 to 6   6 to 12    Over
                                 or Less    Months    Months   12 Months  Total
                                 -------    ------    ------   ---------  -----
                                                  (In Thousands)
Certificates of deposit
 less than $100,000 ..........   $18,747   $20,930   $26,575   $21,805   $88,057

Certificates of deposit
 of $100,000 or more .........     2,765     2,088     2,336     1,679     8,868
                                 -------   -------   -------   -------   -------

Total certificates of
 deposit .....................   $21,512   $23,018   $28,911   $23,484   $96,925
                                 =======   =======   =======   =======   =======


         Borrowings.  Schenectady  Federal's  other  available  sources of funds
include advances from the FHLB of New York and other borrowings.  As a member of
the FHLB of New York,  Schenectady  Federal is required to own capital  stock in
the FHLB of New York and is  authorized  to apply for advances  from the FHLB of
New York. Each FHLB credit program has its own interest rate, which may be fixed
or variable,  and range of  maturities.  The FHLB of New York may  prescribe the
acceptable  uses for these  advances,  as well as limitations on the size of the
advances and repayment provisions.  At June 30, 1998, Schenectady Federal had no
FHLB advances  outstanding.  On such date,  Schenectady Federal had a collateral
pledge  arrangement  with  the FHLB of New York  pursuant  to which  Schenectady
Federal may borrow up to $53.4 million for liquidity purposes.

         During the six months  ended June 30,  1998,  Schenectady  Federal  had
average FHLB advances and other borrowings outstanding totaling $38,000.  During
the fiscal  years  ended  December  31, 1997 and 1996,  Schenectady  Federal had
average FHLB advances or other  borrowings  outstanding  totaling  approximately
$16,000 and $1,000,  respectively.  During the fiscal  year ended  December  31,
1995, Schenectady Federal had no FHLB advances or other borrowings.

Competition

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

         Competition  for deposits is  principally  from money market and mutual
funds,  securities  firms,  commercial  banks,  credit  unions and other savings
institutions located in the same communities. The ability of Schenectady Federal
to attract and retain  deposits  depends on its ability to provide an investment
opportunity  that satisfies the  requirements of investors as to rate of return,
liquidity,  risk,  convenient  locations and other factors.  Schenectady Federal
competes  for these  deposits  by  offering  a variety of  deposit  accounts  at
competitive rates, convenient business hours and a customer oriented staff.

Employees

         At June 30, 1998, Schenectady Federal had a total of 53 full-time and 8
part-time employees.  None of Schenectady Federal's employees are represented by
any collective  bargaining.  Management  considers its employee  relations to be
good.

Subsidiary Activities

         As a  federally  chartered  savings and loan  association,  Schenectady
Federal is permitted by OTS  regulations to invest up to 2% of its assets in the
stock of, or loans  to,  service  corporation  subsidiaries,  and may  invest an
additional 1% of its assets in service  corporations where such additional funds
are used for inner-city or community development

                                       107

<PAGE>


purposes.  At June 30, 1998,  Schenectady  Federal's  investment  in its service
corporation totaled $14,000. In addition to investments in service corporations,
federal  institutions  are permitted to invest an unlimited  amount in operating
subsidiaries  engaged solely in activities  which a federal savings  association
may engage in directly.

         At June 30,  1998,  Schenectady  Federal had one wholly  owned  service
corporation,  SSLA.  The  corporation  was  formed  in 1983  to  sell  insurance
products.  In 1994, SSLA was authorized to sell mutual funds. For the six months
ended June 30, 1998,  SSLA sold mutual  funds  totaling  $580,000 and  annuities
totaling  $577,000.  No assurance  can be made that a material  amount of mutual
fund and/or  annuity  sales will occur in the future.  For the six months  ended
June 30,  1998,  SSLA had net  income of  $7,000.  For the  fiscal  year  ending
December  31,  1997,  SSLA had a net loss of $9,000.  For the fiscal year ending
December  31,  1996,  SSLA had net income of $8,000.  For the fiscal  year ended
December 31, 1995, SSLA had a net loss of $10,000.

Properties

         The following table sets forth  information  concerning the main office
and each  branch  office of the Bank at June 30,  1998.  At June 30,  1998,  the
Bank's premises had an aggregate net book value of approximately $1.62 million.


                                  Year          Owned or       Net Book Value
     Location                   Acquired         Leased         June 30, 1998
     --------                   --------         ------         -------------
                                            (In Thousands)
Main Office:
251-263 State Street              1959            Owned             $ 695
Schenectady, New York

Full Service Branches:
262 Saratoga Road                 1981           Leased             $ 15
Scotia, New York                             (expires 2006)

2526-2528 Broadway                1977            Owned             $ 359
Schenectady, New York

1624 Union Street                 1997            Owned             $ 551
Schenectady, New York


Legal Proceedings

         SFS and  Schenectady  Federal are 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 SFS and
Schenectady Federal in the proceedings, that the resolution of these proceedings
should  not have a  material  effect  on SFS  consolidated  financial  position,
results of operations, or liability.

                                       108

<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

                                       109

<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,  (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, 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 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

                                       110

<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 and the
Merger. 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.

         The  registration  under the  Securities  Act of shares of the  Holding
Company  Common  Stock to be issued in the  Conversion  and the Merger  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 NYBB and the FDIC to test the  Bank's
compliance with various regulatory requirements. 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 NYBB, 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.

                                       111

<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 Department.

         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

                                       112

<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 Department.
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%

                                       113

<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

                                       114

<PAGE>



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

         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 "satisfactory."

         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

                                       115

<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.


                                       116

<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

                                       117

<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.



                                       118

<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.


                                       119

<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.

                                       120

<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) and profit-sharing 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  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

                                       121

<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
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.  In
the event of a change in control of the Bank or the Holding  Company,  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 four  officers  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

                                       122

<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  directions  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) Plan on behalf of Messrs.
Robinson and Ahl were $17,243 and $4,212, respectively.


                                       123

<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.  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 is
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.

     Participating employees are entitled to instruct the trustee of the ESOP as
to how to  vote  the  shares  held  in  their  account.  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),  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

                                       124

<PAGE>



plan  implemented  within one year 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"),  (ii)  options  for all  plan  participants  that do not  qualify  as
incentive  stock  options  ("Non-Statutory  Stock  Options");  and  (iii)  Stock
Appreciation  Rights.  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.  Subject to applicable  regulations,  upon exercise of a Right the
grantee  will be  entitled  to  receive  a lump  sum cash  payment  equal to the
difference  between the fair market value of shares of common  stock  underlying
the Right on the date of exercise  and fair market value of the shares of common
stock subject to the Right on the date of grant.

     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 and Rights,  whether such options will qualify as Incentive
Stock  Options,  the  number  of shares  subject  to each  option or Right,  the
exercise  price of each  option,  the manner of  exercise of the options and the
time when such options or Rights will become exercisable.

     The Holding Company  anticipates that options granted pursuant to the Stock
Option and  Incentive  Plan will remain  exercisable  for at least three  months
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.  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,
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  to 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% 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.


                                       125

<PAGE>



     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), over a period of time,  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.

                                       126

<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............    $  350,000        35,000           0.6%           35,000              0.4%
Arthur E. Bowen................       180,000        18,000           0.3            18,000              0.2
Walter H. Speidel..............       350,000        35,000           0.6            35,000              0.4
Harry L. Robinson..............       500,000        50,000           0.8            50,000              0.6
Donald A. Wilson...............       215,000        21,500           0.3            21,500              0.3
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           0.5            25,000              0.3
Chester C. DeLaMater...........       300,000        30,000           0.5            30,000              0.4
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)   $3,100,000       310,000           5.2%          310,000              3.8%
                                   ==========       =======        ======           =======            =====
</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.)

(2)      Less than .01%.


                                       127

<PAGE>



                          THE CONVERSION AND THE MERGER

         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.

         On July 31,  1998 the Bank and SFS  entered  into the merger  agreement
pursuant to which SFS will merge into the Holding Company.  Simultaneously  with
or immediately  after the  Conversion,  SFS will merge with and into the Holding
Company  with the  Holding  Company  being  the  survivor  thereof.  Immediately
thereafter,  Schenectady Federal will merge with and into the Bank with the Bank
being the  survivor  thereof.  The Merger is governed  by the merger  agreement,
which was unanimously adopted by the Board of Trustees of the Bank, the Board of
Directors of SFS and upon its  formation,  the Board of Directors of the Holding
Company.

         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 as well as all of the SFS Common Stock.  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

                                       128

<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 merger
agreement and the Plan. The summary is qualified in its entirety by reference to
the  provisions  of the Plan  and the  merger  agreement.  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 and
the merger agreement are 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 and the Merger

         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  except the  Merger,  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 million 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  million 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.


                                       129

<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 other than the
Merger.  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."

         The Board of  Trustees of the Bank and the Boards of  Directors  of the
Holding Company and SFS believe that the combination of the Parties will enhance
the competitive  position of the combined entities and will enable the resulting
institution  to compete  more  effectively  than either the Bank or  Schenectady
Federal  could on its own.  The  combined  entity  will have  greater  financial
resources  and, as a result of the  Offerings,  increased  capital  levels.  The
Holding  Company's pro forma  stockholders'  equity will amount to 14.45% of pro
forma total assets at June 30, 1998,  assuming the Conversion Shares are sold at
the maximum of the Estimated  Valuation  Range.  The combination  will result in
increased  funds being  available for lending  purposes,  greater  resources for
expansion of services and better  opportunities  for  attracting  and  retaining
qualified personnel.

         The terms of the  merger  agreement  were the  result  of arm's  length
negotiations  between the representatives of the Bank and SFS. Among the factors
considered  by the Board of  Trustees of the Bank were (i) the ability to expand
the Bank's  presence in the Capital  District  Region (upon  consummation of the
Merger,  the Bank will have 21 branches in the Capital  District  Region);  (ii)
information concerning the financial condition,  results of operations,  capital
levels,  asset quality and prospects of the Bank and SFS;  (iii) the  short-term
and  long-term  impact the  Conversion  and the Merger  will have on the Holding
Company's  consolidated results of operations,  including expanded  residential,
multi-family  and  commercial  real estate  lending as well as  expanded  retail
banking products and services; (iv) the general structure of the transaction and
the compatibility of the respective managements and business  philosophies;  (v)
the enhancement of the franchise value of the Holding Company and the Bank; (vi)
the  ability of the  combined  enterprise  to compete in  relevant  banking  and
non-banking  markets;  (vii)  industry and economic  conditions;  and (viii) the
impact of the Conversion and the Merger on the depositors,  employees, customers
and communities served by the Bank and SFS through the contemplated expansion of
residential,  multi-family  and  commercial  real estate  lending as well as the
expansion of retail banking products and services.

         The Bank and  Schenectady  Federal  currently serve  contiguous  market
areas.  The Bank operates in Albany,  Schenectady,  Saratoga,  Rensselaer  and a
portion  of Warren  County in New York while  Schenectady  Federal  operates  in
Schenectady county in New York. As a result of the Merger, the Bank will operate
21 full-service banking center offices.

         In light of the  foregoing,  the Board of  Trustees of the Bank and the
Boards of Directors of the Holding  Company and SFS believe that the  Conversion
and the Merger are in the best  interest  of the  Parties  and their  respective
depositors and stockholders.

Effects of Conversion and the Merger

         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.


                                       130

<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."

         In addition,  upon  consummation  of the Merger,  Joseph H.  Giaquinto,
President of SFS and Schenectady Federal,  will become a director of the Holding
Company and the Bank.

         Deposit  Accounts and Loans.  Under the Plan and the merger  agreement,
each depositor in the Bank and Schenectady Federal at the time of Conversion and
the Merger will  automatically  continue as a depositor after the Conversion and
the Merger,  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 and the Merger (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 or Schenectady  Federal
will be affected by the Conversion or the Merger, and the amount, interest rate,
maturity and security for each loan will remain as they were contractually fixed
prior to the Conversion and the Merger.

         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

                                       131

<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)(I)(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

                                       132

<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,  Supplemental  Eligible Account Holders and
Other  Depositors  are  deemed to have an  ascertainable  value,  such  Eligible
Account  Holders,  Supplemental  Eligible  Account Holders and Other  Depositors
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,  Supplemental  Eligible Account Holders
and Other Depositors 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.

         In  addition,  it is a  condition  of the Merger  that the Bank and SFS
shall  receive  the  written  opinion  of Arthur  Andersen,  independent  public
accountants  to the Bank, to the effect that (i) for federal income tax purposes
the Merger will constitute a reorganization within the meaning of Section 368(a)
of the Code; (ii) no gain or loss will be recognized by the  stockholders of SFS
who receive  Holding Company Common Stock in exchange for their SFS Common Stock
in the  Merger;  (iii) the tax basis of a  stockholder  in the  Holding  Company
Common Stock  received in the Merger in exchange for his or her SFS Common Stock
will be the same as the tax basis of SFS Common  Stock  surrendered  in exchange
therefor;  and (iv) the holding  period of the shares of Holding  Company Common
Stock  received in the Merger will  include the holding  period of the shares of
SFS Common Stock surrendered  therefor,  provided that such SFS Common Stock was
held as a capital  asset by such  stockholder.  The opinions of Arthur  Andersen
will be based on such  written  representations  as to factual  matters from the
Bank, SFS and others.

Establishment of Cohoes Savings Bank

         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

                                       133

<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

                                       134

<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."


                                       135

<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.

                                       136

<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.

Conditions to the Merger

         The merger  agreement  provides that the  consummation  of the proposed
transaction is subject to the satisfaction of certain conditions,  or the waiver
of such  conditions  by the Party  entitled to do so, at or prior to the Closing
Date, as defined in the merger agreement. Each of the Parties' obligations under
the merger agreement are subject to the following conditions,  among others: (a)
valid  corporate  authorization  by  the  parties,   including  SFS  stockholder
approval, of the transactions  contemplated by the merger agreement; (b) receipt
of all necessary  governmental approvals required to consummate the transactions
contemplated by the merger agreement,  and the expiration of all waiting periods
with  respect  thereto,  and receipt of consents  from each other  person  whose
consent is necessary to the consummation of the Merger;  (c) absence of any law,
regulation  or  decree  which   prohibits  or  restricts   consummation  of  the
transactions

                                       137

<PAGE>



contemplated  by the merger  agreement;  (d)  effectiveness  of the Form S-1 and
receipt of or exemption from all state securities  authorizations;  (e) approval
for  listing  on The  Nasdaq  National  Market of the shares to be issued in the
Merger;  (f) receipt by the Bank and SFS of a written opinion of Arthur Andersen
that  the  Merger  will  constitute  a   reorganization   under  the  Code;  (g)
consummation  of the Conversion in accordance  with the Plan of Conversion;  and
(h) amendment of the federal stock charter of Schenectady Federal.

         In addition to the foregoing  conditions,  the obligations of SFS under
the merger agreement are further subject to the satisfaction, at or prior to the
Closing  Date,  of the  following  conditions,  any one or more of which  can be
waived by SFS: (a) truth and correctness of the  representations  and warranties
of the  Bank;  (b)  the  Bank's  performance  in all  material  respects  of all
obligations  and covenants  under the merger  agreement;  (c) delivery of a Bank
officers'  certificate  attesting to the satisfaction of conditions (a) and (b);
(d) absence of any  proceeding  initiated by a  governmental  entity  seeking to
restrain the Merger;  (e) delivery of such other Bank certificates and documents
as SFS may reasonably request;  and (f) receipt of a letter from its accountants
that the Merger shall be accounted for as a pooling of interests.

         In  addition  to the  conditions  set  forth  in the  second  preceding
paragraph,  the  obligations of the Bank under the merger  agreement are further
subject to the  satisfaction,  at or prior to the Closing Date, of the following
conditions,  any one or more of which can be  waived by the Bank:  (a) truth and
correctness of the representations and warranties of SFS; (b) SFS performance in
all  material  respects  of all  obligations  and  covenants  under  the  merger
agreement;  (c)  delivery  of an  SFS  officers'  certificate  attesting  to the
satisfaction of conditions (a) and (b); (d) absence of any proceeding  initiated
by a governmental  entity  seeking to restrain the Merger;  (e) delivery of such
other SFS  certificates  and documents as the Bank may reasonably  request;  (f)
receipt of a letter from its accountants  that the Merger shall be accounted for
as a pooling of interests;  and (g) delivery by Elias,  Matz, Tiernan & Herrick,
L.L.P.  of an opinion  with  respect to such  matters as KBW, in its capacity as
underwriter, shall reasonably require.

Conduct of Business Prior to the Merger Closing Date

         Under the terms of the merger  agreement,  the Bank and SFS shall,  and
shall cause each of their respective subsidiaries to, conduct its businesses and
engage in  transactions  only in the ordinary  course and  consistent  with past
practice or to the extent  otherwise  contemplated  under the merger  agreement,
except  with the prior  written  consent of the Bank or SFS, as the case may be.
SFS  also  shall  use  its  reasonable  efforts  to (1)  preserve  its  business
organization  and that of it subsidiaries  intact,  (2) keep available to itself
and  the  Bank  the  present   services  of  its  employees  and  those  of  its
subsidiaries,  and (3)  preserve  for  itself and the Bank the  goodwill  of its
customers  and  those  of  its   subsidiaries  and  others  with  whom  business
relationships exist.

         In addition,  under the terms of the merger  agreement,  SFS has agreed
that,  except as  otherwise  approved  by the Bank in writing  or as  permitted,
contemplated  or  required  by the merger  agreement,  it will not,  nor will it
permit any of its subsidiaries to:

         (i)      declare,  set  aside,  make  or  pay  any  dividend  or  other
                  distribution  (whether  in  cash,  stock  or  property  or any
                  combination  thereof)  in  respect  of the SFS  Common  Stock,
                  except for regular  quarterly  cash dividends at a rate not in
                  excess  of  $.08  per  share  and  except,  in the  event  the
                  Effective Time occurs more than 45 days after the commencement
                  of any  calendar  quarter  but  prior to the  normal  dividend
                  payment  date  for such  calendar  quarter,  a pro  rata  cash
                  dividend based on SFS normal quarterly cash dividend rate;

         (ii)     issue  any  shares  of its  capital  stock,  other  than  upon
                  exercise of the SFS Options or upon the  reissuance  of shares
                  pursuant to the merger agreement,  or issue,  grant, modify or
                  authorize any rights; purchase any shares of SFS Common Stock;
                  or  effect  any  recapitalization,   reclassification,   stock
                  dividend, stock split or like change in capitalization;

         (iii)    amend its  Certificate  of  Incorporation,  Bylaws or  similar
                  organizational documents; impose, or suffer the imposition, on
                  any share of stock or other ownership interest

                                       138

<PAGE>



                  held by SFS in a subsidiary  thereof,  of any lien,  charge or
                  encumbrance or permit any such lien,  charge or encumbrance to
                  exist;  or waive or release  any  material  right or cancel or
                  compromise any material debt or claim;

         (iv)     increase  the rate of  compensation  of any of its  directors,
                  officers  or  employees,  or pay or agree to pay any  bonus or
                  severance  to, or provide  any other new  employee  benefit or
                  incentive  to, any of its  directors,  officers or  employees,
                  except (A) as may be required pursuant to previously disclosed
                  commitments  existing on July 31, 1998; (B) as may be required
                  by law; (C) merit increases in accordance with past practices,
                  normal  cost-of-living  increases and normal increases related
                  to  promotions  or  increased  job  responsibilities;  and (D)
                  immediately  prior to the Effective  Time, SFS may pay bonuses
                  under the SFS Incentive  Plan in amounts  provided  under such
                  plan, provided that if the Effective Time is prior to December
                  31,  1998,  then the amount for 1998 shall be prorated for the
                  period from January 1, 1998 to the Effective Time;

         (v)      enter  into  or,  except  as may be  required  by law  and for
                  amendments  contemplated by the merger  agreement,  modify any
                  pension,  retirement,  stock  option,  stock  purchase,  stock
                  appreciation   right,   savings,   profit  sharing,   deferred
                  compensation,   supplemental  retirement,  consulting,  bonus,
                  group  insurance  or  other  employee  benefit,  incentive  or
                  welfare contract, plan or arrangement,  or any trust agreement
                  related  thereto in respect of any of its directors,  officers
                  or employees; or make any contributions to SFS defined benefit
                  plan  or the  SFS  ESOP  (other  than  as  required  by law or
                  regulation  or in a manner  and  amount  consistent  with past
                  practices);

         (vi)     enter  into (A) any  transaction,  agreement,  arrangement  or
                  commitment  not made in the ordinary  course of business,  (B)
                  any agreement,  indenture or other instrument  relating to the
                  borrowing of money by SFS or a subsidiary thereof or guarantee
                  by SFS or  any  subsidiary  thereof  of any  such  obligation,
                  except in the case of Schenectady  Federal for deposits,  FHLB
                  advances,  federal funds  purchased and securities  sold under
                  agreements to  repurchase  in the ordinary  course of business
                  consistent with past practice, (C) any agreement,  arrangement
                  or  commitment  relating to the  employment  of an employee or
                  consultant, or amend any such existing agreement,  arrangement
                  or commitment,  provided that SFS and Schenectady  Federal may
                  employ an employee or  consultant  in the  ordinary  course of
                  business if the  employment  of such employee or consultant is
                  terminable by SFS or  Schenectady  Federal at will and without
                  liability,  other than as required by law; and  provided  that
                  the term of the  employment  agreements  and change in control
                  severance  agreements existing as of July 31, 1998 (other than
                  the  employment   agreement  with  Joseph  Giaquinto)  may  be
                  extended for an additional one year as of the anniversary date
                  of such agreements in accordance with the provisions  thereof;
                  or (D) any contract,  agreement or understanding  with a labor
                  union;

         (vii)    change its method of  accounting  in effect for the year ended
                  December  31,  1997,  except as required by changes in laws or
                  regulation or generally  accepted  accounting  principles,  or
                  change any of its methods of reporting  income and  deductions
                  for federal  income tax  purposes  from those  employed in the
                  preparation  of its  federal  income tax return for such year,
                  except as required by changes in laws or regulations;

         (viii)   make  any   capital   expenditures   in  excess   of   $25,000
                  individually or $50,000 in the aggregate,  other than pursuant
                  to binding  commitments  existing  on July 31,  1998 and other
                  than  expenditures  necessary to maintain  existing  assets in
                  good repair;

                                       139

<PAGE>



                  or enter into any new lease of real  property or any new lease
                  of personal property providing  for  annual payments exceeding
                  $10,000;

         (ix)     file any  applications  or make any  contract  with respect to
                  branching or site location or relocation;

         (x)      acquire in any manner  whatsoever  (other than to realize upon
                  collateral  for a defaulted  loan)  control over or any equity
                  interest in any business or entity,  except for investments in
                  marketable   equity  securities  in  the  ordinary  course  of
                  business and not exceeding 5% of the outstanding shares of any
                  class;

         (xi)     enter  or agree to enter  into any  agreement  or  arrangement
                  granting any preferential  right to purchase any of its assets
                  or  rights  or  requiring  the  consent  of any  party  to the
                  transfer and assignment of any such assets or right;

         (xii)    except as necessitated in the reasonable opinion of SFS due to
                  changes in interest  rates,  and in  accordance  with safe and
                  sound  banking  practices,  change or  modify in any  material
                  respect any of its lending or investment  policies,  except to
                  the  extent  required  by  law  or  an  applicable  regulatory
                  authority;

         (xiii)   take any action that would prevent or impede the Merger or the
                  Conversion  from  qualifying  as a  reorganization  within the
                  meaning of Section 368 of the Code or from being accounted for
                  as a pooling-of-interests under GAAP;

         (xiv)    except as necessitated in the reasonable opinion of SFS due to
                  changes in interest  rates,  and in  accordance  with safe and
                  sound  banking  practices,  enter into any  futures  contract,
                  option  contract,  interest  rate caps,  interest rate floors,
                  interest  rate  exchange  agreement  or  other  agreement  for
                  purposes  of  hedging  the  exposure  of its  interest-earning
                  assets and  interest-bearing  liabilities to changes in market
                  rates of interest; or

         (xv)     take   any   action   that   would   result   in  any  of  the
                  representations   and   warranties  of  the  Holding   Company
                  contained in the merger  agreement  not to be true and correct
                  in any material  respect at the  Effective  Time or that would
                  cause any of the conditions to consummation of the Merger from
                  being satisfied.

         Pursuant  to the merger  agreement,  during the period from the date of
the merger  agreement and continuing  until the Effective Time,  except with the
prior  written  consent  of  SFS or as  expressly  contemplated  in  the  merger
agreement,  the Bank shall not, and shall cause each  subsidiary  thereof not to
(i) take any action  that would  prevent or impede the Merger or the  Conversion
from  qualifying  as a  reorganization  within the meaning of Section 368 of the
Code or from being accounted for as a  pooling-of-interests  under GAAP; or (ii)
take any action that would result in any of the  representations  and warranties
of the  Bank  contained  in the  Agreement  not to be true  and  correct  in any
material respect at the Effective Time or that would cause any of the conditions
to consummation of the Merger from being satisfied.

Required Approvals for the Conversion and the Merger

         Various  approvals of the Department and the FDIC are required in order
to consummate the  Conversion  and the Merger.  The Department and the FDIC have
approved  the Plan of  Conversion,  subject to  approval  by the  Bank's  voting
depositors.  In  addition,  consummation  of the  Conversion  and the  Merger is
subject to OTS approval of the Holding Company's holding company  application to
acquire  all the SFS  Common  Stock  and all of the Bank  common  stock  and the
applications  under the Home  Owners'  Loan Act, the Bank Merger Act and the New
York State Banking laws, with respect to the Merger of Schenectady  Federal with
and into the Bank with the Bank being the  surviving  entity.  Applications  for
these approvals have been filed and are currently pending.


                                       140

<PAGE>



         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.  The merger  agreement  must be approved by a
majority  of the Voting  Depositors  present in person or by proxy and voting at
the Special Meeting. In addition,  under Delaware law, the merger agreement must
be approved by a majority of the  outstanding  SFS Common Stock entitled to vote
thereon at the SFS 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 and the Merger.

Acquisition Proposals

         Until  the  Closing  Date  or the  earlier  termination  of the  merger
agreement,  SFS shall not,  and shall  cause  each  subsidiary  thereof  not to,
solicit or  encourage  inquiries  or  proposals  with  respect  to,  furnish any
information  relating to, or  participate  in any  negotiations  or  discussions
concerning,  any  acquisition,  purchase of all or a substantial  portion of the
assets of, or any equity interest in, SFS or any of its subsidiaries (other than
with the Bank or an affiliate  thereof),  provided,  however,  that the Board of
Directors  of  SFS  may  furnish  such   information   or  participate  in  such
negotiations  or discussions if the Board of Directors,  after having  consulted
with and  considered  the advice of outside  counsel,  has  determined  that the
failure  to do the same may cause the  members  of such  Board of  Directors  to
breach their fiduciary  duties under applicable law. SFS is required to promptly
inform the Bank orally and in writing of any such request for  information or of
any such negotiations or discussions.

Representations and Warranties

         The merger agreement contains representations and warranties of SFS and
the Bank which are customary in Merger transactions,  including, but not limited
to,  representations  and  warranties  concerning:   (a)  the  organization  and
capitalization  of SFS and the Bank and their respective  subsidiaries;  (b) the
due  authorization,   execution,  delivery  and  enforceability  of  the  merger
agreement;  (c) the consents or approvals required, and the lack of conflicts or
violations  under applicable  certificates of  incorporation,  charter,  bylaws,
instruments  and laws,  with  respect to the  transactions  contemplated  by the
merger agreement; (d) the absence of material adverse changes, (e) the documents
to be filed by the Parties with the SEC and other regulatory  agencies;  (f) the
conduct of business in the ordinary course and absence of certain  changes;  (g)
the financial  statements;  (h) the compliance  with laws; and (i) the allowance
for loan losses and real estate owned. The representations and warranties of the
Bank and SFS  will not  survive  beyond  the  Effective  Time if the  Merger  is
consummated,  and, if the merger agreement is terminated without consummation of
the Merger,  there will be no  liability  on the part of any Party to the merger
agreement except that no Party shall be relieved from any liability  arising out
of a willful breach of any covenant, undertaking,  misrepresentation or warranty
in the  merger  agreement  and except as  described  under " -  Termination  and
Amendment" and " - Expenses of the Merger."

Closing Date of the Merger

         The  Effective  Time of the Merger  shall be the date  specified in the
Certificate  of Merger to be filed  with the  Delaware  Secretary  of State with
respect to the Merger of SFS with and into the  Holding  Company  unless a later
date and time is specified as the effective time in such  Certificate of Merger.
Such  filing  will  occur only after the  receipt  of all  requisite  regulatory
approvals, approval of the transaction by the requisite vote of the stockholders
of SFS and of the Voting  Depositors of the Bank, and the satisfaction or waiver
of all other conditions to the Merger.

         A closing (the "Closing")  shall take place on the Closing Date,  which
shall be at such time as the Bank and SFS may mutually  agree to  following  the
receipt of all necessary  regulatory or governmental  approvals and consents and
the  expiration  of all  statutory  waiting  periods in respect  thereof and the
satisfaction  or waiver  (to the  extent  permitted)  of all the  conditions  to
consummation of the Merger.


                                       141

<PAGE>



Termination and Amendment

         The merger  agreement may be terminated prior to the Effective Time by:
(a) the mutual written consent of the parties; (b) by the Bank or SFS if (i) the
other party has in any material respect breached the merger agreement,  and such
breach has not been timely cured after notice;  (ii) any necessary  governmental
approval is denied,  unless such denial is due to a breach of the party  seeking
to terminate;  (iii) if a final,  nonappealable  order prohibits any transaction
contemplated  by the  merger  agreement;  (iv)  the  stockholders  of SFS do not
approve the merger  agreement or the  depositors  of the Bank do not approve the
Plan of  Conversion,  unless the failure of such  approval is due to a breach of
the party seeking to terminate; (v) the Effective Time has not occurred by March
31, 1999 (or in certain  circumstances,  April 15, 1999 for the Bank) unless the
failure of such occurrence is due to a breach of the party seeking to terminate;
or (c) by the Bank if a Purchase Event has occurred.  The term "Purchase  Event"
means any of the following  events or  transactions  occurring after the date of
the merger agreement:

         (i)      SFS or Schenectady Federal, without having received the Bank's
                  prior written consent, enter into an agreement to engage in an
                  Acquisition  Transaction  (as  defined)  with any person other
                  than the Holding Company or the Bank or the Board of Directors
                  of SFS shall have  recommended  that the  stockholders  of SFS
                  approve or accept any Acquisition  Transaction with any person
                  other than the Holding Company or the Bank;

         (ii)     After a bona fide  proposal  is made by any person  other than
                  the Holding Company or the Bank to SFS or its  stockholders to
                  engage in an Acquisition  Transaction,  (A) SFS or Schenectady
                  Federal   shall  have  breached  any  covenant  or  obligation
                  contained  in the  merger  agreement  and  such  breach  would
                  entitle the Bank to terminate the merger  agreement or (B) the
                  holders of the SFS Common  Stock shall not have  approved  the
                  merger  agreement  at the SFS  Special  Meeting or (C) the SFS
                  Special Meeting to approve the merger agreement shall not have
                  been held or shall have been canceled  prior to termination of
                  the  merger  agreement  or (D) the Board of  Directors  of SFS
                  shall have  withdrawn  or modified in a manner  adverse to the
                  Bank the  recommendation of the Board of Directors of SFS with
                  respect to the merger agreement.

         For purposes of the merger agreement,  "Acquisition  Transaction" means
(x) a Merger or  consolidation,  or any similar  transaction,  involving  SFS or
Schenectady  Federal,  (y) a  purchase,  lease  or other  acquisition  of all or
substantially all of the assets of SFS or Schenectady Federal, or (z) a purchase
or other acquisition (including by way of Merger, consolidation,  share exchange
or otherwise) of securities  representing 25% or more of the voting power of SFS
or Schenectady Federal.

         In the event of termination of the merger agreement, as provided above,
the merger agreement shall thereafter become void and have no effect,  and there
shall be no liability on the party of any Party to the merger agreement or their
respective officers and directors,  except that (i) certain provisions regarding
confidential information and expenses shall survive and remain in full force and
effect;  (ii) a  breaching  party shall not be  relieved  of  liability  for any
willful  breach giving rise to such  termination;  and (iii) certain  provisions
relating to expenses and termination fees shall survive and remain in full force
and effect.  The Bank shall pay to SFS a termination  fee of $2.0 million unless
(i) the Bank  terminates in response to a breach or Purchase  Event by SFS; (ii)
the termination is due to failure to receive any required governmental approval,
failure to receive  the  approval  of the Bank's  depositors,  or failure of the
Effective Time to occur by March 31, 1999; (iii) SFS stockholders do not approve
the merger  agreement;  (iv) the merger agreement is terminated  because certain
closing  conditions  cannot  be  satisfied;  or (v) SFS  exercises  a  right  of
termination  before March 31, 1999. If  termination is due to failure to receive
the approval of the Bank's depositors, or failure of the Effective Time to occur
by March 31,  1999,  the Bank  shall pay to SFS the  reasonable  and  verifiable
expenses incurred by SFS in connection with the merger agreement. If termination
is due to (i) failure to receive any required  governmental approval or (ii) all
other  conditions are satisfied,  but the required  pooling of interest  letters
cannot be obtained due to an act or omission of the Bank, the Holding Company or
a Bank affiliate,  the Bank will pay to SFS a break up fee of $1.0 million.  SFS
shall pay to the Bank a fee of $2.0  million upon the  occurrence  of a purchase
event prior to a fee termination event.

                                       142

<PAGE>



         A Fee  Termination  Event shall be the first to occur of the following:
(i) the Effective Date, (ii)  termination of the merger  agreement in accordance
with the terms thereof prior to the occurrence of a Purchase Event (other than a
termination of the merger  agreement by the Bank as a result of a willful breach
of any  representation,  warranty,  covenant or agreement of SFS or  Schenectady
Federal) or (iii) 12 months following termination of the merger agreement by the
Bank unless a Purchase Event shall have occurred prior thereto.

         The merger  agreement  may be amended  or  supplemented  at any time by
mutual agreement of the Bank and SFS, subject to certain  limitations.  Any such
amendment  or  supplement  must be in  writing  and  authorized  by or under the
direction of their respective Boards of Directors.

Interests of Certain Persons in the Merger

         Boards  of  Directors.  Upon  consummation  of the  Conversion  and the
Merger,  the Holding Company and the Bank will also take all necessary action to
appoint Mr. Giaquinto,  currently the Chairman of SFS and Schenectady  Federal's
Boards,  to their  respective  Boards of Directors ,and the Holding Company will
nominate Mr.  Giaquinto  to be elected to a  three-year  term at the next annual
meeting of the Holding  Company's  stockholders.  The  remaining  directors  and
certain  officers  of  Schenectady  Federal  as of the  Effective  Time  will be
appointed  to an advisory  board to the Holding  Company for a  three-year  term
(four years, with respect to the appointment of David J. Jurczynski).

         Existing Benefit Plans and employment agreements.  As of July 31, 1998,
there were an  aggregate of 125,579  stock  options to purchase SFS Common Stock
outstanding  under SFS Stock Option and Incentive  Plan (the "SFS Option Plan").
Of these  stock  options  46,496 are  currently  exercisable.  If any of the SFS
Options remain outstanding immediately prior to consummation of the Merger, they
will be converted into options to purchase  Holding  Company Common Stock,  with
the number of shares  subject to the option and the exercise  price per share to
be adjusted based upon the Exchange  Ratio so that the aggregate  exercise price
remains unchanged,  and with the duration of the option remaining unchanged. SFS
Options which have not vested as of the Effective  Time will continue to vest in
accordance with their terms for as long as the holders of the options are either
a director,  advisory  director or  employee of the Holding  Company  and/or the
Bank.

         As of July 31, 1998,  an aggregate of 32,530 shares of SFS Common Stock
have been awarded to the  directors  and officers of SFS pursuant to the RRP and
have not yet vested.  Upon consummation of the Merger,  all unvested awards will
be converted into Holding Company Common Stock based upon the Exchange Ratio and
will continue to vest in accordance  with their terms for as long as the holders
of the  awards are either a  director,  advisory  director  or  employee  of the
Holding Company and/or the Bank.

         As of July 31,  1998,  the SFS ESOP held  83,720  shares of SFS  Common
Stock which had not yet been allocated to participants and which were pledged as
collateral for the remaining $837,200 loan to the SFS ESOP. The ESOP is expected
to be terminated six months following  consummation of the Merger, at which time
the loan will be repaid and the remaining  unallocated  shares will be allocated
to the participants.

         Pursuant  to the  merger  agreement,  the Bank  has  agreed  to  retain
employees of SFS and Schenectady Federal after the Effective Time, provided that
the Holding  Company and the Bank shall not have any  obligation to continue the
employment  of such  persons.  The merger  agreement  provides that officers and
employees of SFS and the Bank who become  employees of the Bank after the Merger
will be entitled to participate in the Bank's employee  benefit plans maintained
generally for the benefit of its  employees.  The Bank shall treat SFS employees
who become employees of the Bank as new employees,  but shall amend its employee
benefit  plans to provide  credit,  for purposes of vesting and  eligibility  to
participate  for service with SFS to the extent that such service was recognized
for similar  purposes  under SFS plans.  In addition,  the provisions of certain
employment  agreements and  Supplemental  Executive  Retirement  Agreements with
officers of SFS will result in cash  payments  aggregating  approximately  $____
million to certain of SFS officers, including $______ million to Mr. Giaquinto.

         In the merger  agreement,  the Holding  Company has agreed to indemnify
the directors,  officers and employees of SFS and each of its subsidiaries for a
period of six years after the Effective  Time to the fullest extent which SFS or
any SFS  subsidiary  would  have been  permitted  to do so under its  respective
Certificate of Incorporation, Charter or

                                       143

<PAGE>



Bylaws.  In addition,  all  limitations  of liability  existing in favor of such
individuals in the Certificate of Incorporation, Charter or Bylaws of SFS or any
SFS subsidiary,  arising out of matters existing or occurring at or prior to the
Effective  Time,  shall survive the Merger and shall  continue in full force and
effect. The Holding Company has also agreed to maintain SFS existing  directors'
and officers'  liability  insurance policy (or purchase another policy providing
substantially  the  same  coverage)  for a period  of six  years  following  the
Effective Time, subject to certain limits on the cost to the Holding Company.

Delivery of Certificates

         Conversion Shares.  Certificates  representing Conversion Shares issued
in the Conversion will be mailed by the Holding Company's  transfer agent to the
persons entitled thereto at the addresses of such persons appearing on the stock
order form as soon as  practicable  following  consummation  of the Merger.  Any
certificates returned as undeliverable will be held by the Holding Company until
claimed  by  persons  legally  entitled  thereto  or  otherwise  disposed  of in
accordance  with applicable law. Until  certificates  for Conversion  Shares are
available and delivered to subscribers, such subscribers may not be able to sell
the Conversion Shares for which they have subscribed, even though trading of the
Holding Company Common Stock may have commenced.

         Exchange  Shares.  After  consummation of the Merger,  each holder of a
certificate or certificates  previously evidencing issued and outstanding shares
of SFS Common Stock,  upon surrender of the same to an agent,  duly appointed by
the  Holding  Company  (the  "Exchange  Agent")  shall be entitled to receive in
exchange therefore a certificate or certificates representing the number of full
shares of Holding  Company Common Stock for which the shares of SFS Common Stock
surrendered  shall have been converted based on the Exchange Ratio. The Exchange
Agent  shall,  after  expiration  of the ten  trading  day  period  required  to
determine the Exchange Ratio,  promptly mail to each such holder of record of an
outstanding  certificate  which  immediately  prior to the  consummation  of the
Merger  evidenced  shares of SFS Common Stock,  and which is to be exchanged for
Holding  Company  Common  Stock based on the  Exchange  Ratio as provided in the
merger  agreement,  a form of letter of  transmittal  (which shall  specify that
delivery shall be effected, any risk of loss and title to such certificate shall
pass,  only upon delivery of such  certificate to the Exchange  Agent)  advising
such  Holder of the terms of the  exchange  effected  by the  Merger  and of the
procedure for  surrendering  to the Exchange Agent such  certificate in exchange
for a certificate or certificates  evidencing  Holding Company Common Stock. The
stockholders  of SFS should not forward  SFS Common  Stock  certificates  to the
Holding  Company or the Exchange Agent until they have received the  transmittal
letter.

         No holder of a  certificate  representing  shares of SFS  Common  Stock
shall be  entitled to receive any  dividends  in respect of the Holding  Company
Common Stock into which such shares  shall have been  converted by virtue of the
Merger  until the  certificate  representing  such shares of SFS Common Stock is
surrendered in exchange for certificates  representing shares of Holding Company
Common Stock.  In the event that  dividends are declared and paid by the Holding
Company in respect of Holding Company Common Stock after the consummation of the
Merger but prior to surrender of certificates  representing shares of SFS Common
Stock,  dividends  payable in respect of shares of Holding  Company Common Stock
not then issued shall accrue  (without  interest).  Any such dividends  shall be
paid (without  interest) upon surrender of the  certificates  representing  such
shares of SFS Common Stock.  The Holding  Company  shall be entitled,  after the
consummation of the Merger,  to treat  certificates  representing  shares of SFS
Common  Stock as  evidencing  ownership  of the number of full shares of Holding
Company  Common Stock into which the shares of SFS Common Stock  represented  by
such certificates shall have been converted,  notwithstanding the failure on the
part of the holder thereof to surrender such certificates.

         The Holding  Company shall not be obligated to deliver a certificate or
certificates  representing Holding Company Common Stock to which a holder of SFS
Common  Stock would  otherwise  be entitled as a result of the Merger until such
holder surrenders the certificate or certificates representing the shares of SFS
Common  Stock for  exchange  as  provided  above,  or, in  default  thereof,  an
appropriate  affidavit of loss and indemnity  agreement  and/or a bond as may be
required  in each case by the Holding  Company.  If any  certificate  evidencing
shares of Holding Company Common Stock is to be issued in a name other than that
in which the  certificate  evidencing  SFS Common Stock  surrendered in exchange
therefore is  registered,  it shall be a condition of the issuance  thereof that
the  certificate  so  surrendered  shall be properly  endorsed and  otherwise in
proper form for  transfer tax or other tax required by reason of the issuance of
a certificate  for share of Holding  Company Common Stock in any name other than
that of the registered holder of the

                                       144

<PAGE>



certificate  surrendered  or  otherwise  establish  to the  satisfaction  of the
Exchange Agent that such tax has been paid or is not payable.

Resale Considerations With Respect to the Holding Company Common Stock Issued in
  the Merger

         The shares of Holding  Company  Common Stock that will be issued if the
Merger is consummated  have been registered  under the Exchange Act and approved
for  listing on The  Nasdaq  National  Market  and will be freely  transferable,
except for shares of Holding  Company  Common  Stock  received  in the Merger by
persons,  including directors and executive officers of any of the Parties,  who
may  be  deemed  to be  "affiliates"  of  any  of the  Parties  under  Rule  145
promulgated  under the Securities  Act.  Affiliates may not sell their shares of
Holding Company Common Stock acquired pursuant to the Merger, except pursuant to
an effective  registration  statement  under the  Securities  Act covering  such
shares of Holding Company Common Stock or in compliance with Rule 145 or another
applicable  exemption from the registration  requirements of the Securities Act.
Persons  who may be  deemed to be  affiliates  of any of the  Parties  generally
include  individuals  or entities that control,  are controlled by, or are under
common  control with,  any of the Parties and may include  certain  officers and
directors  of any of the Parties as well as any  stockholders  who own more than
10% of the common stock of any of the Parties.

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  and the Merger  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.   However,   in   order   to   preserve
pooling-of-interests  accounting  treatment for the Merger and GAAP, the Holding
Company's  ability to repurchase shares of its Holding Company Common Stock will
be limited during the two-year period following consummation of the Merger.


                                       145

<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.  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.

         Schenectady  Federal currently  maintains a liquidation account for the
benefit of savings account  holders of Schenectady  Federal on December 31, 1993
and March 31, 1995. Upon consummation of the Conversion and the Merger, the Bank
will assume Schenectady Federal's current liquidation account in addition to the
establishment  of the  liquidation  account for the benefit of Eligible  Account
Holders and Supplemental Eligible Account Holders of the Bank described above.

Accounting Treatment

         Consummation   of  the  Merger   will  be   accounted   for  under  the
pooling-of-interests  method of accounting. As a result, the historical basis of
the assets and  liabilities  of SFS and the Holding  Company will be combined at
the Closing Date and carried forward at their previously  recorded amounts,  and
the  stockholders'  equity  accounts of SFS and the Holding Company will also be
combined.  The consolidated income and other financial statements of the Holding
Company issued after  consummation of the Merger will be restated  retroactively
to reflect the consolidated  operations of the Holding Company and SFS as if the
Merger  had  taken  place  prior  to  the  periods  covered  by  such  financial
statements. See "Pro Forma Unaudited Financial Information."


                                       146

<PAGE>



         In the past,  SFS had made certain  repurchases of shares of SFS Common
Stock.  In order to qualify for the  pooling-of-interests  method of accounting,
SFS will issue approximately  ________________  shares of SFS Common Stock prior
to the Effective Time to cure tainted shares.  SFS has made no repurchases since
October 22, 1997 and,  pursuant to the terms of the merger  agreement,  will not
make  any  repurchases  prior  to  consummation  of  the  Merger.  In  addition,
regulations of the FDIC restrict the Holding  Company's ability to implement any
repurchases  of  stock  subsequent  to  the  Merger.   Any  repurchase   program
implemented by the Holding Company subsequent to the Merger also will be limited
as  necessary  to  preserve  pooling-of-interests  accounting  treatment  of the
Merger.

Expenses of the Merger

         The merger agreement provides,  in general, that the Bank and SFS shall
each bear and pay all their  respective  costs and  expenses  incurred  by it in
connection with the transactions contemplated by the merger agreement, including
fees and expenses of their respective financial consultants, investment bankers,
accountants  and counsel.  If the merger  agreement is terminated  under certain
specified  circumstances,  the Bank is obligated to pay SFS a break-up fee of up
to $2 million,  and if a Purchase Event (as defined)  occurs,  then SFS must pay
the Bank a fee of $2 million. See " Termination."


                                  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.

         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,  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

                                       147

<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

                                       148

<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

                                       149

<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.

                                       150

<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

                                       151

<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,  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

                                       152

<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

                                       153

<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

                                       154

<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, the Supplemental  Eligible Account Holders
and the Other  Depositors)  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 or
Other Depositor, 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.


                                       155

<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,
Other Depositors 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

                                       156

<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,  Supplemental
Eligible Account Holder or Other Depositor 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,  exclusive of the Adjusted  Maximum;  (ii) to fill the
Employee  Plans'  subscription  of up to 10% 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.  exclusive of the Adjusted Maximum;  (iv) in the event
that  there is an  oversubscription  by Other  Depositors,  to fill  unfulfilled
subscriptions of Other Depositors, exclusive of the Adjusted Maximum; and (v) to
fill unfilled subscriptions in the Community Offering, exclusive of the Adjusted
Maximum, 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."


                                       157

<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

                                       158

<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.


                                       159

<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  4.0% 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

                                       160

<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

                                       161

<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,

                                       162

<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

                                       163

<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 and the
Merger 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

                                       164

<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 thirty million  (30,000,000)
shares of Holding  Company Common Stock having a par value of $.0l per share and
twenty-five million (25,000,000) 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."


                                       165

<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  and the Merger -
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.

                    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.

Holding Company 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.

                                       166

<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 and the
Merger - 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.

         The  financial  statements  of SFS as of December 31, 1997 and 1996 and
for each of the years in the three-year  period ended December 31, 1997 included
in this  Prospectus  have been  audited by KPMG Peat  Marwick  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 such 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 and the Merger 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 Arthur  Andersen LLP New York,  New York.  Certain legal
matters will be passed upon for SFS by Elias, Matz,  Tiernan & Herrick,  L.L.P.,
Washington,  D.C.  and  certain  legal  matters  will be passed  upon for KBW by
Serchuk & Zelermyer, White Plains, New York.

                                       167

<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 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.


                                       168

<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.
            Average  Closing  Price The average of the daily last sales price of
            the Holding  Company  Common  Stock as reported on the NASDAQ  Stock
            Market for the first ten trading  days on which the Holding  Company
            Common Stock is traded.

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.


                                       169

<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.

Exchange
Ratio       The lesser of: (i) 2.65; or (ii) the quotient determined by dividing
            $35.00 by the  Average  Closing  Price,  which is the average of the
            daily last sales price of Holding  Company  Common Stock as reported
            on The Nasdaq  Stock  Market for the first ten trading days on which
            Holding Company Common Stock is traded,  for each SFS share they own
            just before the Merger.

Exchange
Shares      Shares of Cohoes Bancorp, Inc. exchanged for shares of SFS Bancorp.

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.

Merger
Agreement   Agreement of Merger  between Cohoes  Bancorp,  Inc. and SFS 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.


                                       170

<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  shareholders  to be held at least
            six months after the completion of the Conversion.

SAIF        Savings Association Insurance Fund of the FDIC.

Schenectady
Federal     Schenectady Federal Savings Bank.

SEC         Securities and Exchange Commission.

Securities
Act         Securities Act of 1933, as amended.

SFAS        Statement of Financial Accounting Standard.

SFS         SFS Bancorp, Inc.

SFS Common
Stock       Common Stock of SFS Bancorp, Inc.

SFS Special  
Meeting     Special Meeting of members of SFS Bancorp,  Inc. called for December
            ____, 1998 for the purpose of approving the Merger.

Stock
Contribution Shares contributed 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 March 31,  1998,  the date for  determining
            voting depositors entitled to vote at the Special Meeting.


                                       171

<PAGE>



                      COHOES SAVINGS BANK AND SUBSIDIARIES

                        CONSOLIDATED FINANCIAL STATEMENTS
                          AS OF JUNE 30, 1998 AND 1997
                         TOGETHER WITH AUDITORS' REPORT


<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.



<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.

                                      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.

                                      F-28



<PAGE>

                        SFS BANCORP, INC. AND SUBSIDIARY


                          INDEX TO FINANCIAL STATEMENTS

                           December 31, 1997 and 1996
               Six Months ended June 30, 1998 and 1997 (unaudited)


                                                                            Page
                                                                            ----

Report of Independent Public Accountants..................................  

Consolidated Balance Sheets as of December 31, 1997 and 1996..............  

Consolidated Statements of Income for each of the years in the
  three-year period ended December 31, 1997...............................  

Consolidated Statements of Changes in Stockholders' Equity
  for each of the years in the three-year period ended
  December 31, 1997.......................................................  

Consolidated Statements of Cash Flows for each of the years
  in the three-year period ended December 31, 1998........................  

Notes to Consolidated Financial Statements................................  

Consolidated Statements of Income for each of the periods in the
  six-month period ended June 30, 1998 and 1997 (unaudited)...............  

Consolidated Statements of Financial Condition as of
  June 30, 1998 (unaudited) and December 31, 1997.........................  

Consolidated Statements of Changes in Stockholders' Equity
  for each of the periods in the six-month period ended
  June 30, 1998 and 1997 (unaudited)......................................  

Consolidated Statements of Cash Flows as of June 30, 1998 (unaudited).....  

Notes to Unaudited Consolidated Interim Financial Statements
  for the six months ended June 30, 1998 and 1997.........................  


<PAGE>

                          Independent Auditors' Report


The Board of Directors and Stockholders
SFS Bancorp, Inc.:

We have audited the  accompanying  consolidated  balance  sheets of SFS Bancorp,
Inc. and  subsidiary  (the  Company) as of December  31, 1997 and 1996,  and the
related consolidated  statements of income,  changes in stockholders' equity and
cash flows for each of the years in the  three-year  period  ended  December 31,
1997. These  consolidated  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial  position of SFS Bancorp,  Inc.
and  subsidiary  as of  December  31,  1997 and 1996,  and the  results of their
operations and their cash flows for each of the years in the  three-year  period
ended  December 31, 1997,  in  conformity  with  generally  accepted  accounting
principles.



Albany, New York                                  /s/ KPMG Peat Marwick LLP
January 23, 1998                                  -------------------------
                                                      KPMG Peat Marwick LLP

                                       G-2
<PAGE>
<TABLE>
<CAPTION>
                                    Consolidated Balance Sheets

                                     December 31, 1997 and 1996



               Assets                                                         1997            1996
               ------                                                         ----            ----
                                                                     (in thousands, except share data)
<S>                                                                       <C>            <C>
Cash and due from banks .............................................     $   1,876          1,296
Federal funds sold ..................................................           300          1,600
                                                                          ---------      ---------
              Total cash and cash equivalents .......................         2,176          2,896

Securities available for sale, at fair value (note 5) ...............         4,067          1,990
Investment securities (estimated fair value of $29,095
  and $35,964 at December 31, 1997 and 1996, respectively)(note 6) ..        28,979         36,180
Stock in Federal Home Loan Bank of New York, at cost ................         1,338          1,215
Loans receivable, net (note 7) ......................................       133,786        118,455
Accrued interest receivable (note 8) ................................         1,130          1,137
Premises and equipment, net (note 9) ................................         2,242          1,921
Real estate owned (note 10) .........................................           111            178
Prepaid expenses and other assets ...................................           599            916
                                                                          ---------      ---------
              Total assets ..........................................     $ 174,428        164,888
                                                                          =========      =========

         Liabilities and Stockholders' Equity

Liabilities:
     Due to depositors (note 11):
         Non-interest bearing .......................................         2,265          1,392
         Interest bearing ...........................................       148,204        139,224
                                                                          ---------      ---------
              Total deposits ........................................       150,469        140,616
                                                                          ---------      ---------

     Advance payments by borrowers for taxes and insurance ..........         1,281          1,160
     Accrued expenses and other liabilities .........................         1,247          1,441
                                                                          ---------      ---------
              Total liabilities .....................................       152,997        143,217
                                                                          ---------      ---------

Commitments and contingent liabilities (notes 12 and 16)
</TABLE>

                                      G-3
<PAGE>
<TABLE>
<CAPTION>
                                    Consolidated Balance Sheets

                                     December 31, 1997 and 1996
                                            (continued)



                                                                             1997            1996
                                                                             ----            ----
                                                                     (in thousands, except share data)
<S>                                                                       <C>            <C>
Stockholders' Equity:
     Preferred stock, $.01 par value, authorized 500,000 shares .....          --             --
     Common stock, $.01 par value, authorized 2,500,000 shares;
       1,495,000 shares issued at December 31, 1997 and 1996 ........            15             15
     Additional paid-in capital .....................................        14,365         14,260
     Retained earnings, substantially restricted ....................        12,422         11,687
     Treasury stock, at cost (286,528 shares at December 31, 1997,
       224,003 at December 31, 1996) ................................        (4,089)        (2,840)
     Common stock acquired by employee stock ownership plan (ESOP) ..          (837)          (957)
     Unearned recognition and retention plan (RRP) ..................          (455)          (540)
     Net unrealized gain on securities available for sale, net of tax            10             46
                                                                          ---------      ---------

              Total stockholdersi equity ............................        21,431         21,671
                                                                          ---------      ---------

              Total liabilities and stockholders' equity ............     $ 174,428        164,888
                                                                          =========      =========
</TABLE>
See accompanying notes to consolidated financial statements.

                                      G-4
<PAGE>
<TABLE>
<CAPTION>
                                   Consolidated Statements of Income

                         For the years ended December 31, 1997, 1996 and 1995

                                                                        1997        1996         1995
                                                                        ----        ----         ----
                                                              (in thousands, except for per share amounts)
<S>                                                                   <C>         <C>          <C>
Interest income:
     Loans ......................................................     $ 9,757       8,758        7,800
     Investment securities ......................................       2,085       2,477        2,505
     Securities available for sale ..............................         286         307          492
     Federal funds sold and cash deposits .......................         153         247          640
     Stock in Federal Home Loan Bank of New York ................          87          78           86
                                                                      -------     -------      -------
              Total interest income .............................      12,368      11,867       11,523

Interest expense:
     Deposits (note 11) .........................................       6,623       6,187        6,236
                                                                      -------     -------      -------
              Net interest income ...............................       5,745       5,680        5,287

Provision for loan losses (note 7) ..............................         120         120          370
                                                                      -------     -------      -------
              Net interest income after provision for loan losses       5,625       5,560        4,917
                                                                      -------     -------      -------
Noninterest income:
     Other loan charges .........................................         207         145          110
     Bank fees and service charges ..............................         160         138          143
     Net gain on security transactions ..........................          56           8         --
     Other income ...............................................          81         112           68
                                                                      -------     -------      -------
              Total noninterest income ..........................         504         403          321
                                                                      -------     -------      -------

</TABLE>

                                      G-5
<PAGE>
<TABLE>
<CAPTION>
                                   Consolidated Statements of Income

                         For the years ended December 31, 1997, 1996 and 1995
                                             (continued)

                                                                        1997        1996         1995
                                                                        ----        ----         ----
                                                              (in thousands, except for per share amounts)
<S>                                                                   <C>         <C>          <C>
Noninterest expense:
     Compensation and benefits ..................................       2,710       2,512        2,250
     Office occupancy and equipment expenses ....................         620         522          523
     Professional service fees ..................................         270         242          189
     Data processing fees .......................................         175         166          157
     Advertising and business promotion .........................          86         108          106
     Federal deposit insurance premiums .........................          74         322          323
     Federal deposit insurance special SAIF assessment ..........        --           930         --
     Other expense ..............................................         434         437          479
                                                                      -------     -------      -------
              Total noninterest expense .........................       4,369       5,239        4,027
                                                                      -------     -------      -------

              Income before taxes ...............................       1,760         724        1,211

Income tax expense (benefit) (note 12) ..........................         692        (106)         356
                                                                      -------     -------      -------
Net income ......................................................     $ 1,068         830          855
                                                                      =======     =======      =======

Basic earnings per share ........................................     $   .96         .68          .41
                                                                      =======     =======      =======

Diluted earnings per share ......................................     $   .93         .67          .41
                                                                      =======     =======      =======
</TABLE>
See accompanying notes to consolidated financial statements.

                                      G-6
<PAGE>
<TABLE>
<CAPTION>
                                     Consolidated Statements of Changes in Stockholdersi Equity

                                            Years ended December 31, 1997, 1996 and 1995


                                                                                                          Retained                
                                                                                          Additional      earnings,     Treasury  
                                                               Shares         Common        paid-in     substantially     stock,  
                                                               Issued          stock        capital      restricted      at cost  
                                                               ------          -----        -------      ----------      -------  
                                                                                     (dollars in thousands)
<S>                                                           <C>           <C>           <C>           <C>            <C>
Balance at December 31, 1994 ............................          --       $    --            --          10,158           --   
Net income ..............................................          --            --            --             855           --   
Adjustment of securities available for sale to fair value          --            --            --            --             --   
Common stock issued .....................................     1,495,000            15        14,185          --             --   
Acquisition of common stock by ESOP (119,600 shares) ....          --            --            --            --             --   
Allocation of ESOP stock (11,960 shares) ................          --            --              36          --             --   
                                                              ---------     ---------     ---------     ---------      ---------

Balance at December 31, 1995 ............................     1,495,000            15        14,221        11,013           --   
Net income ..............................................          --            --            --             830           --   
Adjustment of securities available for sale to fair value          --            --            --            --             --   
Purchases of common stock (269,750 shares) ..............          --            --            --            --           (3,418)
Grant of restricted stock under RRP (45,747 shares) .....          --            --            --            --              578
Amortization of unearned RRP compensation ...............          --            --            --            --             --   
Cash dividends declared on common stock .................          --            --            --            (156)          --   
Allocation of ESOP stock (11,960 shares) ................          --            --              39          --             --   
                                                              ---------     ---------     ---------     ---------      ---------

Balance at December 31, 1996 ............................     1,495,000            15        14,260        11,687         (2,840)
Net income ..............................................          --            --            --           1,068           --   
Adjustment of securities available for sale to fair value          --            --            --            --             --   
Purchases of common stock (77,475 shares) ...............          --            --            --            --           (1,486)
Grants of restricted stock under RRP (7,475 shares) .....          --            --            --            --              143
Amortization of unearned RRP compensation ...............          --            --            --            --             --   
Cash dividends declared on common stock .................          --            --            --            (333)          --   
Exercise of stock options (7,475 shares) ................          --            --            --            --               94
Allocation of ESOP stock (11,960 shares) ................          --            --             105          --             --   
                                                              ---------     ---------     ---------     ---------      ---------

Balance at December 31, 1997 ............................     1,495,000     $      15        14,365        12,422         (4,089)
                                                              =========     =========     =========     =========      =========

</TABLE>

                                      G-7
<PAGE>
<TABLE>
<CAPTION>
                                     Consolidated Statements of Changes in Stockholdersi Equity

                                            Years ended December 31, 1997, 1996 and 1995


                                                                                              Net unrealized       
                                                                                              gain (loss) on  
                                                                   Common        Unearned      securities                         
                                                                    stock       recognition     available                         
                                                                   acquired   and retention     for sale,                         
                                                                   by ESOP        plan         net of tax     Total               
                                                                   -------        ----         ----------     -----               
                                                           
<S>                                                                <C>            <C>            <C>          <C>
Balance at December 31, 1994 ............................          --             --             (112)        10,046
Net income ..............................................          --             --             --              855
Adjustment of securities available for sale to fair value          --             --              200            200
Common stock issued .....................................          --             --             --           14,200
Acquisition of common stock by ESOP (119,600 shares) ....        (1,196)          --             --           (1,196)
Allocation of ESOP stock (11,960 shares) ................           120           --             --              156
                                                              ---------      ---------      ---------      ---------

Balance at December 31, 1995 ............................        (1,076)          --               88         24,261
Net income ..............................................          --             --             --              830
Adjustment of securities available for sale to fair value          --             --              (42)           (42)
Purchases of common stock (269,750 shares) ..............          --             --             --           (3,418)
Grant of restricted stock under RRP (45,747 shares) .....          --             (578)          --             --
Amortization of unearned RRP compensation ...............          --               38           --               38
Cash dividends declared on common stock .................          --             --             --             (156)
Allocation of ESOP stock (11,960 shares) ................           119           --             --              158
                                                              ---------      ---------      ---------      ---------

Balance at December 31, 1996 ............................          (957)          (540)            46         21,671
Net income ..............................................          --             --             --            1,068
Adjustment of securities available for sale to fair value          --             --              (36)           (36)
Purchases of common stock (77,475 shares) ...............          --             --             --           (1,486)
Grants of restricted stock under RRP (7,475 shares) .....          --             (143)          --             --
Amortization of unearned RRP compensation ...............          --              228           --              228
Cash dividends declared on common stock .................          --             --             --             (333)
Exercise of stock options (7,475 shares) ................          --             --             --               94
Allocation of ESOP stock (11,960 shares) ................           120           --             --              225
                                                              ---------      ---------      ---------      ---------

Balance at December 31, 1997 ............................          (837)          (455)            10         21,431
                                                              =========      =========      =========      =========

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

                                      G-8
<PAGE>
<TABLE>
<CAPTION>
                                        Consolidated Statements of Cash Flows

                                For the years ended December 31, 1997, 1996 and 1995


                                                                                  1997          1996           1995
                                                                                  ----          ----           ----
                                                                                          (in thousands)
<S>                                                                             <C>           <C>           <C>
Increase (decrease) in cash and cash equivalents:
    Reconciliation of net income to net cash provided
       by operating activities:
         Net income .......................................................     $  1,068           830           855
         Adjustments to reconcile net income to net
       cash provided by operating activities:
              Depreciation ................................................          190           140           143
              Net accretion on securities .................................          (75)          (12)          (30)
              ESOP compensation expense ...................................          225           158           156
              Amortization of RRP .........................................          228            38          --
              Provision for loan losses ...................................          120           120           370
              Real estate owned writedown .................................         --               7          --
              Loss on sale of real estate owned ...........................            3            --          --
              Gain on sales of securities available for sale ..............          (56)           (8)         --
              (Increase) decrease in accrued interest receivable ..........            7            24          (109)
              (Increase) decrease in prepaid expenses and other assets ....          317          (705)          (60)
              (Decrease) increase in accrued expenses and other liabilities         (200)          246           (27)
                                                                                --------      --------      --------
                  Net cash provided by operating activities ...............        1,827           838         1,298
                                                                                --------      --------      --------

Cash flows from investing activities:
     Proceeds from maturities and paydowns of
       investment securities ..............................................        8,976        12,908        11,223
     Proceeds from the sales and calls of securities
       available for sale .................................................        4,000         5,952            --
     Purchases of investment securities ...................................       (1,700)       (6,000)      (15,376)
     Purchases of securities available for sale ...........................       (6,051)           --            --
     Redemptions (purchases) of FHLB Stock ................................         (123)          (98)            6
     Net increase in loans made to customers ..............................      (11,923)      (10,859)       (2,717)
     Capital expenditures, net of disposals ...............................         (511)         (647)          (90)
     Purchases of loans receivable ........................................       (3,550)       (6,973)       (5,245)
     Proceeds from the sales of real estate owned .........................           86           193           378
                                                                                --------      --------      --------
                  Net cash used by investing activities ...................      (10,796)       (5,524)      (11,821)
                                                                                --------      --------      --------
</TABLE>

                                      G-9
<PAGE>
<TABLE>
<CAPTION>
                                  Consolidated Statements of Cash Flows, Continued

                                For the years ended December 31, 1997, 1996 and 1995



                                                                                   1997          1996         1995
                                                                                   ----          ----         ----
                                                                                           (in thousands)
<S>                                                                             <C>           <C>           <C>
Cash flows from financing activities:
     Net increase in deposits ............................................      $ 9,853           945         1,372
     Net increase (decrease) in advance payments by
       borrowers for property taxes and insurance ........................          121          (242)          132
     Purchases of common stock for treasury ..............................       (1,486)       (3,418)         --
     Cash dividends paid .................................................         (333)         (156)         --
     Proceeds from exercise of stock options .............................           94          --            --
     Net proceeds from common stock issued in stock conversion ...........         --            --          14,200
     Acquisition of common stock by ESOP .................................         --            --          (1,196)
                                                                                -------       -------       -------
                  Net cash provided (used) in financing activities .......        8,249        (2,871)       14,508
                                                                                -------       -------       -------

Net increase (decrease) in cash and cash equivalents .....................         (720)       (7,557)        3,985
Cash and cash equivalents at beginning of year ...........................        2,896        10,453         6,468
                                                                                -------       -------       -------
Cash and cash equivalents at end of year .................................      $ 2,176         2,896        10,453
                                                                                =======       =======       =======

Supplemental disclosures of cash flow information:
Cash paid during the year for:
         Interest paid ...................................................      $ 6,623         6,187         6,264
                                                                                =======       =======       =======

         Taxes paid ......................................................      $   538           509           520
                                                                                =======       =======       =======

Supplemental schedule of noncash investing activities:
     Transfer of loans to other real estate owned ........................      $    22           178           367
                                                                                =======       =======       =======

Adjustment of securities available for sale to fair value,
 net of increase in deferred tax liability of $6 in 1997 .................      $   (36)          (42)          200
                                                                                =======       =======       =======

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

                                      G-10
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

               Notes to Consolidated Financial Statements, Continued


(1)    Summary of Significant Accounting Policies

       SFS Bancorp,  Inc. (the Holding Company) was incorporated  under Delaware
       law in March,  1995 as a holding  company to purchase  100% of the common
       stock of Schenectady  Federal Savings Bank and subsidiary (the Bank). The
       Bank  converted from a mutual form to a stock form  institution,  and the
       Holding  Company  completed its initial public offering on June 29, 1995,
       at which time the Holding Company  purchased all of the outstanding stock
       of the Bank. To date, the principal  operations of SFS Bancorp,  Inc. and
       subsidiary (the Company) have been those of the Bank.

       The following is a description of the more significant policies which the
       Company  follows in preparing and presenting its  consolidated  financial
       statements:

       (a)    Basis of Presentation

              The accompanying  consolidated  financial  statements  include the
              accounts of the Holding  Company,  its wholly owned subsidiary the
              Bank,  and the Bankis  wholly owned  subsidiary.  All  significant
              intercompany   transactions   and  balances  are   eliminated   in
              consolidation.  The  accounting  and  reporting  policies  of  the
              Company  conform in all material  respects to  generally  accepted
              accounting  principles and to general  practice  within the thrift
              industry. In the "Parent Company Only" financial  statements,  the
              investment  in the wholly owned  subsidiary  is carried  under the
              equity method of accounting.

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

              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 real estate
              acquired in connection  with  foreclosures  or in  satisfaction of
              loans. In connection with the  determination  of the allowance for
              loan losses and the  valuation  of real estate  owned,  management
              obtained appraisals for significant properties.

       (b)    Business

              A substantial portion of the Companyis assets are loans secured by
              real  estate  in  the  upstate  New  York  area.  In  addition,  a
              substantial  portion of the real estate  owned is located in those
              same  markets.  Accordingly,  the  ultimate  collectibility  of  a

                                      G-11
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

              Notes to Consolidated Financial Statements, Continued


(1)    Summary of Significant Accounting Policies (continued)

              substantial  portion of the Bankis loan portfolio and the recovery
              of a  substantial  portion of the  carrying  amount of real estate
              owned are dependent upon market conditions in the upstate New York
              region.

              Management believes that the allowance for loan losses is adequate
              and that real estate owned is properly  valued.  While  management
              uses available  information to recognize  losses on loans and real
              estate owned,  future  additions to the allowance or writedowns on
              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 Bankis  allowance  for loan losses.  Such agencies may require
              the Bank to recognize  additions to the allowance or writedowns on
              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.

       (c)    Cash Equivalents

              For purposes of the  consolidated  statements  of cash flows,  the
              Company  considers  all cash and due from banks and federal  funds
              sold to be cash equivalents.

       (d)    Securities  Available for Sale, Investment Securities  and Federal
              Home Loan Bank of New York Stock

              Management determines the appropriate classification of 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  and are stated at amortized  cost.  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 as a separate component of
              stockholders'  equity,  net of estimated income taxes. The Company
              does not maintain a trading portfolio.

              Realized  gains and losses on the sale of securities  are based on
              the net proceeds and the amortized  cost of the  securities  sold,
              using the specific  identification  method. The cost of securities
              is adjusted for amortization of premium and accretion of discount,
              which is calculated on an effective interest method.

              Mortgage backed securities, which are guaranteed by the Government
              National  Mortgage  Association  ("GNMA"),  the Federal  Home Loan
              Mortgage Corporation  ("FHLMC"),  or the Federal National Mortgage
              Association ("FNMA"),  represent participating interests in direct
              pass-through  pools of long-term  first mortgage loans  originated
              and serviced by the issuers of the securities.

                                      G-12
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

              Notes to Consolidated Financial Statements, Continued

(1)    Summary of Significant Accounting Policies

              Unrealized  losses on securities  are charged to earnings when the
              decline  in fair  value of a  security  is judged to be other than
              temporary.

              Non-marketable  equity securities,  such as Federal Home Loan Bank
              of New York stock,  are stated at cost.  The investment in Federal
              Home Bank of New York stock is required for membership.

       (e)    Loans Receivable

              Loans  receivable are stated at unpaid  principal  amount,  net of
              unearned discount,  unamortized  premiums,  deferred loan fees and
              the allowance  for loan losses.  Premiums and discounts on related
              loans are amortized  into income using a method that  approximates
              the  level-yield  method.  Loan  origination  fees net of  certain
              related  costs  are  generally  amortized  into  income  over  the
              estimated   term  of  the  loan  using  the  interest   method  of
              amortization.  Interest  income  on loans is not  recognized  when
              considered doubtful of collection by management.

              Loans  considered  doubtful of collection by management are placed
              on a nonaccrual  status for the  recording of interest.  Generally
              loans past due 90 days or more as to  principal  or  interest  are
              placed on nonaccrual  status  except for certain  loans which,  in
              management's  judgment,  are  adequately  secured  and  for  which
              collection  is probable.  Previously  accrued  income that has not
              been collected is reversed from current  income.  Thereafter,  the
              application  of  payments  received  (principal  or  interest)  is
              dependent on the expectation of ultimate repayment of the loan. If
              ultimate repayment of the loan is expected,  any payments received
              are applied in  accordance  with  contractual  terms.  If ultimate
              repayment of principal is not expected or management  judges it to
              be prudent,  any payment  received on a nonaccrual loan is applied
              to principal until ultimate repayment becomes expected.  Loans are
              removed  from  nonaccrual  status when they  become  current as to
              principal and interest and when, in the opinion of management, the
              loans are  estimated to be fully  collectible  as to principal and
              interest.  Amortization of related deferred fees is suspended when
              a loan is placed on nonaccrual status.

              The  allowance  for loan losses is  maintained  at a level  deemed
              appropriate by management  based on an evaluation of the known and
              inherent   risks  in  the   present   portfolio,   the   level  of
              non-performing  loans, past loan loss experience,  estimated value
              of underlying  collateral,  and current and  prospective  economic
              conditions.  The  allowance is increased  by  provisions  for loan
              losses charged to operations.

                                      G-13
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

              Notes to Consolidated Financial Statements, Continued


(1)    Summary of Significant Accounting Policies

              Impaired  loans are  identified  and measured in  accordance  with
              Statement  of  Financial  Accounting  Standards  (SFAS)  No.  114,
              "Accounting  by Creditors for  Impairment of a Loan," and SFAS No.
              118,  "Accounting  by Creditors for  Impairment of a Loan - Income
              Recognition and  Disclosures." A loan is considered  impaired when
              it is probable  that the borrower will be unable to repay the loan
              according to the original contractual terms of the loan agreement,
              or the  loan is  restructured  in a  troubled  debt  restructuring
              subsequent  to January 1, 1995.  These  standards  are  applicable
              principally  to  commercial  and  commercial  real  estate  loans,
              however,  certain  provisions  related to  restructured  loans are
              applicable to all loan types. The adoption of these Statements did
              not have a material effect on the Company's consolidated financial
              statements.

              Under these  Statements  the allowance for loan losses  related to
              impaired loans is based on discounted  cash flows using the loan's
              initial  effective   interest  rate  or  the  fair  value  of  the
              collateral  for  certain  loans  where  repayment  of the  loan is
              expected  to be  provided  solely  by  the  underlying  collateral
              (collateral  dependent  loans).  The Company's  impaired loans are
              generally  collateral  dependent.  The Company considers estimated
              costs to sell on a  discounted  basis  when  determining  the fair
              value of  collateral  in the  measurement  of  impairment if these
              costs are expected to reduce the cash flows  available to repay or
              otherwise satisfy the loans.

              As a matter of policy, the Company generally places impaired loans
              on nonaccrual status and recognizes  interest income on such loans
              only on a cash basis. In some instances,  all monies received from
              the  borrower,  or from the  proceeds of  collateral,  are applied
              directly  to reduce  the  principal  balance  of the loan,  and no
              interest income is recognized  until the principal  balance of the
              impaired loan is paid in full or is no longer considered impaired.

       (f)    Real Estate Owned

              Included in real estate owned are assets received from foreclosure
              and in-substance foreclosures.  In accordance with SFAS No. 114, a
              loan is classified as an in-substance foreclosure when the Company
              has taken  possession  of the  collateral  regardless  of  whether
              formal foreclosure proceedings have taken place.

              Foreclosed  assets,  including  in-substance   foreclosures,   are
              recorded  on an  individual  asset basis at net  realizable  value
              which is the lower of fair value minus  estimated costs to sell or
              "cost" (defined as the fair value at initial foreclosure).  When a
              property is acquired or  identified as  in-substance  foreclosure,

                                      G-14
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

              Notes to Consolidated Financial Statements, Continued


(1)    Summary of Significant Accounting Policies

              the excess of the loan  balance  over fair value is charged to the
              allowance  for loan  losses.  Subsequent  writedowns  to carry the
              property at fair value are included in noninterest expense.  Costs
              incurred to develop or improve  properties are capitalized,  while
              holding costs are charged to expense.

       (g)    Premises and Equipment, Net

              Premises  and  equipment  are  stated  at  cost  less  accumulated
              depreciation  and  amortization.  Depreciation  is computed on the
              straight-line  or  accelerated  method over the  estimated  useful
              lives of the related  assets.  Useful lives are 20 to 50 years for
              banking  house  and 3 to 15 years  for  furniture,  fixtures,  and
              office equipment.

       (h)    Pension Plan

              The Company has a defined  benefit  pension plan covering all full
              time employees meeting age and service requirements.  This plan is
              accounted  for  in  accordance  with  SFAS  No.  87,   "Employers'
              Accounting for Pensions."

       (i)    Income Taxes

              Income taxes are provided on income  reported in the  consolidated
              statements  of income  regardless  of when such taxes are payable.
              The Company  accounts for income taxes in accordance with SFAS No.
              109,  "Accounting  for Income  Taxes."  SFAS No. 109  requires the
              asset and liability  method of accounting for income taxes.  Under
              the  asset and  liability  method of SFAS No.  109,  deferred  tax
              assets  and   liabilities   are  recognized  for  the  future  tax
              consequences   attributable  to  differences   between   financial
              statement  carrying amounts of existing assets and liabilities and
              their  respective tax basis.  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.  Under SFAS No.  109,  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. The Company's  policy is that deferred tax assets
              are  reduced by a  valuation  reserve  if,  based on the weight of
              available evidence, it is more likely than not that some or all of
              the deferred tax assets will not be realized.

                                      G-15
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

              Notes to Consolidated Financial Statements, Continued

(1)    Summary of Significant Accounting Policies

       (j)    Accounting  for Transfers and Servicing  of Financial  Assets  and
              Extinguishment of Liabilities

              In June,  1996, the Financial  Accounting  Standards  Board (FASB)
              issued SFAS No. 125,  "Accounting  for  Transfers and Servicing of
              Financial  Assets  and   Extinguishments  of  Liabilities,"  which
              provides  accounting  and  reporting  standards  for transfers and
              servicing of financial  assets and  extinguishment  of liabilities
              based on consistent application of a financial-components approach
              that  focuses on control.  The Company  adopted SFAS No. 125 as of
              January 1, 1997.  Certain  aspects of SFAS No. 125 were amended by
              SFAS  No.  127,   "Deferral  of  the  Effective  Date  of  Certain
              Provisions  of FASB  Statement  No. 125." The adoption of SFAS No.
              125 did not have a material  impact on the Company's  consolidated
              financial statements.

       (k)    Borrowings

              The  Company  has an  overnight  line of  credit  and a  one-month
              overnight repricing line of credit with the Federal Home Loan Bank
              of New York as of December 31, 1997 totaling  approximately  $16.6
              million.  The interest rate may fluctuate based on existing market
              conditions  and  customers'  demands  for  credit.  There  were no
              amounts  outstanding  under  this line of credit at  December  31,
              1997.

       (l)    Stock Based Compensation Plans

              Compensation  expense in connection  with the  Company's  Employee
              Stock  Ownership  Plan (ESOP) is recorded in  accordance  with the
              American Institute of Certified Public  Accountants'  Statement of
              Position  No. 93-6,  "Employers'  Accounting  for  Employee  Stock
              Ownership Plans."

              The Company accounts for its stock option plans in accordance with
              the  provisions of Accounting  Principles  Board (APB) Opinion No.
              25,  "Accounting  for  Stock  Issued to  Employees."  Accordingly,
              compensation  expense is recognized  only if the exercise price of
              the option is less than the fair value of the underlying  stock at
              the  grant  date.  SFAS  No.  123,   "Accounting  for  Stock-Based
              Compensation,"  encourages entities to recognize the fair value of
              all  stock-based  awards  on the  date of  grant  as  compensation
              expense  over the  vesting  period.  Alternatively,  SFAS No.  123
              allows entities to continue to apply the provisions of APB Opinion
              No.  25 and  provide  pro  forma  disclosures  of net  income  and
              earnings per share as if the  fair-value-based  method  defined in
              SFAS No. 123 had been applied. The Company has elected to continue
              to apply the  provisions of APB Opinion No. 25 and provide the pro
              forma disclosures required by SFAS No. 123.

                                      G-16
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

              Notes to Consolidated Financial Statements, Continued


(1)    Summary of Significant Accounting Policies

              The  Company's  Recognition  and  Retention  Plan  ("RRP") is also
              accounted  for in  accordance  with APB  Opinion  No. 25. The fair
              value of the shares  awarded,  measured as of the grant  date,  is
              recognized   as   unearned    compensation   (a   deduction   from
              stockholders' equity) and amortized to compensation expense as the
              shares become vested.  Any excess of the cost to fund purchases of
              RRP  shares  over  the   grant-date   fair  value  is  charged  to
              stockholders' equity.

       (m)    Earnings per Share

              In February,  1997,  the FASB issued SFAS No. 128,  "Earnings  per
              Share," which  establishes  standards for computing and presenting
              earnings per share.  SFAS No. 128 requires  dual  presentation  of
              basic and  diluted  earnings  per share on the face of the  income
              statement for all entities with a complex capital structure. Basic
              earnings per share  excludes  dilution and is computed by dividing
              income  available to common  stockholders by the weighted  average
              number  of  common  shares  outstanding  for the  period.  Diluted
              earnings per share  reflects  the  potential  dilution  that could
              occur if securities or other  contracts to issue common stock were
              exercised  or  converted  into  common  stock or  resulted  in the
              issuance of common  stock that then shared in the  earnings of the
              entity.  The Company adopted SFAS No. 128 as of December 31, 1997.
              All  earnings per share data reflect the adoption of SFAS No. 128.
              Unallocated  ESOP shares are not included in the weighted  average
              number  of  common  shares  outstanding  for  either  the basic or
              diluted earnings per share calculations.

       (n)    Reclassifications

              Amounts in the prior years' financial  statements are reclassified
              whenever necessary, in order to conform to the presentation in the
              current year's financial statements.

(2)    Conversion to Stock Ownership

              On June 29, 1995,  the Holding  Company sold  1,495,000  shares of
              common stock at $10.00 per share to  depositors,  employees of the
              Bank,  and  outsiders.  Net proceeds from the sale of stock of the
              Holding   Company,   after   deducting   conversion   expenses  of
              approximately  $750,000,  were $14.2  million and are reflected as
              common stock and additional  paid-in  capital in the  accompanying
              consolidated  balance sheets. The Company utilized $7.1 million of
              the net proceeds to acquire all of the capital stock of the Bank.

              As part of the  conversion,  the Bank  established  a  liquidation
              account  for the benefit of eligible  depositors  who  continue to
              maintain their deposit accounts in the Bank after  conversion.  In

                                      G-17
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

              Notes to Consolidated Financial Statements, Continued


(1)    Summary of Significant Accounting Policies

              the unlikely  event of a complete  liquidation  of the Bank,  each
              eligible  depositor  will be  entitled  to  receive a  liquidation
              distribution  from the liquidation  account,  in the proportionate
              amount of the then current  adjusted  balance for deposit accounts
              held,  before  distribution may be made with respect to the Bankis
              capital stock.  The Bank may not declare or pay a cash dividend to
              the Holding Company on, or repurchase any of, its capital stock if
              the effect  thereof would cause the retained  earnings of the Bank
              to be  reduced  below  the  amount  required  for the  liquidation
              account.  Except  for  such  restrictions,  the  existence  of the
              liquidation  account does not restrict the use or  application  of
              retained earnings.

              The Bank is capital  exceeds  all of the fully  phased-in  capital
              regulatory  requirements.  The Office of Thrift  Supervision (OTS)
              regulations  provide  that an  institution  that exceeds all fully
              phased-in capital requirements before and after a proposed capital
              distribution could, after prior notice but without the approval by
              the OTS, make capital distributions during the calendar year of up
              to 100% of its net income to date  during the  calendar  year plus
              the amount that would  reduce by  one-half  its  isurplus  capital
              ratioi  (the  excess  capital  over its  fully  phased-in  capital
              requirements)   at  the  beginning  of  the  calendar   year.  Any
              additional  capital  distributions  would require prior regulatory
              approval. At December 31, 1997, the maximum amount that could have
              been paid by the Bank to the  Holding  Company  was  approximately
              $7.3 million.

              The Holding Company's ability to pay dividends to its stockholders
              is  dependent  on the ability of the Bank to pay  dividends to the
              Holding Company.

(3)    Earnings Per Share

              The  following  is  a   reconciliation   of  the   numerators  and
              denominators  for the basic and diluted  earnings  per share (EPS)
              calculations for the years ended December 31:

                                      G-18
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued) 

<TABLE>
<CAPTION>
                                      (in thousands except share and per share information)
                                                               1997
                                                              Weighted
                                                               Average
                                              Net Income       Shares        Per-Share
                                             (Numerator)    (Denominator)       Amount
                                             -----------    -------------       ------
<S>                                             <C>          <C>             <C>
Basic EPS .................................     $1,068         1,108,094     $      .96
                                                                             ==========

Dilutive effect of potential common shares
  related to stock based compensation plans       --              46,231
                                                ------       -----------      
Diluted EPS ...............................     $1,068         1,154,325     $      .93
                                                ======       ===========     ==========
<CAPTION>

                                                                 1996
                                                               Weighted
                                                                Average
                                              Net Income        Shares        Per-Share
                                             (Numerator)    (Denominator)      Amount
                                              -----------    -------------    ------
<S>                                             <C>          <C>             <C>
Basic EPS .................................     $830          1,224,703       $  .68
                                                                              ======

Dilutive effect of potential common shares
  related to stock based compensation plans      --              10,128
                                                ----          ---------
Diluted EPS ...............................     $830          1,234,831       $  .67
                                                ====          =========       ====== 
</TABLE>
              There were no potential  common  shares  outstanding  during 1995.
              Earnings per share in 1995 were  compiled on earnings and weighted
              average  shares  from  the  date of the  initial  public  offering
              through December 31, 1995. Weighted average shares outstanding and
              net  income  for  this  period  were   1,495,000   and   $613,000,
              respectively.

(4)    Reserve Requirements

              The  Company is  required  to  maintain  certain  reserves of cash
              and/or  deposits with the Federal Reserve Bank. The amount of this
              reserve  requirement,  included  in cash and due from  banks,  was
              approximately $164,000 and $171,000 at December 31, 1997 and 1996,
              respectively.

              The Company is also required to maintain  certain  levels of stock
              in the Federal Home Loan Bank of New York.

                                      G-19
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)

(5)    Securities Available for Sale

              The  amortized  cost and  estimated  fair  value are as follows at
              December 31:
<TABLE>
<CAPTION>

                                                                                     1997
                                                              ----------------------------------------------------- 
                                                                               Gross          Gross       Estimated
                                                              Amortized     Unrealized     Unrealized       Fair
                                                                Cost           Gains         Losses         Value
                                                                ----           -----         ------         -----
                                                                                  (in thousands)
<S>                                                          <C>              <C>            <C>          <C>    

           U.S. Government securities and agencies           $   4,051           16              -           4,067
                                                               -------        -----          ------       --------
               Total securities available for sale           $   4,051           16              -           4,067
                                                               =======        =====          ======       ========

<CAPTION>

                                                                                     1996
                                                              ----------------------------------------------------- 
                                                                               Gross          Gross       Estimated
                                                              Amortized     Unrealized     Unrealized       Fair
                                                                Cost           Gains         Losses         Value
                                                                                  (in thousands)
<S>                                                          <C>              <C>            <C>          <C>    
           Mutual funds                                      $   1,944           46            -             1,990
                                                               -------        -----          ------       --------
               Total securities available for sale           $   1,944           46            -             1,990
                                                               =======        =====          ======       ========
</TABLE>
              The  securities  available for sale portfolio at December 31, 1996
              consists  of  mutual  funds   representing   investments  in  both
              adjustable  and fixed rate  mortgage-related  securities  and U.S.
              Government obligations.

              Proceeds  from  the sale of  securities  available  for sale  were
              approximately  $2.0 million and $6.0 million during 1997 and 1996,
              respectively.  During 1997, sales of securities available for sale
              resulted in gross realized gains of $56,000. During 1996, sales of
              securities  available for sale resulted in gross realized gains of
              $44,000 and gross realized losses of $36,000.  There were no sales
              of securities available for sale during 1995.

              All securities  available for sale at December 31, 1997 are due to
              contractually   mature  in  approximately  five  years.   Expected
              maturities will differ from contractual maturities because certain
              issuers may have the right to call or prepay  obligations  with or
              without call or prepayment penalties.

                                      G-20
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)

(6)    Investment Securities

              The  amortized  cost  and  estimated  fair  values  of  investment
              securities are as follows at December 31:
<TABLE>
<CAPTION>
                                                          1997
                                     -----------------------------------------------
                                                    Gross        Gross     Estimated
                                     Amortized   Unrealized    Unrealized      Fair
                                       Cost         Gains        Losses       Value
                                       ----         -----        ------       -----
                                                      (in thousands)
<S>                                   <C>         <C>          <C>         <C>
Mortgage backed
    securities ..................     $16,966         194         (84)      17,076
U.S. Government
    securities and agencies .....      11,937          24         (18)      11,943
States and political
    subdivisions ................          76        --          --             76
                                      -------     -------     -------      -------
      Total investment securities     $28,979         218        (102)      29,095
                                      =======     =======     =======      =======
<CAPTION>

                                                          1996
                                     -----------------------------------------------
                                                    Gross        Gross     Estimated
                                     Amortized   Unrealized    Unrealized      Fair
                                       Cost         Gains        Losses       Value
                                       ----         -----        ------       -----
                                                      (in thousands)
<S>                                    <C>         <C>          <C>         <C>
Mortgage backed
    securities ......................  $20,434         232        (344)      20,322
U.S. Government
    securities and agencies .........   13,461           1         (98)      13,364
States and political subdivisions ...       84        --          --             84
Public utilities ....................    2,201        --            (7)       2,194
                                       -------     -------     -------      -------
      Total investment securities$ ..   36,180         233        (449)      35,964
                                       =======     =======     =======      =======
</TABLE>


              There were no sales of investment  securities during 1997, 1996 or
              1995.

                                      G-21
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)

              The  amortized   cost  and  estimated  fair  value  of  investment
              securities  at December 31, 1997,  by  contractual  maturity,  are
              shown below  (mortgage  backed  securities  are  included by final
              contractual  maturity).   Expected  maturities  will  differ  from
              contractual  maturities  because  borrowers  may have the right to
              call or prepay  obligations  with or  without  call or  prepayment
              penalties.
<TABLE>
<CAPTION>
                                                        Amortized        Estimated
                                                          Cost           Fair Value
                                                          ----           ----------
                                                              (in thousands)
<S>                                                     <C>              <C>
Due within one year ..........................          $ 4,118            4,114
Due one year to five years ...................           16,625           16,544
Due five years to ten years ..................            1,381            1,384
Due after ten years ..........................            6,855            7,053
                                                        -------          -------
     Total investment securities .............          $28,979           29,095
                                                        =======          =======
</TABLE>
(7)    Loans Receivable, Net

       A summary of loans receivable is as follows at December 31:
<TABLE>
<CAPTION>
                                                              1997        1996
                                                              ----        ----
                                                              (in thousands)
<S>                                                        <C>          <C>
Loans secured by real estate:
     Residential:
         Conventional ................................     $100,277       84,840
         Home equity .................................       22,658       22,904
         FHA insured .................................        2,772        3,511
         VA guaranteed ...............................        2,028        2,810
     Commercial and multi family .....................        6,130        4,532
                                                           --------     --------
                                                            133,865      118,597    
                                                            -------     --------
Other loans:
     Loans on savings accounts .......................          573          478
     Personal ........................................          143           34
     Other ...........................................            5           11
                                                           --------     --------
                                                                721          523
                                                           --------     --------
Less:
     Unearned discount and net deferred loan fees ....           22           23
     Allowance for loan losses .......................          778          642
                                                           --------     --------
                                                                800          665
                                                           --------     --------
         Loans receivable, net .......................     $133,786      118,455
                                                           ========     ========
</TABLE>

                                      G-22
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)

              Not included in the  Company's  loans  receivable  are real estate
              mortgages   serviced  by  the  Bank  for  other   institutions  of
              approximately $3.5 and $4.2 million at December 31, 1997 and 1996,
              respectively.

              At December 31, 1997 and 1996,  the recorded  investment  in loans
              that were  considered  to be  impaired  under SFAS No. 114 totaled
              approximately $691,000 and $744,000,  respectively.  The amount in
              both years  represents  one  impaired  loan  that,  as a result of
              charge-offs  of  approximately   $202,000,   did  not  require  an
              allowance for credit losses determined in accordance with SFAS No.
              114. The average recorded  investment in impaired loans during the
              years ended  December  31, 1997,  1996 and 1995 was  approximately
              $718,000, $744,000 and $1,091,000, respectively.

              For the years ended December 31, 1997,  1996 and 1995, the Company
              recognized  approximately  $0,  $74,000  and  $50,000 of  interest
              income on impaired loans, respectively.

              The  following  table sets forth the  information  with  regard to
              non-performing loans at December 31:
<TABLE>
<CAPTION>
                                                            1997           1996
                                                            ----           ----
                                                               (in thousands)
<S>                                                        <C>            <C>
Loans on a nonaccrual status .....................         $1,328            801
Loans contractually past due 90 days
    or more and still accruing interest ..........             19             32
Restructured loans ...............................           --             --
                                                           ------         ------
         Total non-performing loans ..............         $1,347            833
                                                           ======         ======
</TABLE>
              Interest on nonaccrual  loans of approximately  $89,000,  $81,000,
              and $99,000 would have been earned in accordance with the original
              contractual   terms  of  the   loans  in  1997,   1996  and  1995,
              respectively.  Approximately $0, $74,000,  and $38,000 of interest
              was  collected and  recognized  as income in 1997,  1996 and 1995,
              respectively. There are no commitments to extend further credit on
              the restructured loans.

              Certain  directors  and  executive  officers of the  Company  were
              customers  of and had other  transactions  with the Company in the
              ordinary  course of business.  Loans to these parties were made in
              the ordinary  course of business at the  Companyis  normal  credit
              terms,   including  interest  rate  and   collateralization.   The
              aggregate  of  such  loans  totaled  approximately   $127,000  and
              $145,000 at December 31, 1997 and 1996,  respectively.  There were
              no advances to the  directors and  executive  officers  during the
              year ended  December 31, 1997.  Total payments made on these loans
              were approximately $18,000 during 1997.

                                      G-23
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)
 
              Changes in the  allowance  for loan losses were as follows for the
              years ended December 31:
<TABLE>
<CAPTION>
                                                     1997       1996       1995
                                                     ----       ----       ----
                                                            (in thousands)
<S>                                                 <C>        <C>        <C>  
Balance, beginning of year ....................     $ 642        572        861
Provision charged to operations ...............       120        120        370
Loans charged off .............................       (26)       (87)      (718)
Recoveries on loans previously charged off ....        42         37         59
                                                    -----      -----      -----
Balance, end of year ..........................     $ 778        642        572
                                                    =====      =====      =====
</TABLE>
(8)    Accrued Interest Receivable

              A summary of accrued interest receivable by type was as follows at
              December 31:
<TABLE>
<CAPTION>
                                                            1997           1996
                                                               (in thousands)
<S>                                                        <C>             <C>
Loans ............................................         $  766            693
Securities available for sale ....................             68           --
Investment securities ............................            296            444
                                                           ------         ------
    Total accrued interest receivable ............         $1,130          1,137
                                                           ======         ======
</TABLE>
(9)    Premises and Equipment, Net

              Premises and equipment are summarized by major  classification  as
              follows at December 31:
<TABLE>
<CAPTION>
                                                              1997         1996
                                                              ----         ----
                                                                (in thousands)
<S>                                                          <C>           <C>

Land .................................................       $  338          305
Leasehold improvements ...............................          241          240
Office buildings .....................................        2,550        2,338
Furniture, fixtures and equipment ....................        1,135          889
                                                             ------       ------
        Total ........................................        4,264        3,772

Less accumulated depreciation and amortization .......        2,022        1,851
                                                             ------       ------
        Premises and equipment, net ..................       $2,242        1,921
                                                             ======       ======
</TABLE>

                                      G-24
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)
 
              Depreciation  expense  included in office  occupancy and equipment
              expense amounted to approximately $190,000, $140,000, and $143,000
              for  the  years  ended   December   31,   1997,   1996  and  1995,
              respectively.

(10)   Real Estate Owned

              A summary  of real  estate  acquired  through  foreclosure  by the
              Company or classified as in-substance foreclosure is as follows at
              December 31:
<TABLE>
<CAPTION>
                                                             1997          1996
                                                             ----          ----
                                                               (in thousands)
<S>                                                         <C>             <C>
Residential (1 - 4 family) .....................            $ 26              93
Commercial property ............................              85              85
                                                            ----            ----
    Total real estate owned ....................            $111             178
                                                            ====            ====
</TABLE>

(11)   Due to Depositors

              Due to depositors  account  balances are  summarized as follows at
              December 31:
<TABLE>
<CAPTION>
                                                               Stated
                                                                rate            1997          1996
                                                             -----------      --------    ---------
                                                                          (in thousands)
<S>                                                          <C>              <C>          <C>
Savings deposit accounts:
     Passbook and statement deposit accounts ...........            3.00%     $ 36,681       37,152
     Money market deposit accounts .....................     2.60 - 4.30         7,619        6,074
                                                                              --------     --------
                                                                                44,300       43,226
Time deposit accounts:
                                                             4.00 - 4.99           801       23,244
                                                             5.00 - 5.99        84,451       50,815
                                                             6.00 - 6.99         9,489       12,835
                                                                              --------     --------
                                                                                94,741       86,894
NOW deposit accounts ...................................            1.75         9,163        9,104
Demand deposit accounts ................................               0         2,265        1,392
                                                                              --------     --------
         Total deposits ................................                      $150,469      140,616
                                                                              ========     ========
</TABLE>

                                      G-25
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)

              The approximate  amount of contractual  maturities of time deposit
              accounts at December 31, 1997 are as follows:

                Year ended December 31,                      (in thousands)
                -----------------------                      --------------

                         1998                                  $    65,273
                         1999                                       22,314
                         2000                                        3,247
                         2001                                        1,508
                         2002                                        2,399
                                                               -----------
                                                               $    94,741

              At  December  31,  1997 and  1996,  the  aggregate  amount of time
              deposit  accounts with balances  equal to or in excess of $100,000
              was approximately $8.4 million and $6.2 million, respectively.

              Interest expense on deposits and advance payments by borrowers for
              property  taxes and  insurance  is  summarized  as follows for the
              years ended December 31:
<TABLE>
<CAPTION>
                                                  1997        1996         1995    
                                                  ----        ----         ----    
                                                      (in thousands)         
<S>                                              <C>         <C>         <C>  
Escrow balances ............................     $   25          25          29
Passbook and statement savings .............      1,113       1,173       1,325
Money market accounts ......................        251         161         129
Time deposits ..............................      5,075       4,680       4,620
NOW accounts ...............................        159         148         133
                                                 ------      ------      ------

     Total interest on deposits and advance
       payments by borrowers for property
        taxes and insurance ................     $6,623       6,187       6,236
                                                 ======      ======      ======

         Weighted average interest rates ...       4.59%       4.37%       4.56%
                                                 ======      ======      ======
</TABLE>

                                      G-26
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)


 (12)  Income Taxes

              The following is a summary of the components of income tax expense
              for the years ended December 31:
<TABLE>
<CAPTION>
                                                1997          1996           1995
                                                ----          ----           ----
                                                        (in thousands)
<S>                                            <C>           <C>           <C>
Current tax expense:
    Federal ...........................        $ 583           372           306
    State .............................          121            76            50
    Deferred benefit ..................          (12)         (554)         --
                                               -----         -----         -----
Income tax expense (benefit) ..........        $ 692          (106)          356
                                               =====         =====         =====
</TABLE>
              The provision for income taxes is less than the amount computed by
              applying the U.S.  Federal income tax rate of 34% to income before
              taxes as follows:
<TABLE>
<CAPTION>
                                                1997                     1996                 1995
                                         -------------------     -------------------    --------------------
                                                        % of                   % of                   % of
                                                       Pretax                  Pretax                 Pretax
                                         Amount       Income     Amount        Income   Amount       Income
                                         ------       ------     ------        ------   ------       ------
                                                                (dollars in thousands)
<S>                                       <C>          <C>       <C>         <C>        <C>           <C>

Tax expense at statutory rate .......     $ 598         34.0%    $ 246         34.0%    $ 412         34.0%
State income tax, net of
    federal tax benefit .............       105          5.9        45          6.2        33          2.7
Change in beginning of year
    balance of the valuation
    allowance for deferred tax assets        --           --      (396)       (54.7)      (78)        (6.4)
Other, net ..........................       (11)         (.6)       (1)         (.1)      (11)         (.9)
                                          -----         ----     -----         ----     -----         ----
                                          $ 692         39.3%    $(106)       (14.6)%   $ 356         29.4%
                                          =====         ====     =====         ====     =====         ====
</TABLE>

                                      G-27
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)

 
              The tax effects of  significant  temporary  differences  that give
              rise to the deferred tax assets and liabilities were as follows at
              December 31:

<TABLE>
<CAPTION>

                                                               1997        1996
                                                               ----        ----
                                                                (in thousands)
<S>                                                           <C>         <C>
Deferred tax assets:
    Allowance for loan losses ..........................      $ 334         276
    Deferred compensation and pension costs ............        430         406
    Recognition and retention plan expense .............         52          62
    Securities basis adjustment ........................         22          46
                                                              -----       -----
         Total gross deferred tax assets ...............        838         790
         Less valuation allowance ......................        (96)        (96)
                                                              -----       -----
         Net deferred tax assets .......................        742         694
                                                              -----       -----

Deferred tax liabilities:
    Depreciation differences ...........................         72          74
    Accretion of discount on securities ................         53          19
    Other items ........................................         51          47
                                                              -----       -----
         Total gross deferred tax liabilities ..........        176         140
                                                              -----       -----

         Net deferred tax asset at year-end ............        566         554

         Net deferred tax asset at beginning of year ...        554        --
                                                              -----       -----

         Deferred tax benefit for the years ended ......      $  12         554
                                                              =====       =====
</TABLE>

              In  addition to the  deferred  tax amounts  described  above,  the
              Company also had a deferred tax liability of approximately  $6,000
              at  December  31,  1997,  related to the net  unrealized  gains on
              securities available for sale.

              The valuation allowance for deferred tax assets as of December 31,
              1997 and 1996 was  $96,000.  During  the year ended  December  31,
              1996,  the  valuation  allowance  was  reduced by  $396,000.  This
              reduction was primarily the result of the expected  realization of

                                      G-28
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

              Notes to Consolidated Financial Statements (continued)


              certain  deferred  items which were  previously  considered  to be
              uncertain. In evaluating the valuation allowance the Company takes
              into consideration the nature and timing of the deferred tax asset
              items as well as the amount of available open tax carrybacks.  The
              Company has fully  reserved its New York State deferred tax asset,
              which is a  significant  component of deferred tax assets,  due to
              the lack of carryback and carryforward provisions available in New
              York  State.  Any  changes  in the  deferred  tax asset  valuation
              allowance is based upon the Company's continuing evaluation of the
              level of such  allowance  and the  realizability  of the temporary
              differences  creating  the  deferred  tax  asset.  Based on recent
              historical and  anticipated  future pre-tax  earnings,  management
              believes it is more likely than not that the Company  will realize
              its net deferred tax assets.

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

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

              In accordance  with SFAS No. 109, a deferred tax liability has not
              been recognized at December 31, 1997 with respect to the base-year
              reserve of $4.6 million,  since the Bank does not expect that this
              amount will become taxable in the  foreseeable  future.  Under New
              York  State tax law,  as  amended,  events  that  would  result in
              taxation  of this  reserve  include  the  failure  of the  Bank to
              maintain a specified  qualifying assets ratio or meet other thrift
              definition tests for tax purposes.  The unrecognized  deferred tax
              liability  at  December  31,  1997 with  respect to the  base-year
              reserve was approximately $1.6 million.

                                      G-29
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)


(13)   Employee Benefit Plans

       (a)    Pension Plan

              The Company's defined benefit, non-contributory, pension plan (the
              "Plan")  covers all full time  employees  meeting  age and service
              requirements.  The  benefit  formula  is equal to 2% of three year
              average  base  earnings  multiplied  by the  number  of  years  of
              credited service up to 30 years. Benefits contemplated by the Plan
              are being funded under a group annuity  contract with an insurance
              company.

              The  following  table  sets  forth the  Plan's  funded  status and
              amounts  recognized  in  the  Company is  consolidated   financial
              statements at December 31:
<TABLE>
<CAPTION>
                                                                   1997         1996
                                                                   ----         ----
                                                                    (in thousands)
<S>                                                               <C>          <C>
Actuarial present value of benefit obligations:
   Accumulated benefit obligation, including
      vested benefits of approximately $3,357,000
      in 1997 and $2,828,000 in 1996 ........................     $(3,436)      (2,927)
                                                                  =======      =======

   Projected benefit obligation for service rendered to date       (4,662)      (3,936)
   Plan assets at fair value ................................       3,636        3,190
                                                                  -------      -------
   Projected benefit obligations in excess of plan assets ...      (1,026)        (746)
   Unrecognized net loss from past experience different
      from that assumed of effects and changes in assumptions         704          359
   Unrecognized prior service costs .........................           2            2
   Unrecognized net obligation at January 1, 1989 being
      recognized over 19.66 years ...........................         246          269
                                                                  -------      -------
   Accrued pension liability ................................     $   (74)        (116)
                                                                  =======      =======
</TABLE>
                  Net  pension  cost  for  1997,  1996  and  1995  included  the
following components:
<TABLE>
<CAPTION>
                                                     1997        1996       1995
                                                     ----        ----       ----
<S>                                                  <C>        <C>        <C>
Service cost - benefits earned during the period     $ 171        171        139
Interest cost on projected benefit obligations .       288        265        237
Actual return on plan assets ...................      (295)      (171)      (352)
Net amortization and deferral ..................        26        (67)       151
                                                     -----      -----      -----
Net periodic pension cost ......................     $ 190        198        175
                                                     =====      =====      =====
</TABLE>

                                      G-30
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)

 
              Significant assumptions used in determining pension expense of the
              Plan are as follows for the years ended December 31:
<TABLE>
<CAPTION>


                                                      1997        1996        1995
                                                      ----        ----        ----
<S>                                                   <C>         <C>         <C>
Discount rate ..............................          7.0%        7.5%        7.5%
Expected long-term rate of return ..........          9.0%        9.0%        9.0%
Compensation increase rate .................          6.0%        6.0%        6.0%
</TABLE>

       (b)    Executive Supplemental Retirement Plan

              The Company  maintains an Executive  Supplemental  Retirement Plan
              for key management personnel. An expense of approximately $72,000,
              $72,000,  and  $107,000  was  recorded  in 1997,  1996  and  1995,
              respectively.

       (c)    401(k) Savings Plan

              The Company maintains a defined  contribution 401(k) savings plan,
              covering all full time employees who have attained age 21 and have
              completed  one year of  employment.  The  Company  matches  50% of
              employee  contributions  that are less  than or equal to 6% of the
              employeeis  salary.  Total expense  recorded during 1997, 1996 and
              1995   was   approximately   $27,000,    $23,000,   and   $24,000,
              respectively.


(14)   Stock-Based Compensation Plans

       (a)    Employee Stock Ownership Plan

              As part of the  conversion  discussed in note 2, an employee stock
              ownership plan (ESOP) was established to provide substantially all
              employees   of  the  Company  the   opportunity   to  also  become
              stockholders.  The  ESOP  borrowed  $1,196,000  from  the  Holding
              Company  and used the  funds to  purchase  119,600  shares  of the
              common  stock of the Company  issued in the  conversion.  The loan
              will  be  repaid   principally   from  the  Bankis   discretionary
              contributions  to the ESOP over a period of ten years. At December
              31, 1997 and 1996, the loan had an outstanding balance of $837,200
              and $956,800,  respectively,  and an interest rate of 7.31%.  Both
              the loan obligation and the unearned  compensation  are reduced by
              the amount of loan repayments made by the ESOP.  Shares  purchased
              with  the  loan  proceeds  are  held  in a  suspense  account  for
              allocation among participants as the loan is repaid. Contributions
              to the ESOP and shares  released  from the  suspense  account  are
              allocated  among  participants on the basis of compensation in the
              year of allocation.

                                      G-31
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)


              Unallocated  ESOP shares are pledged as collateral on the loan and
              are reported in stockholders'  equity. As shares are released from
              collateral,  the Company reports compensation expense equal to the
              current  market  price  of  the  shares,  and  the  shares  become
              outstanding for earnings per share computations.  Unallocated ESOP
              shares are not included in the  earnings  per share  computations.
              The  Company  recorded  approximately  $225,000  and  $158,000  of
              compensation   expense   under   the  ESOP  in  1997   and   1996,
              respectively.

              The ESOP shares as of December 31, 1997 were as follows:

                  Allocated shares                                        23,920
                  Shares released for allocation                          11,960
                  Unallocated shares                                      83,720
                                                                    ------------
                                                                         119,600
                                                                    ============
                  Market value of unallocated shares at 
                     December 31, 1997                              $  2,250,000
                                                                    ============
       (b)    Stock Option Plan

              On January 16, 1996, the Company's  stockholders  approved the SFS
              Bancorp,  Inc. 1996 Stock Option and Incentive  Plan (Stock Option
              Plan).  The  primary  objective  of the  Stock  Option  Plan is to
              provide officers and directors with a proprietary  interest in the
              Company and as an incentive  to  encourage  such persons to remain
              with the Company.

              Under the Stock  Option Plan,  149,500  shares of  authorized  but
              unissued  stock are reserved for issuance  upon option  exercises.
              The Company also has the alternative to fund the Stock Option Plan
              with  treasury  stock.  Options  under  the  plan  may  be  either
              non-qualified  stock  options or  incentive  stock  options.  Each
              option  entitles  the holder to purchase one share of common stock
              at an exercise price equal to the fair market value on the date of
              grant.  Options expire no later than ten years  following the date
              of grant.

              The Company applies APB Opinion No. 25 and related Interpretations
              in accounting for its plans. Accordingly, no compensation cost has
              been  recognized for its stock option plans.  In October 1995, the
              FASB   issued   SFAS  No.   123,   "Accounting   for   Stock-Based
              Compensation."  SFAS No. 123 requires  Companies  not using a fair
              value based method of  accounting  for employee  stock  options or
              similar plans,  to provide pro forma  disclosure of net income and
              earnings  per  share  as if that  method  of  accounting  had been
              applied.

                                      G-32
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)

 
              The fair value of each option  grant is  estimated  on the date of
              grant  using  the  Black-Scholes  option-pricing  model  with  the
              following weighted-average assumptions used for grants in 1997 and
              1996:
<TABLE>
<CAPTION>
                                          October        January          January
                                           1997            1997            1996
                                           ----            ----            ----
<S>                                       <C>             <C>             <C>
Dividend yield .................              1.3%            1.9%            1.7%
Expected volatility ............             22.0%           22.0%           25.0%
Risk-free interest rate ........              6.0%            6.5%            5.6%
Expected life ..................          7 years         7 years         7 years
</TABLE>

              Had the Company recorded compensation cost based on the fair value
              at grant  date for its  stock  options  under  SFAS No.  123,  the
              company's  consolidated  net income and basic and diluted earnings
              per  share  would  have  been  reduced  to the pro  forma  amounts
              indicated below:
<TABLE>
<CAPTION>

                                               (in thousands except per share data)
                                                      1997             1996
                                                      ----             ----
<S>                                                 <C>                 <C>
Net income:
     As reported ..........................         $1,068              830
     Pro forma ............................            976              744
Basic earnings per share:
     As reported ..........................            .96              .68
     Pro forma ............................            .88              .61
Diluted earnings per share:
     As reported ..........................            .93              .67
     Pro forma ............................            .86              .62

</TABLE>
              Because the Company's employee stock options have  characteristics
              significantly different from those of traded options for which the
              Black-Scholes  model was  developed,  and  because  changes in the
              subjective input  assumptions can materially affect the fair value
              estimate,  the existing models,  in management's  opinion,  do not
              necessarily provide a reliable single measure of the fair value of
              its employee stock options.

                                      G-33
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

              Notes to Consolidated Financial Statements (continued)

 
              A summary of the status of the Company's  stock option plans as of
              December  31, 1997 and 1996 and changes  during the years ended on
              those dates is presented below:
<TABLE>
<CAPTION>
                                                           1997                     1996
                                                   ---------------------     ---------------------
                                                               Weighted-                 Weighted-
                                                                Average                   Average
                                                               Exercise                  Exercise
                                                   Shares        Price       Shares        Price
                                                   ------        -----       ------        -----
<S>                                               <C>          <C>           <C>           <C>
   Options:
       Outstanding at January 1                    114,367     $  12.63            -           -
       Granted                                      18,687        19.12       133,054       12.63
       Exercised                                    (7,475)       12.63            -           -
       Cancelled                                        -             -       (18,687)      12.63
       Outstanding at year-end                     125,579        13.59       114,367       12.63
       Exercisable at year-end                      21,379        12.63            -           -

   Estimated weighted-average 
       fair value of options granted
       during the year                            $   6.29                   $   4.08
                                                   =======                   ======== 
</TABLE>

              The following  table  summarizes  information  about the Company's
              stock options at December 31, 1997:
<TABLE>
<CAPTION>
                                                       Options Outstanding                  Options Exercisable
                                            -----------------------------------------     -------------------------
                                                            Weighted
                                                             Average        Weighted-                     Weighted-
                                              Number        Remaining        Average        Number         Average
                    Exercise                Outstanding    Contractual      Exercise      Exercisable     Exercise
                      Price                 at 12/31/97       Life            Price       at 12/31/97       Price
                      -----                 -----------       ----            -----       -----------       -----
<S>                                           <C>            <C>           <C>                <C>          <C>
                 $  12.625                    106,892          8 years     $  12.63           21,379       $  12.63
                    14.75                       7,475          9 years        14.75               -             -
                    22.03                      11,212        9.8 years        22.03               -             -
</TABLE>

       (c)    Recognition and Retention Plan

              On January 16, 1996, the Company's  stockholders  approved the SFS
              Bancorp, Inc. Recognition and Retention Plan (RRP). The purpose of
              the plan is to promote the long-term  interests of the Company and
              its shareholders by providing a stock based  compensation  program
              to  attract  and retain  officers  and  directors.  Under the RRP,
              59,800 shares of authorized  but unissued  shares are reserved for
              issuance under the plan.  The Company also has the  alternative to
              fund the RRP with treasury stock.

                                      G-34
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)

 
              During   1997  and  1996,   7,475   shares  and   53,222   shares,
              respectively,  were  awarded  under the RRP.  During  1996,  7,475
              shares were forfeited under the RRP. 2,990 shares and 8,691 shares
              vested under the RRP during 1997 and 1996, respectively.

(15)   Fair Value of Financial Instruments

              SFAS  No.  107,   iDisclosures   about  Fair  Value  of  Financial
              Instrumentsi  requires  the  Company to  disclose  estimated  fair
              values for its  financial  instruments.  SFAS No. 107 defined fair
              value  of  financial  instruments  as  the  amount  at  which  the
              instrument  could be  exchanged in a current  transaction  between
              willing  parties other than in a forced or liquidation  sale. SFAS
              No.  107  defines a  financial  instrument  as cash,  evidence  of
              ownership interest in an entity, or a contract that imposes on one
              entity  a  contractual  obligation  to  deliver  cash  or  another
              financial  instrument  to a second  entity  or to  exchange  other
              financial  instruments  on  potentially  unfavorable  terms with a
              second  entity and  conveys to that  second  entity a  contractual
              right to receive  cash or another  financial  instrument  from the
              first  entity  or  to  exchange  other  financial  instruments  on
              potentially favorable terms with the first entity.

              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 Companyis
              entire holdings of a particular financial  instrument.  Because no
              ready market  exists for a  significant  portion of the  Companyis
              financial instruments, fair value estimates are based on judgments
              regarding  future  expected  net  cash  flows,   current  economic
              conditions, risk characteristics of various financial instruments,
              and other  factors.  These  estimates are subjective in nature and
              involve  uncertainties  and matters of  significant  judgment and,
              therefore,  cannot  be  determined  with  precision.   Changes  in
              assumptions could significantly affect the estimates.

              Fair value  estimates  are based on existing  on- and  off-balance
              sheet  financial  instruments  without  attempting to estimate the
              value of anticipated  future  business and the value of assets and
              liabilities  that  are  not  considered   financial   instruments.
              Significant   assets  and  liabilities  that  are  not  considered
              financial assets or liabilities include the deferred tax asset and
              office  premises and  equipment.  In addition,  tax  ramifications
              related to the  realization  of the  unrealized  gains and losses,
              which can have a significant effect on fair value estimates,  have
              not have been considered in the estimates of fair value under SFAS
              No. 107.

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

                                      G-35
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)


              The following  tables  present the carrying  amounts and estimated
              fair values of the Company is  financial  instruments  at December
              31, 1997 and 1996:
<TABLE>
<CAPTION>
                                                                          1997
                                                                 -----------------------
                                                                      (in thousands)
                                                                  Carrying     Estimated
                                                                  Amount      Fair Value
                                                                  ------      ----------
<S>                                                              <C>          <C>
Financial assets:
  Cash and cash equivalents ................................     $  2,176        2,176
  Securities available for sale ............................        4,067        4,067
  Investment securities ....................................       28,979       29,095

  Loans ....................................................      134,586      135,886
       Less:  allowance for loan losses ....................          778         --
              unearned discount, and deferred loan fees, net           22         --
                                                                 --------     --------
           Net loans .......................................      133,786      135,886

  Accrued interest receivable ..............................        1,130        1,130

Financial liabilities:
  Savings, now, and demand deposit accounts ................       55,728       55,728
  Time deposit accounts ....................................       94,741       94,880
  Advance payments by borrowers for property taxes
       and insurance .......................................        1,281        1,281
  Accrued interest on depositors accounts ..................            7            7
 
<CAPTION>
                                                                             1996
                                                                    ----------------------
                                                                         (in thousands)
                                                                    Carrying    Estimated
                                                                     Amount     Fair Value
                                                                     ------     ----------
<S>                                                                 <C>          <C>
Financial assets:
  Cash and cash equivalents ...................................     $  2,896        2,896
  Securities available for sale ...............................        1,990        1,990
  Investment securities .......................................       36,180       35,964

  Loans .......................................................      119,120      118,903
       Less:  allowance for loan losses .......................          642         --
                 unearned discount, and deferred loan fees, net           23         --
                                                                    --------     --------
           Net loans ..........................................      118,455      118,903

  Accrued interest receivable .................................        1,137        1,137

Financial liabilities:
  Savings, now, and demand deposit accounts ...................       53,722       53,722
  Time deposit accounts .......................................       86,894       86,968
  Advance payments by borrowers for property taxes
       and insurance ..........................................        1,160        1,160
  Accrued interest on depositors accounts .....................            7            7

</TABLE>

                                      G-36
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)


              Financial Instruments with Carrying Amount Equal to Fair Value 

              The carrying  amount of cash and due from banks and fed eral funds
              sold  (collectively  defined  as  icash  and  cash  equivalentsi),
              accrued interest receivable, accrued interest payable, and advance
              payments  by  borrowers  for  property   taxes  and  insurance  is
              considered  to be  equal  to  fair  value  as a  result  of  their
              short-term nature.

              Securities Available for Sale, Debt Securities and Mortgage-Backed
              Securities 

              The fair value of  securities  available  for sale and  investment
              securities is estimated based on bid prices published in financial
              newspapers  and bid  quotations  received  from  either  quotation
              services or securities dealers.

              Loans 

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

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

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

              Deposit Liabilities

              Under  SFAS No.  107,  the fair value of  deposits  with no stated
              maturity,  such as  noninterest-bearing  demand deposits,  savings
              deposits,  NOW deposits and money market deposits,  must be stated
              at the amount  payable on demand as of December 31, 1997 and 1996.
              The  fair  value  of  certificates  of  deposit  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 of deposit
              liabilities in the foregoing table do not include the benefit that
              results  from  the  low  cost  funding  provided  by  the  deposit
              liabilities compared to the cost of borrowing funds in the market.

                                      G-37
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)

 
              Commitments  to Extend  Credit and  Standby  Letters of Credit 

              The fair value of commitments to extend credit is estimated  using
              the fees  currently  charged  to enter  into  similar  agreements,
              taking into account the remaining  terms of the agreements and the
              present  creditworthiness  of the  counterparties.  For fixed rate
              loan commitments, fair value also considers the difference between
              current level of interest rates and the committed rates.  Based on
              an  analysis  of the  foregoing  factors,  the fair value of these
              items  approximates  their carrying value at December 31, 1997 and
              1996.

(16)   Commitments and Contingent Liabilities

       (a)    Off-Balance Sheet Financing and Concentrations of Credit

              The  Company  is a party to  certain  financial  instruments  with
              off-balance  sheet risk in the normal  course of  business to meet
              the financing needs of its customers.  These financial instruments
              are limited to  commitments to extend  credit.  These  instruments
              involve, to varying degrees,  elements of credit risk in excess of
              the amount recognized on the statement of financial condition. The
              contract  amounts  of these  instruments  reflect  the  extent  of
              involvement by the Company.

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

              Contract  amounts of financial  instruments  that represent credit
              risk as of  December  31,  1997  and 1996 at  fixed  and  variable
              interest rates are as follows:
<TABLE>
<CAPTION>
                                                            1997
                                             ----------------------------------
                                              Fixed        Variable       Total
                                              -----        --------       -----
                                                        (in thousands)
<S>                                          <C>           <C>            <C>
Financial instruments
  whose contract amounts
  represent credit risk:
    Conventional mortgage loans ......       $   921         2,296         3,217
    Home equity ......................          --          10,279        10,279
    Commercial loans .................           257          --             257
    Overdraft loans ..................           135          --             135
                                             -------       -------       -------
                                             $ 1,313        12,575        13,888
                                             =======       =======       =======
</TABLE>

                                      G-38
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)


<TABLE>
<CAPTION>
                                                            1996
                                             ----------------------------------
                                              Fixed        Variable       Total
                                              -----        --------       -----
                                                         (in thousands)
<S>                                          <C>           <C>            <C>
Financial instruments
  whose contract amounts
  represent credit risk:
    Conventional mortgage loans ......       $   316         1,572         1,888
    Home equity ......................          --          10,278        10,278
    Commercial loans .................           306          --             306
    Overdraft loans ..................           114          --             114
                                             -------       -------       -------
                                             $   736        11,850        12,586
                                             =======       =======       =======
</TABLE>

              The range of interest rates on fixed rate commitments was 7.13% to
              18.00% at December  31,  1997 and 5.0% to 18.00% at  December  31,
              1996. The Company offers  various  adjustable  rate mortgage (ARM)
              products  on  1-4  family  residential  dwellings.  The  principal
              one-year  ARM offered as of December 31, 1997 and 1996 has a 2.00%
              annual  interest rate  adjustment cap, and uses the weekly average
              from the one-year Treasury Constant Maturity Series, plus a margin
              of 3.00%,  as an index for rate  adjustments.  The  lifetime  rate
              ceiling for the one-year ARM product at December 31, 1997 and 1996
              was 6.00% above the initial rate.  The Company also offers 3/1 and
              5/1 ARM  products  where  the rate is fixed  for the first 3 and 5
              years,  respectively.  After the initial fixed term,  the mortgage
              has the same  characteristics  as a  one-year  ARM.  The other ARM
              product  offered at December  31,  1997 and 1996,  was a jumbo ARM
              with a  lifetime  ceiling of 6.00%  above the  initial  rate.  The
              Company  does not  originate  loans  which  provide  for  negative
              amortization. Mortgage loan terms vary from 10 to 30 years.

              Commitments  to extend credit are agreements to lend to a customer
              as long as there is no violation of any condition  established  in
              the contract. Commitments generally have fixed expiration dates or
              other termination  clauses and may require payment of a fee. Since
              many of the commitments are expected to expire without being fully
              drawn  upon,  the  total  commitment  amounts  do not  necessarily
              represent  future cash  requirements.  The Company  evaluates each
              customer's creditworthiness on a case-by-case basis. The amount of
              collateral,  if any, required by the Company 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
              or second  lien on real  estate.  Typically,  consumer  credit and
              overdraft loans do not require collateral.

              The Company does not engage in investments  in futures  contracts,
              forwards,  swaps, option contracts or other derivative investments
              with similar characteristics.

                                      G-39
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

             Notes to Consolidated Financial Statements (continued)

 
       (b)    Lease Commitments

              The  Company  leases  a  branch  facility  under  a  noncancelable
              operating lease expiring in 2006.  Total expenses under this lease
              for the  years  ended  December  31,  1997,  1996  and  1995  were
              approximately  $53,000,  $45,000,  and  $42,000,  respectively.  A
              summary  of the  future  minimum  commitments  required  under the
              noncancelable facility lease are as follows:

                     Years ending December 31:                 (in thousands)

                               1998                                $   52,000
                               1999                                    52,000
                               2000                                    52,000
                               2001                                    52,000
                               2002                                    52,000
                               Thereafter                             203,000
                                                                   ----------
                                                                   $  463,000
                                                                   ==========

(17)   Regulatory Capital Requirements

              OTS regulations  require savings  institutions to maintain minimum
              levels of regulatory  capital.  Under the regulations in effect at
              December  31,  1997,  the Bank was  required to maintain a minimum
              ratio of  tangible  capital to total  adjusted  assets of 1.5%;  a
              minimum ratio of Tier 1 (core) capital to total adjusted assets of
              3.0%;  and a  minimum  ratio of  total  (core  and  supplementary)
              capital to risk-weighted assets of 8.0%.

              Under  its  prompt  corrective  action  regulations,  the  OTS  is
              required  to  take  certain  supervisory  actions  (and  may  take
              additional    discretionary    actions)   with   respect   to   an
              undercapitalized  institution.  Such  actions  could have a direct
              material  effect on an  institution's  financial  statements.  The
              regulations  establish  a  framework  for  the  classification  of
              savings  institutions  into  five  categories:  well  capitalized,
              adequately    capitalized,     undercapitalized,     significantly
              undercapitalized,  and critically undercapitalized.  Generally, an
              institution  considered well capitalized if it has a Tier 1 (core)
              capital ratio of at least 5.0%; a Tier 1 risk-based  capital ratio
              of at least 6.0%; and a total risk-based capital ratio of at least
              10.0%.

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

                                      G-40
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

              Notes to Consolidated Financial Statements, Continued


              Management  believes that, as of December 31, 1997, the Bank meets
              all capital adequacy requirements to which it is subject. Further,
              the most recent OTS  notification  categorized  the Bank as a well
              capitalized   institution   under  the  prompt  corrective  action
              regulations.  There have been no  conditions  or events since that
              notification  that  management  believes  have  changed the Bank's
              capital classification.

              The  following  is a summary of the Bank's  and  Company's  actual
              capital  amounts and ratios,  compared to the OTS minimum  capital
              adequacy  requirements and the OTS requirements for classification
              as a well capitalized institution, at December 31:
<TABLE>
<CAPTION>

                                                                           1997
                                        -------------------------------------------------------------------------
                                                                       Minimum Capital            Classification
                                                  Actual                  Adequacy            as Well Capitalized
                                            Amount       Ratio             Ratio                        Ratio
                                           ------       -----             -----                        -----
 <S>                                     <C>             <C>                <C>                         <C>  
              Bank
              Tangible capital          $    18,977     10.88%             1.50%                         -
              Tier 1 (core) capital          18,977     10.88              3.00                          5.00
              Risk-based capital:
                  Tier 1                     18,977     20.33                -                           6.00
                  Total                      19,755     21.16              8.00                         10.00
<CAPTION>
                                                  Actual
                                            Amount       Ratio
                                            ------       -----
<S>                                     <C>             <C>
              Consolidated
              Tangible capital          $    21,421     12.28%
              Tier 1 (core) capital          21,421     12.28
              Risk-based capital:
                  Tier 1                     21,421     22.95
                  Total                      22,199     23.78
</TABLE>

                                      G-41
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

              Notes to Consolidated Financial Statements, Continued

<TABLE>
<CAPTION>
                                                                           1996
                                        -------------------------------------------------------------------------
                                                                       Minimum Capital            Classification
                                                  Actual                  Adequacy            as Well Capitalized
                                            Amount       Ratio             Ratio                        Ratio
                                            ------       -----             -----                        -----
<S>                                     <C>             <C>                <C>                         <C>     
              Bank
              Tangible capital          $    17,762     10.77%             1.50%                         -
              Tier 1 (core) capital          17,762     10.77              3.00                          5.00
              Risk-based capital:
                  Tier 1                     17,762     20.19                -                           6.00
                  Total                      18,405     20.92              8.00                         10.00
<CAPTION>


                                                  Actual
                                            Amount       Ratio
                                            ------       -----
<S>                                     <C>             <C>
              Consolidated
              Tangible capital          $    21,625     13.12%
              Tier 1 (core) capital          21,625     13.12
              Risk-based capital:
                  Tier 1                     21,625     24.59
                  Total                      22,267     25.32

</TABLE>

(18)   Parent Company Financial Information

              SFS Bancorp,  Inc. was  organized to serve as the holding  company
              for the Bank and began  operations on June 29, 1995 in conjunction
              with  the  Bankis  mutual-to-stock   conversion  and  the  Holding
              Company's initial public offering of its common stock.

                                      G-42
<PAGE>
                         SFS Bancorp, Inc. and Subsidiary

              Notes to Consolidated Financial Statements, Continued
<TABLE>
<CAPTION>
                                             Balance Sheets
                                     as of December 31, 1997 and 1996

                                  Assets                                     1997          1996
                                                                    (in thousands, except share data)
<S>                                                                       <C>           <C>
Cash and cash equivalents ...........................................     $     76            96
Loan receivable from subsidiary .....................................        2,337         3,757
Equity in net assets of subsidiary ..................................       18,987        17,808
Other assets ........................................................           60            58
                                                                          --------      --------

                  Total assets ......................................     $ 21,460        21,719
                                                                          ========      ========

     Liabilities and Stockholders' Equity

Liabilities:
     Other liabilities ..............................................     $     29            48
                                                                          --------      --------

Stockholders' Equity:
     Preferred stock, $.01 par value, authorized 500,000 shares .....         --            --   
     Common stock, $.01 par value, authorized 2,500,000 shares;
         1,495,000 shares issued at December 31, 1997 and 1996 ......           15            15
     Additional paid-in capital .....................................       14,365        14,260
     Retained earnings, substantially restricted ....................       12,422        11,687
     Treasury stock, at cost (286,528 shares at
          December 31, 1997, 224,003 at December 31, 1996) ..........       (4,089)       (2,840)
     Common stock acquired by employee stock ownership plan (ESOP) ..         (837)         (957)
     Unearned recognition and retention plan (RRP) ..................         (455)         (540)
     Net unrealized gain on securities available for sale, net of tax           10            46
                                                                          --------      --------

                  Total stockholders' equity ........................       21,431        21,671
                                                                          --------      --------

                  Total liabilities and stockholders' equity ........     $ 21,460        21,719
                                                                          ========      ========
</TABLE>

                                      G-43
<PAGE>
<TABLE>
<CAPTION>
                              Statements of Income
                 For the years ended December 31, 1997 and 1996


                                                                  1997        1996
                                                                  ----        ----
                                                                  (in thousands)
<S>                                                              <C>        <C>

Interest income ............................................     $  245        384
Interest expense ...........................................        --         --
                                                                 ------     ------
     Net interest income ...................................        245        384

Noninterest expense ........................................        115        104
                                                                 ------     ------

Income before income taxes and equity in undistributed
     earnings of subsidiary ................................        130        280
                                                                 ------     ------

Income tax expense .........................................         52        112
                                                                 ------     ------

Income before equity in undistributed earnings of subsidiary         78        168
Equity in undistributed earnings of subsidiary
     (for the years ended December 31, 1997 and 1996) ......        990        662
                                                                 ------     ------

Net income .................................................     $1,068        830
                                                                 ======     ======

</TABLE>

                                      G-44
<PAGE>
<TABLE>
<CAPTION>
                            Statements of Cash Flows
                 For the years ended December 31, 1997 and 1996

                                                               1997          1996
                                                                ----          ----
                                                                  (in thousands)
<S>                                                           <C>          <C>
Cash flows from operating activities:
     Net income .........................................     $ 1,068          830
     Adjustment to reconcile net income to net cash
         provided by operating activities:
           Equity in undistributed earnings of subsidiary        (990)        (662)
           Increase in other assets .....................          (2)         (17)
           Increase (decrease) in liabilities ...........         (19)          27
           Amortization of RRP ..........................         228           38
                                                              -------      -------
              Net cash provided by operating activities .         285          216
                                                              -------      -------

Cash flows from investing activities:
     Net (increase) decrease in loans ...................       1,420        3,319
                                                              -------      -------
              Net cash provided in investing activities .       1,420        3,319
                                                              -------      -------

Cash flows from financing activities:
     Purchase of treasury stock .........................      (1,486)      (3,418)
     Cash dividends paid ................................        (333)        (156)
     Proceeds from exercise of stock option .............          94         --
                                                              -------      -------
              Net cash used from financing activities ...      (1,725)      (3,574)
                                                              -------      -------

Net decrease in cash and cash equivalents ...............         (20)         (39)

Cash and cash equivalents:
     Beginning of period ................................          96          135
                                                              -------      -------

     End of period ......................................     $    76           96
                                                              =======      =======
</TABLE>


              These financial  statements should be read in conjunction with the
              Company is consolidated financial statements and notes thereto.

                                      G-45
<PAGE>
<TABLE>
<CAPTION>
                            SFS BANCORP, INC. AND SUBSIDIARY
                            Consolidated Statements of Income
                          (In Thousands, Except Per Share Data)


                                                                     THREE MONTHS ENDED
                                                                         JUNE  30,
                                                                      1998        1997
                                                                     ------     ------
                                                                        (Unaudited)
<S>                                                                  <C>         <C>  
Interest income:
      Loans ....................................................     $2,687      2,386
      Investment securities ....................................        329        529
      Securities available for sale ............................        127         88
      Federal funds sold and cash deposits .....................         37         56
      Stock in Federal Home Loan Bank ..........................         25         21
                                                                     ------     ------
             Total interest income .............................      3,205      3,080

Interest expense:
      Deposits .................................................      1,746      1,640
                                                                     ------     ------
   
             Net interest income ...............................      1,459      1,440

Provision for loan losses ......................................         30         30
                                                                     ------     ------

             Net interest income after provision for loan losses      1,429      1,410
                                                                     ------     ------
Noninterest income:
      Other loan charges .......................................         43         23
      Bank fees and service charges ............................         44         45
      Other ....................................................         34         16
                                                                     ------     ------
             Total noninterest income ..........................        121         84
                                                                     ------     ------
</TABLE>

                                      G-46
<PAGE>
<TABLE>
<CAPTION>
                            SFS BANCORP, INC. AND SUBSIDIARY
                            Consolidated Statements of Income
                          (In Thousands, Except Per Share Data)
                                      (continued)


                                                                     THREE MONTHS ENDED
                                                                         JUNE  30,
                                                                      1998        1997
                                                                     ------     ------
                                                                        (Unaudited)
<S>                                                                  <C>         <C>  
Noninterest expense:
      Compensation and employee benefits .......................        629        643
      Advertising and business promotion .......................          9         20
      Office occupancy and equipment expense ...................        150        151
      Federal deposit insurance premiums .......................         23         23
      Other insurance premiums .................................         19         22
      Mortgage servicing fees ..................................          5          8
      Data processing fees .....................................         47         43
      Professional service fees ................................         79         56
      Other ....................................................         83         69
                                                                     ------     ------
             Total noninterest expense .........................      1,044      1,035
                                                                     ------     ------

             Income before taxes ...............................        506        459

Income tax expense .............................................        208        191
                                                                     ------     ------

             Net income ........................................     $  298        268
                                                                     ======        ===

Earnings per share:
     Basic .....................................................     $  .27        .24
                                                                     ======     ======

     Diluted ...................................................     $  .26        .23
                                                                     ======     ======

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

                                      G-47
<PAGE>
<TABLE>
<CAPTION>
                             SFS BANCORP, INC. AND SUBSIDIARY
                            Consolidated Statements of Income
                          (In Thousands, Except Per Share Data)

                                                                       SIX MONTHS ENDED
                                                                            JUNE  30,
                                                                       -----------------
                                                                        1998       1997
                                                                       ------     ------
                                                                          (Unaudited)
<S>                                                                    <C>         <C>  
 Interest income:
       Loans .....................................................     $5,325      4,695
       Investment securities .....................................        763      1,083
       Securities available for sale .............................        198        125
       Federal funds sold and cash deposits ......................         56        103
       Stock in Federal Home Loan Bank ...........................         49         41
                                                                       ------     ------
               Total interest income .............................      6,391      6,047

 Interest expense:
       Deposits ..................................................      3,460      3,188
                                                                        ------     ------              
              Net interest income ................................      2,931      2,859

 Provision for loan losses .......................................         60         60
                                                                       ------     ------
 
              Net interest income after provision for loan losses       2,871      2,799
                                                                       ------     ------

 Noninterest income:
       Other loan charges ........................................         84         54
       Bank fees and service charges .............................         83         82
       Other .....................................................         59         32
                                                                       ------     ------
              Total noninterest income ...........................        226        168
                                                                       ------     ------
</TABLE>

                                      G-48
<PAGE>
<TABLE>
<CAPTION>
                             SFS BANCORP, INC. AND SUBSIDIARY
                            Consolidated Statements of Income
                          (In Thousands, Except Per Share Data)
                                       (continued)

                                                                       SIX MONTHS ENDED
                                                                            JUNE  30,
                                                                       -----------------
                                                                        1998       1997
                                                                       ------     ------
                                                                          (Unaudited)
<S>                                                                    <C>         <C>  
 Noninterest expense:
       Compensation and employee benefits ........................      1,328      1,330
       Advertising and business promotion ........................         19         61
       Office occupancy and equipment expense ....................        307        309
       Federal deposit insurance premiums ........................         47         28
       Other insurance premiums ..................................         36         44
       Mortgage servicing fees ...................................         11         17
       Data processing fees ......................................         94         88
       Professional service fees .................................        138        121
       Other .....................................................        151        152
                                                                       ------     ------
              Total noninterest expense ..........................      2,131      2,150
                                                                       ------     ------
                                                                                  
              Income before taxes ................................        966        817

 Income tax expense ..............................................        399        324
                                                                       ------     ------
              Net income .........................................     $  567        493
                                                                       ======     ======

 Earnings per share:
      Basic ......................................................     $  .52        .44
                                                                       ======     ======

      Diluted ....................................................     $  .49        .43
                                                                       ======     ======
</TABLE>
 See accompanying notes to unaudited consolidated interim financial statements.

                                      G-49
<PAGE>
<TABLE>
<CAPTION>
                                         SFS BANCORP, INC. AND SUBSIDIARY
                                  Consolidated Statements of Financial Condition
                                              (Dollars in Thousands)


                                                                                       June 30,     December 31,
                                                                                         1998           1997
                                                                                      ---------      ---------
      Assets                                                                                  (Unaudited)
      ------
<S>                                                                                   <C>                <C>  
      Cash and due from banks ...................................................     $     980          1,876
      Federal funds sold ........................................................         5,600            300
                                                                                      ---------      ---------
                  Total cash and cash equivalents ...............................         6,580          2,176

      Securities available for sale, at fair value ..............................         8,062          4,067
      Investment securities (estimated fair value of $16,992
                   at June 30, 1998 and $29,095 at December 31, 1997) ...........        16,910         28,979
      Stock in Federal Home Loan Bank of NY, at cost ............................         1,338          1,338
      Loans receivable, net .....................................................       141,222        133,786
      Accrued interest receivable ...............................................         1,061          1,130
      Premises and equipment, net ...............................................         2,171          2,242
      Real estate owned .........................................................           151            111
      Prepaid expenses and other asset ..........................................           598            599
                                                                                      ---------      ---------
                  Total Assets ..................................................     $ 178,093        174,428
                                                                                      =========        =======

      Liabilities and Stockholders' Equity
      Liabilities:
          Due to depositors:
                Non-interest bearing deposits ...................................     $   1,407          2,265
                Savings and interest bearing demand deposits ....................        54,547         53,463
                Time deposit accounts ...........................................        96,925         94,741
                                                                                      ---------      ---------
                  Total Deposits ................................................       152,879        150,469

           Advance payments by borrowers for property taxes and insurance .......         1,861          1,281
           Accrued expenses and other liabilities ...............................         1,438          1,247
                                                                                      ---------      ---------
                  Total Liabilities .............................................       156,178        152,997
                                                                                     ---------      ---------
</TABLE>

                                      G-50
<PAGE>
<TABLE>
<CAPTION>
                                         SFS BANCORP, INC. AND SUBSIDIARY
                                  Consolidated Statements of Financial Condition
                                              (Dollars in Thousands)


                                                                                       June 30,     December 31,
                                                                                         1998           1997
                                                                                      ---------      ---------
                                                                                             (Unaudited)
  <S>                                                                                   <C>                <C>  
      Stockholders' Equity:
         Preferred stock, $.01 par value.  Authorized 500,000 shares; none issued          --             --
         Common stock, $.01 par value. Authorized 2,500,000 shares; 1,495,000
         shares issued at June 30, 1998 and December 31, 1997 ...................            15             15
         Additional paid-in capital .............................................        14,411         14,365
         Retained earnings, substantially restricted ............................        12,795         12,422
         Common stock acquired by :
         Employee stock ownership plan ("ESOP") (83,720 shares) .................          (837)          (837)
         Recognition and retention plan ("RRP") (32,530 shares) .................          (386)          (455)
         Treasury stock, at cost (286,528 shares at June 30, 1998 and
                    December 31, 1997) ..........................................        (4,089)        (4,089)
         Accumulated other comprehensive income .................................             6             10
                                                                                      ---------      ---------
                        Total Stockholders' Equity ..............................        21,915         21,431
                                                                                      ---------      ---------
                          Total Liabilities and Stockholders' Equity ............     $ 178,093        174,428
                                                                                      =========      =========
</TABLE>
 See accompanying notes to unaudited consolidated interim financial statements.

                                      G-51
<PAGE>
<TABLE>
<CAPTION>
                                                  SFS BANCORP, INC. AND SUBSIDIARY
                                     CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                                     (In Thousands) (Unaudited)

                                                                                              Common        Common      Accumulated
                                                   Additional                                 Stock          Stock         Other
                                      Common       Paid-in       Retained      Treasury      Acquired       Acquired   Comprehensive
                                       Stock        Capital      Earnings       Stock         By ESOP        By RRP       Income 
                                       -----        -------      --------       -----         -------        ------       ------ 
Six Months Ended
June 30, 1998
<S>                                   <C>            <C>          <C>           <C>             <C>           <C>             <C>
Balance at December 31, 1997 ....     $     15       14,365       12,422        (4,089)         (837)         (455)           10

Comprehensive income:
  Net income ....................         --           --            567          --            --            --            --   
  Other comprehensive income,
  net of tax:
    Unrealized net holding losses
        arising during the year
        (pre-tax $6) ............         --           --           --            --            --            --              (4)

Comprehensive income ............     


Amortization of unearned RRP
   compensation .................         --           --           --            --            --              69          --   

Cash dividends  declared ........         --           --           (194)         --            --            --            --   

Tax benefit related to vested
      RRP shares ................         --             46         --            --            --            --            --   
                                      --------       ------       ------        ------          ----          ----          ----

Balance at June 30, 1998 ........     $     15       14,411       12,795        (4,089)         (837)         (386)            6
                                      ========       ======       ======        ======          ====          ====          ==== 
</TABLE>

                                      G-52
<PAGE>
<TABLE>
<CAPTION>
                                                  SFS BANCORP, INC. AND SUBSIDIARY
                                     CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                                     (In Thousands) (Unaudited)
                                                            (continued)

Six Months Ended
June 30, 1997
<S>                                   <C>            <C>          <C>           <C>             <C>           <C>             <C>
Balance at December 31, 1996.....     $     15       14,260       11,687        (2,840)         (957)         (540)           46

Comprehensive income:
  Net income ....................         --           --            493          --            --            --            --   
  Other comprehensive income,
  net of tax:
    Unrealized net holding losses
      arising during the period
      (pre-tax $5) ..............         --           --           --            --            --            --              (3)

Comprehensive income ............     


Amortization of unearned RRP
   compensation .................         --           --           --            --            --             166          --   

Cash dividends  declared ........         --           --           (163)         --            --            --            --   

Exercise of stock options .......         --           --           --              94          --            --            --   
                                      --------       ------       ------        ------          ----          ----          ----

Balance at June 30, 1997 ........     $     15       14,260       12,017        (3,450)         (957)         (374)           43
                                      ========       ======       ======        ======          ====          ====          ==== 

</TABLE>

                                      G-53
<PAGE>
<TABLE>
<CAPTION>
                        SFS BANCORP, INC. AND SUBSIDIARY
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                           (In Thousands) (Unaudited)

                                     Comprehensive         
                                        Income          Total 
                                        ------          ----- 
                                     
<S>                                   <C>              <C>   
Balance at December 31, 1997 ....                      21,431

Comprehensive income:
  Net income ....................     $    567           567
  Other comprehensive income,
  net of tax:
    Unrealized net holding losses
        arising during the year
        (pre-tax $6) ............           (4)           (4)
                                      --------
Comprehensive income ............     $    563 
                                      ========

Amortization of unearned RRP
   compensation .................                         69

Cash dividends  declared ........                       (194)

Tax benefit related to vested
      RRP shares ................                         46
                                                      ------  

Balance at June 30, 1998 ........                     21,915
                                                      ======
</TABLE>

                                      G-54
<PAGE>
<TABLE>
<CAPTION>
                        SFS BANCORP, INC. AND SUBSIDIARY
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                           (In Thousands) (Unaudited)
                                  (continued)

Six Months Ended
June 30, 1997
<S>                                   <C>           <C>     
Balance at December 31, 1996 ....                   $ 21,671

Comprehensive income:
  Net income ....................     $    493           493
  Other comprehensive income,
  net of tax:
    Unrealized net holding losses
      arising during the period
      (pre-tax $5) ..............           (3)           (3)
                                      --------
Comprehensive income ............     $    490
                                      ========

Amortization of unearned RRP
   compensation .................                        166

Cash dividends  declared ........                       (163)

Exercise of stock options .......                         94

Purchase of  Treasury shares ....                       (704)
                                                    --------

Balance at June 30, 1997 ........                     21,554
                                                    ========

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

                                      G-55
<PAGE>
<TABLE>
<CAPTION>
                                SFS BANCORP, INC. AND SUBSIDIARY
                              CONSOLIDATED STATEMENTS OF CASH FLOWS
                                         (In Thousands)

                                                                             Six Months Ended
                                                                                  June 30,
                                                                           --------------------
                                                                            1998           1997
                                                                           -------        -----                        

Increase (decrease) in cash and cash equivalents: ....................           (Unaudited)
<S>                                                                        <C>              <C>
    Reconciliation of net income to net cash provided
         by operating activities:
         Net income ..................................................     $   567          493
         Adjustments to reconcile net income to
            net cash provided by operating activities:
              Depreciation and amortization ..........................         100           91
          Net accretion on investment securities .....................         (74)          (5)
          Net accretion on securities available for sale .............          (1)        --
          Amortization of unearned RRP compensation ..................          69          166
          Provision for loan losses ..................................          60           60
          Decrease (increase) in accrued interest receivable .........          69          (60)
          Decrease (increase) in prepaid expense and other assets ....           1          (20)
          Increase in accrued expense and other liabilities ..........         239          332
                                                                           -------        -----  
                   Total adjustments .................................         463          564
                                                                           -------        -----  
                 Net cash provided by operating activities ...........       1,030        1,057
                                                                           -------        -----  
Cash flows from investing activities:
    Proceeds from maturity/paydown of investment securities ..........       8,885        2,009
    Purchase of securities available for sale ........................      (4,000)      (4,050)
    Purchase of Federal Home Loan Bank Stock .........................        --           (123)
    Principal repayments on mortgage-backed securities ...............       3,258        1,629
    Net increase in loans receivable .................................      (6,059)      (3,932)
    Purchase of loans receivable .....................................      (1,504)      (1,852)
    Capital expenditures, net of disposals ...........................         (29)        (440)
    Proceeds from the sale of real estate owned ......................          27          100
                                                                           -------        ----- 
         Net cash provided (used) by investing activities ............         578       (6,659)
                                                                          -------        -----  
Cash flows from financing activities:
    Net increase in deposits .........................................       2,410        7,385  
    Net increase in advance payments by borrowers for
         property taxes and insurance ................................         580          367
    Proceeds upon exercise of common stock options .............             94
    Dividends paid ...................................................        (194)        (163)
    Purchase of Treasury stock .......................................        --           (704)
                                                                           -------        ----- 
    Net cash provided by financing activities ........................       2,796        6,979
                                                                                           -------        ----- 
         Net increase in cash and cash equivalents ...................       4,404        1,377
    Cash and cash equivalents at beginning of period .................       2,176        2,896
                                                                           -------        -----  
    Cash and cash equivalents at end of period .......................     $ 6,580        4,273
                                                                           =======        =====
</TABLE>

                                      G-56
<PAGE>
<TABLE>
<CAPTION>
                                SFS BANCORP, INC. AND SUBSIDIARY
                              CONSOLIDATED STATEMENTS OF CASH FLOWS
                                         (In Thousands)
                                           (continued)

                                                                             Six Months Ended
                                                                                  June 30,
                                                                           --------------------
                                                                            1998           1997
                                                                           -------        -----                        
<S>                                                                        <C>              <C>  
Supplemental  disclosures of cash flow information:
    Cash paid during the period for:
         Interest paid ...............................................     $ 3,475        3,188
                                                                           =======        =====  
         Taxes paid ..................................................     $   405          211
                                                                           =======        =====  
    Transfer of loans to other real estate owned .....................     $    67           11
                                                                           =======        =====  
    Net unrealized loss on securities available for sale, net of taxes     $    (4)          (3)
                                                                           =======        =====  
    Deferred tax  benefit  on unrealized gain/loss
         on securities available for sale ............................     $     2            2
                                                                           =======        =====  
    Deferred tax benefit related to vested RRP shares ................     $    46         --
                                                                           =======        =====


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

                                      G-57
<PAGE>
                        SFS BANCORP, INC. AND SUBSIDIARY
          NOTES TO UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS


NOTE 1.  Presentation of Financial Information

The accompanying  unaudited  consolidated interim financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-QSB and Rule 10-01 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements.  The accompanying unaudited consolidated interim financial
statements  should  be read  in  conjunction  with  the  consolidated  financial
statements  and the related  management's  discussion  and analysis of financial
condition  and  results of  operations  filed  with the 1997 Form  10-KSB of SFS
Bancorp,  Inc.  and  Subsidiary  (the  "Company").  Amounts  in  prior  periods'
unaudited  consolidated interim financial  statements are reclassified  whenever
necessary  to conform  to the  current  periods'  presentation.  The  results of
operations for the three and six months ended June 30, 1998, are not necessarily
indicative  of results that may be expected for the entire year ending  December
31, 1998.

The unaudited  consolidated interim financial statements include the accounts of
SFS Bancorp,  Inc.  (the  "Holding  Company")  and its wholly owned  subsidiary,
Schenectady Federal Savings Bank and subsidiary (the "Bank").


NOTE 2.  Earnings Per Share

The following is a  reconciliation  of the numerators and  denominators  for the
basic and diluted  earnings per share (EPS)  calculations  for the three and six
month periods ended June 30, 1998 and 1997.



<TABLE>
<CAPTION>
Three Months Ended June 30:
                                        (in thousands except share and per share information)

                                                               1998
                                              --------------------------------------
                                                             Weighted      Per Share
                                              Net Income   Average Shares    Amount
                                              ----------   --------------    ------
<S>                                            <C>           <C>           <C>     
Basic EPS ................................     $     298     1,092,222     $   0.27
                                                                           ========
Dilutive effect of potential common shares
   related to stock based compensation ...            --        55,590
                                               ---------               
Diluted EPS ..............................     $     298     1,147,812     $   0.26
                                               =========     =========     ========
</TABLE>

                                      G-58
<PAGE>
<TABLE>
<CAPTION>
                                                               1997
                                              --------------------------------------
                                                             Weighted      Per Share
                                              Net Income   Average Shares    Amount
                                              ----------   --------------    ------
<S>                                            <C>           <C>           <C>     
Basic EPS .................................     $     268     1,112,210    $   0.24
                                                                           ========
Dilutive effect of potential common shares
   related to stock based compensation ....            --        29,616
                                                ---------     ---------      
Diluted EPS ................................    $     268     1,141,826     $   0.23
                                                =========     =========     ========
<CAPTION>

Six Months Ended June 30:
                                        (in thousands except share and per share information)


                                                               1998
                                              --------------------------------------
                                                             Weighted      Per Share
                                              Net Income   Average Shares    Amount
                                              ----------   --------------    ------
<S>                                            <C>           <C>           <C>     
Basic EPS ................................     $     567     1,091,464     $   0.52
                                                                           ========
Dilutive effect of potential common shares
   related to stock based compensation ...          --          56,563
                                               ---------     ---------     
Diluted EPS ..............................     $     567     1,148,027     $   0.49
                                               =========     =========     ========
<CAPTION>
                                                               1997
                                              --------------------------------------
                                                             Weighted      Per Share
                                              Net Income   Average Shares    Amount
                                              ----------   --------------    ------
<S>                                            <C>           <C>           <C>     
Basic EPS                                       $    493     1,125,872      $   0.44
                                                                            ========
Dilutive effect of potential common shares
   related to stock based compensation               --         27,887
                                                ---------    ---------       
Diluted EPS                                     $    493     1,153,759      $   0.43
                                                ========    ==========      ========
</TABLE>

                                      G-59
<PAGE>
NOTE 3.  Comprehensive Income

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

NOTE 4.  Proposed Merger

On July 31, 1998, SFS Bancorp,  Inc. and Cohoes  Savings Bank (Cohoes),  Cohoes,
New York announced the execution of a definitive agreement pursuant to which the
Company will merge into a newly-formed holding company of Cohoes to be organized
in  connection  with  Cohoes'  conversion  from a mutual  to stock  institution.
Consummation of the merger is subject to the approval of the shareholders of the
Company,  the depositors of Cohoes, the conversion of Cohoes, and the receipt of
all required  regulatory  approvals.  The transaction is anticipated to close in
the fourth quarter of 1998.



<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
                                                                         ----
Summary...................................................
Selected Consolidated Financial and
   Other Data of Cohoes Savings Bank......................
Selected Consolidated Financial and
   Other Data of SFS Bancorp, Inc.........................
Selected Pro Forma Unaudited Consolidated
   Financial Data of the Holding Company..................
Risk Factors..............................................
Cohoes Bancorp, Inc.......................................
Cohoes Savings Bank.......................................
Use of Proceeds...........................................
Dividends.................................................
Market for Common Stock...................................
Regulatory Capital........................................
Capitalization............................................
Pro Forma Unaudited Financial Information.................
Pro Forma Data With Merger................................
Pro Forma Data Without Merger.............................
Comparison of Valuation and Pro Forma Information
   With No Foundation But With Merger.....................
Comparison of Valuation and Pro Forma Information
   With No Foundation and Without Merger..................
Management's Discussion and Analysis of Financial
   Condition and Results of Operations
   of Cohoes Savings Bank.................................
Business of the Holding Company...........................
Business of the Bank......................................
Management's Discussion and Analysis of Financial
   Condition and Results of Operations
   of SFS Bancorp, Inc....................................
Business of SFS Bancorp, Inc..............................
Regulation................................................
Taxation..................................................
Management of the Holding Company.........................
Management of the Bank....................................
The Conversion and the Merger.............................
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....................................
Glossary..................................................
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>


================================================================================





                           ___________________ Shares




                              COHOES BANCORP, INC.
               (Proposed Holding Company for Cohoes Savings Bank)




                                  COMMON STOCK




                                   ----------
                                   PROSPECTUS
                                   ----------





                            Keefe, Bruyette & Woods




                             _________________, 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
      2.2   Agreement and Plan of Merger
      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 Arthur Andersen 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
     24     Power of Attorney (set forth on signature page)
     27     Financial Data Schedule
     99.1   Appraisal*
     99.2   Draft of Cohoes Savings Bank Foundation Gift Instrument
     99.3   Marketing Materials
     99.4   Stock Order Form
     99.5   Consent of Joseph Giaquinto to be identified as a proposed director
     99.6   Form of SFS Bancorp, Inc. Proxy Card

* To be filed supplementally by amendment.

                                      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: September 14, 1998                           Date: September 14, 1998
      -------------------------------------              -----------------------


                                      II-6

<PAGE>

/s/ Arthur E. Bowen                 /s/ Walter H. Speidel
- -----------------------------       -----------------------------
Arthur E. Bowen, Director           Walter H. Speidel, Director

Date: September 14, 1998            Date: September 14, 1998
      -----------------------             -----------------------


/s/ Donald A. Wilson                /s/ Frederick G. Field, Jr.
- -----------------------------       -----------------------------
Donald A. Wilson, Director          Frederick G. Field, Jr., Director

Date: September 14, 1998            Date: September 14, 1998
      -----------------------             -----------------------


/s/ R. Douglas Paton                /s/ J. Timothy O'Hearn
- -----------------------------       -----------------------------
R. Douglas Paton, Director          J. Timothy O'Hearn, Director

Date: September 14, 1998            Date: September 14, 1998
      -----------------------             -----------------------


/s/ Chester C. DeLaMater            /s/ Peter G. Casabonne
- -----------------------------       -----------------------------
Chester C. DeLaMater, Director      Peter G. Casabonne, Director

Date: September 14, 1998            Date: September 14, 1998
      -----------------------             -----------------------


/s/ Michael L. Crotty               /s/ Richard A. Ahl
- -----------------------------       -----------------------------
Michael L. Crotty, Director         Richard Ahl, Chief Financial Officer
                                    (Principal Financial and Accounting Officer)

Date: September 14, 1998            Date: September 14, 1998
      -----------------------             -----------------------

                                      II-7



                    [Keefe Bruyette & Woods, Inc. Letterhead]

June 8, 1998


Mr. Harry Robinson
President and Chief Executive Officer
Cohoes Savings Bank
75 Remsen Street
Cohoes, NY 12047-2892

Dear Mr. Robinson:

This proposal is in connection with Cohoes Savings Bank's (the "Bank") intention
to  convert  from  a  mutual  to a  capital  stock  form  of  organization  (the
"Conversion"). In order to effect the Conversion, it is contemplated that all of
the Bank's common stock to be  outstanding  pursuant to the  Conversion  will be
issued to a holding  company (the  "Company") to be formed by the Bank, and that
the  Company  will offer and sell  shares of its common  stock first to eligible
persons  (pursuant  to the Bank's  Plan of  Conversion)  in a  Subscription  and
Community Offering.

Keefe, Bruyette and Woods, Inc. ("KBW") will act as the Bank's and the Company's
exclusive   financial  advisor  and  marketing  agent  in  connection  with  the
Conversion.  This  letter  sets  forth  selected  terms  and  conditions  of our
engagement.

1.  Advisory/Conversion  Services. As the Bank's and Company's financial advisor
and  marketing  agent,  KBW  will  provide  the  Bank  and  the  Company  with a
comprehensive  program of  conversion  services  designed to promote an orderly,
efficient,  cost-effective  and long-term stock  distribution.  KBW will provide
financial  and  logistical  advice to the Bank and the  Company  concerning  the
offering and related issues. KBW will assist in providing conversion enhancement
services  intended to maximize stock sales in the  Subscription  Offering and to
residents of the Bank's market area, if necessary, in the Community Offering.

KBW shall provide  financial  advisory services to the Bank which are typical in
connection with an equity offering and include,  but are not limited to, overall
financial  analysis  of the client  with a focus on  identifying  factors  which
impact  the   valuation  of  the  common  stock  and  provide  the   appropriate
recommendations for the betterment of the equity valuation.


<PAGE>

Additionally, post conversion financial advisory services will include advice on
shareholder  relations,  NASDAQ  listing,  dividend policy (for both regular and
special  dividends),  stock repurchase  strategy and  communication  with market
makers.  Prior to the  closing of the  offering,  KBW shall  furnish to client a
Post-Conversion  reference manual which will include specifics relative to these
items.  (The nature of the  services to be provided by KBW as the Bank's and the
Company's financial advisor and marketing agent are further described in Exhibit
A attached hereto.)

2.  Preparation of Offering  Documents.  The Bank, the Company and their counsel
will draft the Registration  Statement,  Application for Conversion,  Prospectus
and other  documents  to be used in  connection  with the  Conversion.  KBW will
attend  meetings  to review  these  documents  and  advise you on their form and
content. KBW and its counsel will draft appropriate agency agreement and related
documents as well as marketing materials other than the Prospectus.

3. Due Diligence Review. Prior to filing the Registration Statement, Application
for Conversion or any offering or other  documents  naming KBW as the Bank's and
the   Company's   financial   advisor  and  marketing   agent,   KBW  and  their
representatives  will undertake  substantial  investigations  to learn about the
Bank's  business and  operations  ("due  diligence  review") in order to confirm
information  provided to us and to evaluate  information  to be contained in the
Bank's and/or the  Company's  offering  documents.  The Bank agrees that it will
make  available  to KBW  all  relevant  information,  whether  or  not  publicly
available,  which KBW reasonably  requests,  and will permit KBW to discuss with
management the operations and prospects of the Bank. KBW will treat all material
non-public information as confidential. The Bank acknowledges that KBW will rely
upon the accuracy and  completeness of all  information  received from the Bank,
its officers, directors, employees, agents and representatives,  accountants and
counsel including this letter to serve as the Bank's and the Company's financial
advisor and marketing agent.

4.  Regulatory  Filings.  The Bank  and/or the  Company  will cause  appropriate
offering  documents  to be filed with all  regulatory  agencies  including,  the
Securities  and  Exchange  Commission  ("SEC"),   the  National  Association  of
Securities Dealers ("NASD"), Office of Thrift Supervision ("OTS") and such state
securities commissioners as may be determined by the Bank.

5. Agency Agreement.  The specific terms of the conversion services,  conversion
offering  enhancement  and syndicated  offering  services  contemplated  in this
letter  shall be set forth in an Agency  Agreement  between KBW and the Bank and
the Company to be executed prior to commencement of the offering,  and dated the
date that the Company's Prospectus is declared effective and/or authorized to be
disseminated by the appropriate  regulatory agencies, the SEC, the NASD, the OTS
and such  state  securities  commissioners  and  other  regulatory  agencies  as
required by applicable law.

<PAGE>

6. Representations,  Warranties and Covenants. The Agency Agreement will provide
for customary representations, warranties and covenants by the Bank and KBW, and
for the  Company  to  indemnify  KBW and  their  controlling  persons  (and,  if
applicable, the members of the selling group and their controlling persons), and
for KBW to  indemnify  the Bank and the  Company  against  certain  liabilities,
including, without limitation, liabilities under the Securities Act of 1933.

7. Fees.  For the  services  hereunder,  the Bank and/or  Company  shall pay the
following fees to KBW at closing unless stated otherwise:

    (a) A  Management  Fee  of  $40,000  payable  in  four  consecutive  monthly
        installments of $10,000 commencing with the signing of this letter. Such
        fees shall be deemed to have been earned when due. Should the Conversion
        be terminated for any reason not  attributable to the action or inaction
        of KBW,  KBW shall have earned and be entitled to be paid fees  accruing
        through the stage at which point the termination occurred.

    (b) A Success Fee of 1.40% on the aggregate  Purchase  Price of Common Stock
        sold in the  Subscription  Offering  and  Community  Offering  Such  fee
        calculation  shall  exclude  shares  purchased  by the Bank's  officers,
        directors,  or employees (or members of their  immediate  families) plus
        any ESOP, tax-qualified or stock based compensation plans (except IRA's)
        or similar plan created by the Bank for some or all of its  directors or
        employees.  The Management Fee described in 7(a) will be applied against
        the Success Fee.

    (c) If  any  shares  of the  Company's  stock  remain  available  after  the
        Subscription Offering, at the request of the Bank, KBW will seek to form
        a syndicate of registered  broker-dealers  to assist in the sale of such
        common  stock  on a  best  efforts  basis,  subject  to  the  terms  and
        conditions  set  forth  in the  selected  dealers  agreement.  KBW  will
        endeavor to distribute the common stock among dealers in a fashion which
        best  meets  the  distribution  objectives  of the  Bank and the Plan of
        Conversion.  KBW will be paid a fee not to exceed 5.5% of the  aggregate
        Purchase Price of the shares of common stock sold by them. KBW will pass
        onto selected  broker-dealers,  who assist in the  syndicated  community
        offering,  an  amount  competitive  with  gross  underwriting  discounts
        charged  at  such  time  for  comparable  amounts  of  stock  sold  at a
        comparable  price per share in a similar market  environment.  Fees with
        respect to purchases  effected with the  assistance  of a  broker/dealer
        other than KBW shall be  transmitted by KBW to such  broker/dealer.  The
        decision  to utilize  selected  broker-dealers  will be made by the Bank
        upon  consultation  with KBW.  In the event,  with  respect to any stock
        purchases,  fees are paid pursuant to this subparagraph  7(c), such fees
        shall  be in lieu  of,  and not in  addition  to,  payment  pursuant  to
        subparagraph 7(a) and 7(b).

8.  Additional  Services.  KBW  further  agrees to  provide  financial  advisory
assistance  to the  Company  and the  Bank for a  period  of one year  following
completion of the Conversion, including formation of a dividend policy and share
repurchase  program,  assistance  with  shareholder  reporting  and  shareholder
relations matters,  general advice on mergers and acquisitions and other related
financial  matters,  without the payment by the Company and the Bank of any fees
in  addition to those set forth in Section 7 hereof.  Nothing in this  Agreement
shall  require  the  Company  and the Bank to  obtain  such  services  from KBW.
Following  this  initial one year term,  if both  parties  wish to continue  the
relationship,  a fee will be  negotiated  and an agreement  entered into at that
time.



<PAGE>

9.  Expenses.  The Bank  will  bear  those  expenses  of the  proposed  offering
customarily borne by issuers, including,  without limitation,  regulatory filing
fees,  SEC, "Blue Sky," and NASD filing and  registration  fees; the fees of the
Bank's  accountants,   attorneys,   appraiser,  transfer  agent  and  registrar,
printing,  mailing and marketing  expenses  associated with the Conversion;  the
fees set forth in Section 7; and fees for "Blue Sky" legal  work.  If KBW incurs
expenses on behalf of Client, Client will reimburse KBW for such expenses.

KBW will receive reimbursement for reasonable  out-of-pocket expenses related to
travel,  meals lodging,  photocopying,  etc. KBW will request  reimbursement for
reasonable  fees and expenses of their counsel (such fees of counsel will not be
incurred without the prior approval of Client). Such reimbursement of legal fees
will be subject to a cap to be agreed upon with Client.

10.  Conditions.  KBW's willingness and obligation to proceed hereunder shall be
subject to, among other  things,  satisfaction  of the  following  conditions in
KBW's  opinion,  which opinion shall have been formed in good faith by KBW after
reasonable determination and consideration of all relevant factors: (a) full and
satisfactory   disclosure  of  all  relevant   material,   financial  and  other
information in the disclosure  documents and a determination by KBW, in its sole
discretion,  that the sale of stock on the terms  proposed is  reasonable  given
such disclosures;  (b) no material adverse change in the condition or operations
of the Bank  subsequent  to the execution of the  agreement;  and (c) no adverse
market  conditions at the time of offering  which in KBW's opinion make the sale
of the shares by the Company inadvisable.

12. Benefit. This Agreement shall inure to the benefit of the parties hereto and
their respective successors and to the parties indemnified pursuant to the terms
and conditions of the Agency Agreement and their successors, and the obligations
and  liabilities  assumed  hereunder by the parties hereto shall be binding upon
their respective successors provided,  however, that this Agreement shall not be
assignable by KBW.

13.  Definitive  Agreement.  This letter  reflects  KBW's  present  intention of
proceeding to work with the Bank on its proposed conversion.  It does not create
a binding  obligation  on the part of the Bank,  the Company or KBW except as to
the  agreement to maintain the  confidentiality  of non-public  information  set
forth in Section 3, the payment of certain fees as set forth in Section 7(a) and
7(b) and the  assumption  of  expenses  as set forth in  Section 9, all of which
shall  constitute the binding  obligations of the parties hereto and which shall
survive the  termination  of this  Agreement or the  completion  of the services
furnished hereunder and shall remain operative and in full force and effect. You
further acknowledge that any report or analysis rendered by KBW pursuant to this
engagement  is  rendered  for use solely by the  management  of the Bank and its
agents in connection with the Conversion.  Accordingly,  you agree that you will
not provide any such  information  to any other person without our prior written
consent.


<PAGE>

KBW  acknowledges  that in  offering  the  Company's  stock  no  person  will be
authorized to give any information or to make any  representation  not contained
in the offering  prospectus and related  offering  materials  filed as part of a
registration statement to be declared effective in connection with the offering.
Accordingly,  KBW agrees that in  connection  with the offering it will not give
any unauthorized information or make any unauthorized representation. We will be
pleased to  elaborate  on any of the  matters  discussed  in this letter at your
convenience.

If the  foregoing  correctly  sets  forth our  mutual  understanding,  please so
indicate  by signing  and  returning  the  original  copy of this  letter to the
undersigned.

Very truly yours,

KEEFE, BRUYETTE & WOODS, INC.

By: /s/Patricia A. McJoynt
   -------------------------------
       Patricia A. McJoynt
       Senior Vice President

COHOES SAVINGS BANK

By: /s/Harry Robinson                     Date: 6/10/98
   -------------------------------             ------------------
       Harry Robinson
       President and Chief Executive Officer


<PAGE>



                                    EXHIBIT A

                          CONVERSION SERVICES PROPOSAL
                             TO COHOES SAVINGS BANK




KBW  provides  thrift  institutions  converting  from  mutual  to stock  form of
ownership  with a  comprehensive  program of  conversion  services  designed  to
promote an orderly, efficient,  cost-effective and long-term stock distribution.
The following list is representative of the conversion services, if appropriate,
we propose to perform on behalf of the Bank.

General Services

Assist  management  and  legal  counsel  with  the  design  of  the  transaction
structure.

Analyze and make  recommendations  on bids from printing,  transfer  agent,  and
appraisal firms.

Assist  officers and  directors in obtaining  bank loans to purchase  stock,  if
requested.

Assist  in  drafting  and   distribution   of  press  releases  as  required  or
appropriate.

Conversion Offering Enhancement Services

Establish and manage Stock  Information  Center at the Bank.  Stock  Information
Center personnel will track  prospective  investors;  record stock orders;  mail
order  confirmations;  provide the Bank's senior  management with daily reports;
answer customer inquiries; and handle special situations as they arise.

Assign KBW's personnel to be at the Bank through  completion of the Subscription
and  Community  Offerings  to manage  the Stock  Information  Center,  meet with
prospective  shareholders  at  individual  and community  information  meetings,
solicit  local  investor  interest  through a  tele-marketing  campaign,  answer
inquiries,  and otherwise  assist in the sale of stock in the  Subscription  and
Community Offerings. This effort will be lead by a Principal of KBW.

Create target investor list based upon review of the Bank's depositor base.

Provide intensive financial and marketing input for drafting of the prospectus.



<PAGE>


Conversion Offering Enhancement Services- Continued


Prepare other marketing materials,  including prospecting letters and brochures,
and media advertisements.

Arrange logistics of community information meeting(s) as required.

Prepare audio-visual presentation by senior management for community information
meeting(s).

Prepare  management  for  question-and-answer  period at  community  information
meeting(s).

Attend and address community  information  meeting(s) and be available to answer
questions.

Broker-Assisted Sales Services.

Arrange for broker information meeting(s) as required.

Prepare audio-visual presentation for broker information meeting(s).

Prepare  script for  presentation  by senior  management  at broker  information
meeting(s).

Prepare  management  for   question-and-answer   period  at  broker  information
meeting(s).

Attend and address  broker  information  meeting(s)  and be  available to answer
questions.

Produce  confidential  broker  memorandum  to assist  participating  brokers  in
selling the Bank's common stock.

Aftermarket Support Services.

KBW will use their best efforts to secure  market  making and on-going  research
commitment from at least three NASD firms, one of which will be Keefe,  Bruyette
& Woods, Inc.














                                   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 March 31,
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 3.1

              Certificate of Incorporation of the Holding Company



<PAGE>




                          CERTIFICATE OF INCORPORATION

                                       OF

                              COHOES BANCORP, INC.


         FIRST: The name of the Corporation is Cohoes Bancorp, Inc. (hereinafter
sometimes referred to as the "Corporation").

         SECOND:  The address of the registered office of the Corporation in the
State of Delaware is Corporation  Trust Center,  1209 Orange Street, in the City
of Wilmington,  County of New Castle.  The name of the registered  agent at that
address is The Corporation Trust Company.

         THIRD: The purpose of the Corporation is to engage in any lawful act or
activity for which a corporation may be organized under the General  Corporation
Law of Delaware.

         FOURTH:

                  A. The total  number of shares of all  classes of stock  which
the Corporation shall have the authority to issue is thirty million (30,000,000)
consisting of:

                           1.  five  million  (5,000,000)  shares  of  preferred
                  stock,  par value one cent  ($.01) per share  (the  "Preferred
                  Stock"); and

                           2. twenty-five million (25\,000,000) shares of common
                  stock,  par  value one cent  ($.01)  per  share  (the  "Common
                  Stock").

                  B. The  Board of  Directors  is hereby  expressly  authorized,
subject to any limitations prescribed by law, to provide for the issuance of the
shares of Preferred Stock in series, and by filing a certificate pursuant to the
applicable  law of the State of Delaware  (such  certificate  being  hereinafter
referred to as a "Preferred Stock Designation"),  to establish from time to time
the  number  of  shares  to be  included  in each  such  series,  and to fix the
designation,  powers,  preferences  and rights of the shares of each such series
and any  qualifications,  limitations  or  restrictions  thereof.  The number of
authorized  shares of the Preferred Stock may be increased or decreased (but not
below the number of shares thereof then  outstanding) by the affirmative vote of
the holders of a majority of the Common Stock,  without a vote of the holders of
the Preferred Stock, or of any series thereof, unless a vote of any such holders
is required pursuant to the terms of any Preferred Stock Designation.

                  C. 1.  Notwithstanding any other provision of this Certificate
of Incorporation,  in no event shall any record owner of any outstanding  Common
Stock which is beneficially owned,  directly or indirectly,  by a person who, as
of any record date for the determination of stockholders entitled to vote on any
matter,  beneficially  owns in excess of 10% of the  then-outstanding  shares of
Common Stock (the "Limit"),  be entitled, or permitted to any vote in respect of
the shares held in excess of the Limit. The number of votes which may be cast by
any

                                        1

<PAGE>



record  owner by virtue of the  provisions  hereof in  respect  of Common  Stock
beneficially  owned by such person owning shares in excess of the Limit shall be
a number equal to the total  number of votes which a single  record owner of all
Common  Stock owned by such person  would be entitled to cast,  multiplied  by a
fraction, the numerator of which is the number of shares of such class or series
beneficially  owned by such person and owned of record by such record  owner and
the  denominator  of which  is the  total  number  of  shares  of  Common  Stock
beneficially owned by such person owning shares in excess of the Limit.

                           2.  The  following  definitions  shall  apply to this
Section C of this Article FOURTH:

                           (a) An "affiliate" of a specified person shall mean 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.

                           (b)  "Beneficial   ownership"   shall  be  determined
                  pursuant  to Rule 13d-3 of the General  Rules and  Regulations
                  under the  Securities  Exchange Act of 1934 (or any  successor
                  rule or statutory provision),  or, if said Rule 13d-3 shall be
                  rescinded  and there shall be no  successor  rule or statutory
                  provision thereto, pursuant to said Rule 13d-3 as in effect on
                  June 30, 1998; provided,  however, that a person shall, in any
                  event,  also be deemed  the  "beneficial  owner" of any Common
                  Stock:

                                    (1)  which   such   person  or  any  of  its
                           affiliates beneficially owns, directly or indirectly;
                           or

                                    (2)  which   such   person  or  any  of  its
                           affiliates has (i) the right to acquire (whether such
                           right is  exercisable  immediately  or only after the
                           passage  of  time),   pursuant   to  any   agreement,
                           arrangement or understanding (but shall not be deemed
                           to be  the  beneficial  owner  of any  voting  shares
                           solely by reason of an agreement,  contract, or other
                           arrangement  with  this  Corporation  to  effect  any
                           transaction  which is described in any one or more of
                           the  clauses of Section A of Article  EIGHTH) or upon
                           the exercise of conversion  rights,  exchange rights,
                           warrants,  or options or  otherwise,  or (ii) sole or
                           shared  voting  or  investment   power  with  respect
                           thereto  pursuant  to  any  agreement,   arrangement,
                           understanding,  relationship  or otherwise (but shall
                           not be  deemed  to be  the  beneficial  owner  of any
                           voting shares  solely by reason of a revocable  proxy
                           granted  for a  particular  meeting of  stockholders,
                           pursuant to a public solicitation of proxies for such
                           meeting, with respect to shares of which neither such
                           person nor any such affiliate is otherwise deemed the
                           beneficial owner); or

                                    (3) which are beneficially  owned,  directly
                           or  indirectly,  by any other  person with which such
                           first mentioned  person or any of its affiliates acts
                           as a partnership,  limited partnership,  syndicate or
                           other group pursuant to any agreement, arrangement or
                           understanding for the purpose of acquiring,  holding,
                           voting or disposing of any shares of capital stock of
                           this Corporation;

                                        2

<PAGE>



                           and provided further,  however,  that (1) no director
                           or officer of this  Corporation  (or any affiliate of
                           any such director or officer) shall, solely by reason
                           of any or all of such directors or officers acting in
                           their capacities as such, be deemed, for any purposes
                           hereof,   to   beneficially   own  any  Common  Stock
                           beneficially  owned by any  other  such  director  or
                           officer (or any affiliate  thereof),  and (2) neither
                           any employee stock  ownership or similar plan of this
                           Corporation or any subsidiary of this Corporation nor
                           any trustee with respect thereto (or any affiliate of
                           such  trustee)  shall,   solely  by  reason  of  such
                           capacity of such trustee, be deemed, for any purposes
                           hereof,  to  beneficially  own any Common  Stock held
                           under any such plan.  For purposes of  computing  the
                           percentage  beneficial ownership of Common Stock of a
                           person,  the  outstanding  Common Stock shall include
                           shares   deemed   owned   by  such   person   through
                           application of this  subsection but shall not include
                           any other  Common Stock which may be issuable by this
                           Corporation  pursuant  to  any  agreement,   or  upon
                           exercise of conversion  rights,  warrants or options,
                           or otherwise. For all other purposes, the outstanding
                           Common  Stock shall  include  only Common  Stock then
                           outstanding  and shall not include  any Common  Stock
                           which may be issuable by this Corporation pursuant to
                           any  agreement,  or upon the  exercise of  conversion
                           rights, warrants or options, or otherwise.

                           (c)  A  "person"  shall  mean  any  individual, firm,
                  corporation, or other entity.

                           (d) The Board of  Directors  shall  have the power to
                  construe and apply the  provisions of this section and to make
                  all  determinations  necessary or desirable to implement  such
                  provisions,  including but not limited to matters with respect
                  to (1) the number of shares of Common Stock beneficially owned
                  by any  person,  (2)  whether  a  person  is an  affiliate  of
                  another,  (3) whether a person has an agreement,  arrangement,
                  or understanding with another as to the matters referred to in
                  the definition of beneficial ownership, (4) the application of
                  any other definition or operative provision of this Section to
                  the given  facts,  or (5) any  other  matter  relating  to the
                  applicability or effect of this Section.

                           3. The  Board of  Directors  shall  have the right to
demand that any person who is  reasonably  believed to  beneficially  own Common
Stock in excess of the Limit (or holds of record Common Stock beneficially owned
by any  person  in excess  of the  Limit) (a  "Holder  in  Excess")  supply  the
Corporation  with  complete  information  as to (a) the record  owner(s)  of all
shares  beneficially  owned by such Holder in Excess,  and (b) any other factual
matter relating to the applicability or effect of this section as may reasonably
be requested of such Holder in Excess. The Board of Directors shall further have
the right to receive  from any Holder in Excess  reimbursement  for all expenses
incurred  by the  Board in  connection  with its  investigation  of any  matters
relating  to the  applicability  or effect  of this  section  on such  Holder in
Excess, to the extent such  investigation is deemed  appropriate by the Board of
Directors as a result of the Holder in Excess refusing to supply the Corporation
with the information described in the previous sentence.

                           4. Except  as  otherwise provided by law or expressly
provided in this Section C, the presence,  in person or by proxy, of the holders
of record of shares of capital  stock of the  Corporation  entitling the holders
thereof to cast one-third of the votes (after giving effect, if required, to the
provisions  of this  Section)  entitled  to be cast by the  holders of shares of
capital stock of the Corporation  entitled to vote shall  constitute a quorum at
all meetings of the  stockholders,  and every  reference in this  Certificate of
Incorporation to a majority or other proportion of capital stock (or the holders
thereof) for purposes of determining  any quorum  requirement or any requirement
for

                                        3

<PAGE>



stockholder  consent or  approval  shall be deemed to refer to such  majority or
other  proportion of the votes (or the holders thereof) then entitled to be cast
in respect of such capital stock.

                           5. Any constructions, applications, or determinations
made by the Board of  Directors,  pursuant to this  Section in good faith and on
the basis of such  information and assistance as was then  reasonably  available
for such purpose,  shall be conclusive and binding upon the  Corporation and its
stockholders.

                           6. In the event any provision (or portion thereof) of
this Section C shall be found to be invalid, prohibited or unenforceable for any
reason,  the remaining  provisions  (or portions  thereof) of this Section shall
remain in full force and  effect,  and shall be  construed  as if such  invalid,
prohibited or  unenforceable  provision had been stricken  herefrom or otherwise
rendered  inapplicable,  it  being  the  intent  of  this  Corporation  and  its
stockholders  that each such  remaining  provision (or portion  thereof) of this
Section C  remain,  to the  fullest  extent  permitted  by law,  applicable  and
enforceable as to all stockholders,  including  stockholders owning an amount of
stock over the Limit, notwithstanding any such finding.

         FIFTH: The following  provisions are inserted for the management of the
business  and the  conduct of the  affairs of the  Corporation,  and for further
definition,  limitation and regulation of the powers of the  Corporation  and of
its directors and stockholders:

                  A.  The  business  and  affairs  of the  Corporation  shall be
managed by or under the direction of the Board of Directors.  In addition to the
powers  and  authority  expressly  conferred  upon  them by  Statute  or by this
Certificate of Incorporation  or the By-laws of the  Corporation,  the directors
are hereby empowered to exercise all such powers and do all such acts and things
as may be exercised or done by the Corporation.

                  B. The  directors  of the  Corporation  need not be elected by
written ballot unless the By-laws so provide.

                  C.  Subject to the rights of holders of any class or series of
Preferred   Stock,  any  action  required  or  permitted  to  be  taken  by  the
stockholders  of the  Corporation  must be effected  at a duly called  annual or
special  meeting of  stockholders  of the Corporation and may not be effected by
any consent in writing by such stockholders.

                  D.  Subject to the rights of holders of any class or series of
Preferred  Stock,  special  meetings of  stockholders  of the Corporation may be
called  only by the Board of  Directors  pursuant to a  resolution  adopted by a
majority of the total number of directors  which the  Corporation  would have if
there were no vacancies on the Board of Directors (the "Whole Board").

                  E. Stockholders shall not be permitted to cumulate their votes
for the election of directors.

                                        4

<PAGE>



         SIXTH:
                  A. The  number of  directors  shall be fixed from time to time
exclusively  by the Board of  Directors  pursuant to a  resolution  adopted by a
majority of the Whole Board. The directors,  other than those who may be elected
by the holders of any class or series of Preferred Stock,  shall be divided into
three classes, as nearly equal in number as reasonably  possible,  with the term
of office of the first  class to expire at the  conclusion  of the first  annual
meeting of stockholders, the term of office of the second class to expire at the
conclusion of the annual  meeting of  stockholders  one year  thereafter and the
term of office of the third  class to  expire at the  conclusion  of the  annual
meeting of stockholders two years thereafter,  with each director to hold office
until his or her successor  shall have been duly elected and qualified.  At each
annual  meeting  of  stockholders  following  such  initial  classification  and
election,  directors elected to succeed those directors whose terms expire shall
be elected for a term of office to expire at the third succeeding annual meeting
of stockholders  after their  election,  with each director to hold office until
his or her successor shall have been duly elected and qualified.

                  B.  Subject  to the  rights of the  holders  of any  series of
Preferred Stock then outstanding, newly created directorships resulting from any
increase in the authorized  number of directors or any vacancies in the Board of
Directors  resulting  from  death,  resignation,  retirement,  disqualification,
removal from office or other cause may be filled only by a majority  vote of the
directors  then in office,  though less than a quorum,  and  directors so chosen
shall hold office for a term expiring at the annual meeting of  stockholders  at
which the term of office of the class to which they have been  elected  expires,
and until such director's  successor shall have been duly elected and qualified.
No decrease in the number of directors constituting the Board of Directors shall
shorten the term of any incumbent director.

                  C. Advance notice of stockholder  nominations for the election
of directors and of business to be brought by stockholders before any meeting of
the stockholders of the Corporation shall be given in the manner provided in the
By-laws of the Corporation.

                  D.  Subject  to the  rights of the  holders  of any  series of
Preferred  Stock  then  outstanding,  any  directors,  or the  entire  Board  of
Directors,  may be removed from office at any time,  but only for cause and only
by the  affirmative  vote of the holders of at least 80% of the voting  power of
all of the then-outstanding  shares of capital stock of the Corporation entitled
to vote  generally  in the  election of directors  (after  giving  effect to the
provisions  of Article  FOURTH of this  Certificate  of  Incorporation),  voting
together as a single class.

         SEVENTH:  The Board of Directors is expressly empowered to adopt, amend
or repeal the By-laws of the Corporation.  Any adoption,  amendment or repeal of
the  By-laws of the  Corporation  by the Board of  Directors  shall  require the
approval  of a majority of the Whole  Board.  The  stockholders  shall also have
power to adopt,  amend or repeal the By-laws of the Corporation.  In addition to
any vote of the  holders  of any class or  series  of stock of this  Corporation
required by law or by this Certificate of Incorporation, the affirmative vote of
the holders of at least 80% of the voting  power of all of the  then-outstanding
shares of the capital stock of the Corporation entitled to vote generally in the
election of directors (after giving effect to the provisions of Article FOURTH

                                        5

<PAGE>



hereof), voting together as a single class, shall be required to adopt, amend or
repeal any provisions of the By-laws of the Corporation.

         EIGHTH:
                  A. In addition to any affirmative vote required by law or this
Certificate of Incorporation, and except as otherwise expressly provided in this
Section:

                           1. any merger or  consolidation of the Corporation or
         any  Subsidiary  (as  hereinafter  defined)  with  (a)  any  Interested
         Stockholder  (as  hereinafter  defined)  or (b) any  other  corporation
         (whether or not itself an  Interested  Stockholder)  which is, or after
         such merger or  consolidation  would be, an Affiliate  (as  hereinafter
         defined) of an Interested Stockholder; or

                           2.  any  sale,  lease,  exchange,  mortgage,  pledge,
         transfer  or other  disposition  (in one  transaction  or a  series  of
         transactions) to or with any Interested  Stockholder,  or any Affiliate
         of any Interested Stockholder,  of any assets of the Corporation or any
         Subsidiary having an aggregate Fair Market Value (as hereafter defined)
         equaling  or  exceeding  25% or  more  of the  combined  assets  of the
         Corporation and its Subsidiaries; or

                           3. the issuance or transfer by the Corporation or any
         Subsidiary  (in one  transaction  or a series of  transactions)  of any
         securities  of the  Corporation  or any  Subsidiary  to any  Interested
         Stockholder or any Affiliate of any Interested  Stockholder in exchange
         for cash,  securities  or other  property  (or a  combination  thereof)
         having an aggregate  Fair Market Value equaling or exceeding 25% of the
         combined assets of the Corporation and its Subsidiaries except pursuant
         to an  employee  benefit  plan  of the  Corporation  or any  Subsidiary
         thereof; or

                           4.  the  adoption  of any  plan or  proposal  for the
         liquidation or dissolution of the Corporation  proposed by or on behalf
         of any  Interested  Stockholder  or  any  Affiliate  of any  Interested
         Stockholder; or

                           5. any reclassification of securities  (including any
         reverse stock split), or  recapitalization  of the Corporation,  or any
         merger or consolidation of the Corporation with any of its Subsidiaries
         or any  other  transaction  (whether  or not with or into or  otherwise
         involving an Interested  Stockholder) which has the effect, directly or
         indirectly,  of increasing the  proportionate  share of the outstanding
         shares  of  any  class  of  equity  or  convertible  securities  of the
         Corporation or any Subsidiary  which is directly or indirectly owned by
         any   Interested   Stockholder  or  any  Affiliate  of  any  Interested
         Stockholder (a "Disproportionate Transaction"); provided, however, that
         no such transaction shall be deemed a  Disproportionate  Transaction if
         the  increase  in  the   proportionate   ownership  of  the  Interested


                                       6


<PAGE>



         Stockholder or Affiliate as a result of such  transaction is no greater
         than the increase experienced by the other stockholders generally;

shall require the affirmative  vote of the holders of at least 80% of the voting
power of the  then-outstanding  shares of stock of the  Corporation  entitled to
vote in the election of directors  (the "Voting  Stock"),  voting  together as a
single class. Such affirmative vote shall be required  notwithstanding  the fact
that no vote may be required,  or that a lesser percentage may be specified,  by
law or by any other  provisions  of this  Certificate  of  Incorporation  or any
Preferred  Stock  Designation or in any agreement  with any national  securities
exchange or quotation system or otherwise.

         The term  "Business  Combination"  as used in this Article EIGHTH shall
mean any  transaction  which is referred to in any one or more of  paragraphs  1
through 5 of Section A of this Article EIGHTH.

                  B. The  provisions  of Section A of this Article  EIGHTH shall
not be  applicable to any  particular  Business  Combination,  and such Business
Combination  shall  require  only the  affirmative  vote of the  majority of the
outstanding  shares  of  capital  stock  entitled  to vote,  or such  vote as is
required by law or by this Certificate of Incorporation,  if, in the case of any
Business Combination that does not involve any cash or other consideration being
received by the  stockholders  of the  Corporation  solely in their  capacity as
stockholders  of the  Corporation,  the  condition  specified  in the  following
paragraph 1 is met or, in the case of any other Business Combination, either the
condition  specified  in the  following  paragraph  1 or  all of the  conditions
specified in either of the following paragraphs 1 and 2 are met:

                           1. The Business  Combination shall have been approved
         by a majority of the Disinterested Directors (as hereinafter defined).

                           2. All of the  following  conditions  shall have been
         met:

                                    (a) The aggregate amount of the cash and the
                  Fair Market  Value as of the date of the  consummation  of the
                  Business  Combination of  consideration  other than cash to be
                  received  per share by the  holders  of  Common  Stock in such
                  Business  Combination shall at least be equal to the higher of
                  the following:

                                    (1) (if  applicable)  the  Highest Per Share
                           Price, including any brokerage commissions,  transfer
                           taxes  and  soliciting  dealers'  fees,  paid  by the
                           Interested  Stockholder  or any of its Affiliates for
                           any shares of Common Stock  acquired by it (i) within
                           the two-year  period  immediately  prior to the first
                           public  announcement  of the proposal of the Business
                           Combination (the "Announcement Date"), or (ii) in the
                           transaction   in  which  it  became   an   Interested
                           Stockholder, whichever is higher.

                                    (2) the  Fair  Market  Value  per  share  of
                           Common Stock on the Announcement  Date or on the date
                           on  which  the  Interested   Stockholder   became  an
                           Interested  Stockholder (such latter date is referred
                           to in  this  Article  EIGHTH  as  the  "Determination
                           Date"), whichever is higher.

                                    (b) The aggregate amount of the cash and the
                  Fair Market  Value as of the date of the  consummation  of the
                  Business  Combination of  consideration  other than cash to be
                  received per share by holders of shares of any class of

                                        7

<PAGE>



                  outstanding  Voting  Stock other than Common Stock shall be at
                  least equal to the highest of the following (it being intended
                  that  the  requirements  of this  subparagraph  (b)  shall  be
                  required  to be met  with  respect  to  every  such  class  of
                  outstanding  Voting  Stock,  whether  or  not  the  Interested
                  Stockholder has previously acquired any shares of a particular
                  class of Voting Stock):

                                    (1) (if  applicable)  the  Highest Per Share
                           Price  (as   hereinafter   defined),   including  any
                           brokerage commissions,  transfer taxes and soliciting
                           dealers' fees, paid by the Interested Stockholder for
                           any shares of such class of Voting Stock  acquired by
                           it (i) within the two-year period  immediately  prior
                           to the Announcement  Date, or (ii) in the transaction
                           in  which  it  became  an   Interested   Stockholder,
                           whichever is higher;

                                    (2) (if applicable) the highest preferential
                           amount  per share to which the  holders  of shares of
                           such class of Voting  Stock are entitled in the event
                           of  any   voluntary   or   involuntary   liquidation,
                           dissolution or winding up of the Corporation; and

                                    (3) the Fair Market  Value per share of such
                           class of Voting Stock on the Announcement  Date or on
                           the Determination Date, whichever is higher.

                                    (c)  The  consideration  to be  received  by
                  holders of a  particular  class of  outstanding  Voting  Stock
                  (including  Common Stock) shall be in cash or in the same form
                  as the Interested  Stockholder  has previously paid for shares
                  of such class of Voting Stock.  If the Interested  Stockholder
                  has paid for shares of any class of Voting  Stock with varying
                  forms  of  consideration,  the  form  of  consideration  to be
                  received  per share by  holders  of  shares  of such  class of
                  Voting  Stock shall be either cash or the form used to acquire
                  the  largest  number of shares of such  class of Voting  Stock
                  previously acquired by the Interested  Stockholder.  The price
                  determined  in  accordance  with  Section B.2 of this  Article
                  EIGHTH shall be subject to appropriate adjustment in the event
                  of any stock dividend,  stock split,  combination of shares or
                  similar event.

                                    (d) After such  Interested  Stockholder  has
                  become an Interested Stockholder and prior to the consummation
                  of such  Business  Combination;  (i) except as  approved  by a
                  majority of the Disinterested Directors, there shall have been
                  no failure to declare and pay at the regular date therefor any
                  full quarterly  dividends  (whether or not  cumulative) on any
                  outstanding  stock having  preference over the Common Stock as
                  to dividends or liquidation; (ii) there shall have been (X) no
                  reduction in the annual rate of  dividends  paid on the Common
                  Stock (except as necessary to reflect any  subdivision  of the
                  Common  Stock),  except  as  approved  by a  majority  of  the
                  Disinterested  Directors,  and (Y) an  increase in such annual
                  rate of dividends as necessary to reflect any reclassification
                  (including   any  reverse  stock   split),   recapitalization,
                  reorganization or any similar transaction which has the effect
                  of reducing the number of outstanding  shares of Common Stock,
                  unless the failure

                                        8

<PAGE>



                  to so  increase  such annual rate is approved by a majority of
                  the Disinterested Directors; and (iii) neither such Interested
                  Stockholder  nor any of its  Affiliates  shall have become the
                  beneficial  owner of any  additional  shares of  Voting  Stock
                  except  as  part  of the  transaction  which  results  in such
                  Interested Stockholder becoming an Interested Stockholder.

                                    (e) After such  Interested  Stockholder  has
                  become an Interested Stockholder,  such Interested Stockholder
                  shall not have  received the benefit,  directly or  indirectly
                  (except  proportionately  as a  stockholder),  of  any  loans,
                  advances, guarantees, pledges or other financial assistance or
                  any tax  credits  or  other  tax  advantages  provided  by the
                  Corporation,  whether in anticipation of or in connection with
                  such Business Combination or otherwise.

                                    (f)  A  proxy   or   information   statement
                  describing  the proposed  Business  Combination  and complying
                  with the  requirements of the Securities  Exchange Act of 1934
                  and the rules and  regulations  thereunder  (or any subsequent
                  provisions  replacing such Act, rules or regulations) shall be
                  mailed to  stockholders  of the  Corporation  at least 30 days
                  prior  to  the  consummation  of  such  Business   Combination
                  (whether  or  not  such  proxy  or  information  statement  is
                  required  to be  mailed  pursuant  to such  Act or  subsequent
                  provisions).

                  C. For the purposes of this Article EIGHTH:

                           1. A "Person"  shall include an  individual,  a group
         acting in concert,  a corporation,  a partnership,  an  association,  a
         joint   venture,   a  pool,  a  joint  stock  company,   a  trust,   an
         unincorporated  organization  or similar  company,  a syndicate  or any
         other group formed for the purpose of  acquiring,  holding or disposing
         of securities.

                           2.  "Interested  Stockholder"  shall  mean any Person
         (other  than the  Corporation  or any  holding  company  or  Subsidiary
         thereof) who or which:

                           (a) is the beneficial owner,  directly or indirectly,
                  of more than 10% of the voting power of the outstanding Voting
                  Stock; or

                           (b) is an  Affiliate  of the  Corporation  and at any
                  time within the two-year period  immediately prior to the date
                  in question was the beneficial owner,  directly or indirectly,
                  of 10% or more of the  voting  power  of the  then-outstanding
                  Voting Stock; or


                                        9

<PAGE>



                           (c) is an assignee of or has  otherwise  succeeded to
                  any shares of Voting  Stock  which were at any time within the
                  two-year  period  immediately  prior to the  date in  question
                  beneficially  owned  by any  Interested  Stockholder,  if such
                  assignment or succession  shall have occurred in the course of
                  a transaction or series of transactions not involving a public
                  offering within the meaning of the Securities Act of 1933.

                           3. A Person  shall  be a  "beneficial  owner"  of any
         Voting Stock:

                           (a) which  such  Person or any of its  Affiliates  or
                  Associates  (as  hereinafter   defined)   beneficially   owns,
                  directly or indirectly  within the meaning of Rule 13d-3 under
                  the Securities  Exchange Act of 1934, as in effect on June 30,
                  1998; or

                           (b) which  such  Person or any of its  Affiliates  or
                  Associates has (i) the right to acquire (whether such right is
                  exercisable  immediately  or only after the  passage of time),
                  pursuant to any  agreement,  arrangement or  understanding  or
                  upon the  exercise  of  conversion  rights,  exchange  rights,
                  warrants or options,  or otherwise,  or (ii) the right to vote
                  pursuant to any agreement,  arrangement or understanding  (but
                  neither such Person nor any such Affiliate or Associate  shall
                  be deemed to be the  beneficial  owner of any shares of Voting
                  Stock  solely by reason of a  revocable  proxy  granted  for a
                  particular  meeting  of  stockholders,  pursuant  to a  public
                  solicitation of proxies for such meeting,  and with respect to
                  which  shares  neither  such Person nor any such  Affiliate or
                  Associate is otherwise deemed the beneficial owner); or

                           (c)  which  are  beneficially   owned,   directly  or
                  indirectly   within  the  meaning  of  Rule  13d-3  under  the
                  Securities  Exchange  Act of 1934,  as in  effect  on June 30,
                  1998, by any other Person with which such Person or any of its
                  Affiliates or Associates  has any  agreement,  arrangement  or
                  understanding for the purposes of acquiring,  holding,  voting
                  (other than solely by reason of a revocable proxy as described
                  in  Subparagraph  (b) of this  Paragraph 3) or in disposing of
                  any shares of Voting Stock;

         provided, however, that, in the case of any employee stock ownership or
         similar  plan of the  Corporation  or of any  Subsidiary  in which  the
         beneficiaries  thereof  possess  the right to vote any shares of Voting
         Stock  held by such plan,  no such plan nor any  trustee  with  respect
         thereto (nor any Affiliate of such  trustee),  solely by reason of such
         capacity of such trustee,  shall be deemed, for any purposes hereof, to
         beneficially own any shares of Voting Stock held under any such plan.

                           4. For the purpose of determining whether a Person is
         an  Interested  Stockholder  pursuant  to Section  C.2.,  the number of
         shares of Voting Stock deemed to be  outstanding  shall include  shares
         deemed  owned  through  application  of this Section C.3. but shall not
         include any other shares of Voting Stock which may be issuable pursuant
         to any  agreement,  arrangement or  understanding,  or upon exercise of
         conversion rights, warrants or options, or otherwise.

                                       10

<PAGE>



                           5.   "Affiliate"  and  "Associate"   shall  have  the
         respective meanings ascribed to such terms in Rule 12b-2 of the General
         Rules and Regulations under the Securities  Exchange Act of 1934, as in
         effect on June 30, 1998.

                           6.  "Subsidiary"  means  any  corporation  of which a
         majority  of any  class  of  equity  security  is  owned,  directly  or
         indirectly,  by  the  Corporation;  provided,  however,  that  for  the
         purposes of the definition of Interested  Stockholder set forth in this
         Section C.2.,  the term  "Subsidiary"  shall mean only a corporation of
         which a majority of each class of equity security is owned, directly or
         indirectly, by the Corporation.

                           7.  "Disinterested  Director" means any member of the
         Board of Directors who is unaffiliated with the Interested  Stockholder
         and was a member of the Board of  Directors  prior to the time that the
         Interested  Stockholder  became  an  Interested  Stockholder,  and  any
         director who is  thereafter  chosen to fill any vacancy on the Board of
         Directors or who is elected and who, in either event,  is  unaffiliated
         with the  Interested  Stockholder,  and in  connection  with his or her
         initial assumption of office is recommended for appointment or election
         by  a  majority  of  Disinterested  Directors  then  on  the  Board  of
         Directors.

                           8.  "Fair  Market  Value"  means:  (a) in the case of
         stock,  the highest  closing sales price of the stock during the 30-day
         period  immediately  preceding  the date in question of a share of such
         stock of the  National  Association  of  Securities  Dealers  Automated
         Quotations  ("NASDAQ")  System or any system  then in use,  or, if such
         stock is admitted to trading on a principal  United  States  securities
         exchange  registered  under the Securities  Exchange Act of 1934,  Fair
         Market Value shall be the highest sale price reported during the 30-day
         period  preceding the date in question,  or, if no such  quotations are
         available,  the Fair Market Value on the date in question of a share of
         such stock as  determined  by the Board of Directors in good faith,  in
         each case with  respect to any class of stock,  appropriately  adjusted
         for  any  dividend  or  distribution  in  shares  of such  stock  or in
         combination or  reclassification  of  outstanding  shares of such stock
         into a smaller  number of shares of such stock,  and (b) in the case of
         property  other  than  cash or  stock,  the Fair  Market  Value of such
         property  on the  date  in  question  as  determined  by the  Board  of
         Directors in good faith.

                           9.  Reference  to "Highest  Per Share Price" shall in
         each case with  respect to any class of stock  reflect  an  appropriate
         adjustment for any dividend or  distribution in shares of such stock or
         any stock split or reclassification of outstanding shares of such stock
         into a greater  number of shares of such  stock or any  combination  or
         reclassification  of  outstanding  shares of such  stock into a smaller
         number of shares of such stock.

                           10. In the event of any Business Combination in which
         the Corporation survives,  the phrase "consideration other than cash to
         be  received"  as used in Sections  B.2.(a) and B.2.(b) of this Article
         EIGHTH  shall  include the shares of Common  Stock and/or the shares of
         any other class of outstanding  Voting Stock retained by the holders of
         such shares.

                  D.  A  majority  of  the   Disinterested   Directors   of  the
Corporation  shall have the power and duty to determine for the purposes of this
Article EIGHTH, on the basis of information

                                       11

<PAGE>



known to them after  reasonable  inquiry,  (a) whether a person is an Interested
Stockholder;  (b) the number of shares of Voting Stock beneficially owned by any
person;  (c) whether a person is an Affiliate  or Associate of another;  and (d)
whether the assets which are the subject of any Business  Combination  have,  or
the  consideration  to be received for the issuance or transfer of securities by
the  Corporation or any Subsidiary in any Business  Combination has an aggregate
Fair  Market  Value  equaling or  exceeding  25% of the  combined  assets of the
Corporation  and its  Subsidiaries.  A majority of the  Disinterested  Directors
shall have the further  power to interpret  all of the terms and  provisions  of
this Article EIGHTH.

                  E. Nothing contained in this Article EIGHTH shall be construed
to relieve any Interested  Stockholder from any fiduciary  obligation imposed by
law.

                  F. Notwithstanding any other provisions of this Certificate of
Incorporation or any provision of law which might otherwise permit a lesser vote
or no vote,  but in  addition  to any  affirmative  vote of the  holders  of any
particular class or series of the Voting Stock required by law, this Certificate
of Incorporation or any Preferred Stock Designation, the affirmative vote of the
holders  of at least  80% of the  voting  power  of all of the  then-outstanding
shares of the Voting Stock, voting together as a single class, shall be required
to alter, amend or repeal this Article EIGHTH.

         NINTH: The Board of Directors of the  Corporation,  when evaluating any
offer of another  Person (as  defined  in Article  EIGHTH  hereof) to (A) make a
tender or exchange offer for any equity security of the  Corporation,  (B) merge
or  consolidate  the  Corporation  with  another  corporation  or  entity or (C)
purchase or otherwise  acquire all or  substantially  all of the  properties and
assets of the Corporation,  may, in connection with the exercise of its judgment
in  determining  what  is in the  best  interest  of  the  Corporation  and  its
stockholders, give due consideration to all relevant factors, including, without
limitation,  the social and economic  effect of  acceptance of such offer on the
Corporation's  present  and  future  customers  and  employees  and those of its
Subsidiaries (as defined in Article EIGHTH hereof);  on the communities in which
the Corporation and its Subsidiaries  operate or are located;  on the ability of
the Corporation to fulfill its corporate  objectives as a financial  institution
holding  company and on the ability of its subsidiary  financial  institution to
fulfill  the  objectives  of a federally  insured  financial  institution  under
applicable statutes and regulations.

         TENTH:
                  A. Each person who was or is made a party or is  threatened to
be made a party to or is otherwise  involved in any action,  suit or proceeding,
whether  civil,  criminal,   administrative  or  investigative   (hereinafter  a
"proceeding"),  by reason of the fact that he or she is or was a director  or an
officer  of  the  Corporation  or is or  was  serving  at  the  request  of  the
Corporation as a director or officer of another corporation,  including, without
limitation,  any Subsidiary (as defined in Article EIGHTH herein),  partnership,
joint venture,  trust or other enterprise,  including service with respect to an
employee benefit plan (hereinafter an  "indemnitee"),  whether the basis of such
proceeding is alleged action in an official capacity as a director or officer or
in any  other  capacity  while  serving  as a  director  or  officer,  shall  be
indemnified  and  held  harmless  by  the  Corporation  to  the  fullest  extent
authorized by the Delaware  General  Corporation  Law, as the same exists or may
hereafter be amended (but, in the case of any such amendment, only to the extent
that such amendment permits

                                       12

<PAGE>



the  Corporation  to  provide  broader  indemnification  rights  than  such  law
permitted  the  Corporation  to provide  prior to such  amendment),  against all
expense, liability and loss (including attorneys' fees, judgments,  fines, ERISA
excise taxes or penalties and amounts paid in settlement) reasonably incurred or
suffered by such indemnitee in connection therewith;  provided,  however,  that,
except as provided in Section C hereof with  respect to  proceedings  to enforce
rights to  indemnification,  the Corporation shall indemnify any such indemnitee
in connection  with a proceeding (or part thereof)  initiated by such indemnitee
only if such  proceeding  (or  part  thereof)  was  authorized  by the  Board of
Directors of the Corporation.

                  B. The right to indemnification conferred in Section A of this
Article  shall  include  the right to be paid by the  Corporation  the  expenses
incurred in defending any such  proceeding  in advance of its final  disposition
(hereinafter  an  "advancement of expenses");  provided,  however,  that, if the
Delaware General  Corporation Law requires,  an advancement of expenses incurred
by an indemnitee in his or her capacity as a director or officer (and not in any
other  capacity  in  which  service  was  or is  rendered  by  such  indemnitee,
including,  without  limitation,  service to an employee  benefit plan) shall be
made only upon delivery to the  Corporation  of an undertaking  (hereinafter  an
"undertaking"),  by or on behalf of such  indemnitee,  to repay all  amounts  so
advanced if it shall  ultimately be determined by final  judicial  decision from
which there is no further right to appeal (hereinafter a "final  adjudication"),
that such  indemnitee is not entitled to be indemnified  for such expenses under
this Section or otherwise.  The rights to indemnification and to the advancement
of  expenses  conferred  in Sections A and B of this  Article  shall be contract
rights and such rights shall continue as to an indemnitee who has ceased to be a
director or officer and shall  inure to the benefit of the  indemnitee's  heirs,
executors and administrators.

                  C. If a claim under Section A or B of this Article is not paid
in full by the  Corporation  within  60 days  after a  written  claim  has  been
received by the Corporation, except in the case of a claim for an advancement of
expenses,  in which case the applicable  period shall be 20 days, the indemnitee
may at any time  thereafter  bring suit against the  Corporation  to recover the
unpaid amount of the claim.  If successful in whole or in part in any such suit,
or in a suit brought by the  Corporation  to recover an  advancement of expenses
pursuant to the terms of an undertaking,  the indemnitee  shall also be entitled
to be paid the expense of  prosecuting  or defending  such suit. In (1) any suit
brought by the indemnitee to enforce a right to  indemnification  hereunder (but
not in a suit brought by the  indemnitee to enforce a right to an advancement of
expenses) it shall be a defense that, and (2) in any suit by the  Corporation to
recover an advancement of expenses  pursuant to the terms of an undertaking  the
Corporation shall be entitled to recover such expenses upon a final adjudication
that, the indemnitee has not met any applicable standard for indemnification set
forth in the  Delaware  General  Corporation  Law.  Neither  the  failure of the
Corporation (including its Board of Directors, independent legal counsel, or its
stockholders)  to have made a  determination  prior to the  commencement of such
suit that  indemnification  of the  indemnitee  is  proper in the  circumstances
because the indemnitee  has met the applicable  standard of conduct set forth in
the  Delaware  General  Corporation  Law,  nor an  actual  determination  by the
Corporation (including its Board of Directors, independent legal counsel, or its
stockholders)  that the  indemnitee  has not met  such  applicable  standard  of
conduct,  shall  create  a  presumption  that  the  indemnitee  has  not met the
applicable  standard  of conduct  or, in the case of such a suit  brought by the
indemnitee,  be a defense to such suit. In any suit brought by the indemnitee to
enforce a right to indemnification  or to an advancement of expenses  hereunder,
or by the Corporation to recover an advancement of expenses

                                       13

<PAGE>



pursuant  to the  terms  of an  undertaking,  the  burden  of  proving  that the
indemnitee  is  not  entitled  to be  indemnified,  or to  such  advancement  of
expenses, under this Article or otherwise shall be on the Corporation.

                  D. The rights to  indemnification  and to the  advancement  of
expenses  conferred  in this  Article  shall not be exclusive of any other right
which  any  person  may  have  or  hereafter  acquire  under  any  statute,  the
Corporation's  Certificate  of  Incorporation,   By-laws,   agreement,  vote  of
stockholders or Disinterested Directors or otherwise.

                  E. The Corporation may maintain insurance,  at its expense, to
protect itself and any director,  officer,  employee or agent of the Corporation
or another corporation,  partnership,  joint venture,  trust or other enterprise
against any expense,  liability or loss,  whether or not the  Corporation  would
have the power to indemnify such person against such expense,  liability or loss
under the Delaware General Corporation Law.

                  F. The Corporation may, to the extent  authorized from time to
time  by a  majority  vote  of the  disinterested  directors,  grant  rights  to
indemnification  and to the  advancement of expenses to any employee or agent of
the  Corporation  to the fullest  extent of the  provisions of this Article with
respect to the  indemnification  and  advancement  of expenses of directors  and
officers of the Corporation.

         ELEVENTH: A director of this Corporation shall not be personally liable
to the  Corporation  or its  stockholders  for  monetary  damages  for breach of
fiduciary  duty as a director,  except for  liability  (A) for any breach of the
director's duty of loyalty to the Corporation or its stockholders,  (B) for acts
or omissions  not in good faith or which  involve  intentional  misconduct  or a
knowing  violation  of  law,  (C)  under  Section  174 of the  Delaware  General
Corporation  Law, or (D) for any transaction  from which the director derived an
improper personal benefit.  If the Delaware General Corporation Law is hereafter
amended to further eliminate or limit the personal liability of directors,  then
the liability of a director of the Corporation shall be eliminated or limited to
the fullest  extent  permitted by the Delaware  General  Corporation  Law, as so
amended.

         Any  repeal  or  modification   of  the  foregoing   paragraph  by  the
stockholders  of the  Corporation  shall  not  adversely  affect  any  right  or
protection of a director of the Corporation  existing at the time of such repeal
or modification.

         TWELFTH:  The  Corporation  reserves  the right to amend or repeal  any
provision   contained  in  this  Certificate  of  Incorporation  in  the  manner
prescribed  by the laws of the State of Delaware and all rights  conferred  upon
stockholders are granted subject to this reservation;  provided,  however, that,
notwithstanding  any other provision of this Certificate of Incorporation or any
provision of law which might  otherwise  permit a lesser vote or no vote, but in
addition  to any vote of the holders of any class or series of the stock of this
Corporation  required  by law  or by  this  Certificate  of  Incorporation,  the
affirmative  vote of the  holders of at least 80% of the voting  power of all of
the then-outstanding  shares of the capital stock of the Corporation entitled to
vote  generally  in the  election  of  directors  (after  giving  effect  to the
provisions  of Article  FOURTH),  voting  together as a single  class,  shall be
required to amend or repeal this Article TWELFTH, Sections B or C of

                                       14

<PAGE>



Article  FOURTH,  Sections  C or D of  Article  FIFTH,  Article  SIXTH,  Article
SEVENTH, Article EIGHTH, or Article TENTH.

         THIRTEENTH:  The  name and mailing address of the sole incorporator are
as follows:

         NAME                                   MAILING ADDRESS
         ----                                   ---------------
         Harry L. Robinson                      Cohoes Savings Bank
                                                75 Remsen Street
                                                Cohoes, New York  12047-2892



                                       15

<PAGE>



         I, THE UNDERSIGNED,  being the incorporator, for the purpose of forming
a corporation under the laws of the State of Delaware,  do make, file and record
this Certificate of  Incorporation,  do certify that the facts herein stated are
true, and, accordingly, have hereto set my hand this ____ day of July 1998.




                                               ---------------------------------
                                               Harry L. Robinson, Incorporator



                                       16











                                  Exhibit 3.2

                         Bylaws of the Holding Company



<PAGE>



                              COHOES BANCORP, INC.

                                     BY-LAWS



                                    ARTICLE I

                                  STOCKHOLDERS

Section 1.   Annual Meeting.

         An annual meeting of the stockholders, for the election of directors to
succeed those whose terms expire and for the  transaction of such other business
as may properly  come before the meeting,  shall be held at such place,  on such
date, and at such time as the Board of Directors shall each year fix.

Section 2.   Special Meetings.

         Subject  to the  rights  of the  holders  of any  class  or  series  of
preferred  stock of the  Corporation,  special  meetings of  stockholders of the
Corporation  may be  called  only  by  the  Board  of  Directors  pursuant  to a
resolution  adopted by a majority  of the total  number of  directors  which the
Corporation  would have if there  were no  vacancies  on the Board of  Directors
(hereinafter the "Whole Board").

Section 3.   Notice of Meetings.

         Written  notice of the place,  date,  and time of all  meetings  of the
stockholders  shall be given, not less than ten nor more than 60 days before the
date on which the meeting is to be held, to each stockholder entitled to vote at
such meeting,  except as otherwise  provided herein or required by law (meaning,
here and  hereinafter,  as required  from time to time by the  Delaware  General
Corporation Law or the Certificate of Incorporation of the Corporation).

         When a meeting is adjourned  to another  place,  date or time,  written
notice need not be given of the  adjourned  meeting if the place,  date and time
thereof  are  announced  at the  meeting  at which  the  adjournment  is  taken;
provided,  however,  that if the date of any  adjourned  meeting is more than 30
days after the date for which the meeting was  originally  noticed,  or if a new
record date is fixed for the  adjourned  meeting,  written  notice of the place,
date and time of the adjourned meeting shall be given in conformity herewith. At
any  adjourned  meeting,  any business may be  transacted  which might have been
transacted at the original meeting.

Section 4.   Quorum.

         At any meeting of the  stockholders,  the holders of at least one-third
of all of the shares of the stock  entitled to vote at the  meeting,  present in
person or by proxy, shall constitute a quorum for all purposes, unless or except
to the extent that the presence of a larger number may be required by law. Where
a separate vote by a class or classes is required, a majority of the shares

                                        1

<PAGE>



of such class or  classes,  present  in person or  represented  by proxy,  shall
constitute  a quorum  entitled to take action with  respect to that vote on that
matter.

         If a quorum  shall  fail to attend any  meeting,  the  chairman  of the
meeting or the holders of a majority of the shares of stock entitled to vote who
are present,  in person or by proxy,  may adjourn the meeting to another  place,
date or time.

         If a notice of any adjourned special meeting of stockholders is sent to
all  stockholders  entitled to vote  thereat,  stating that it will be held with
those present  constituting a quorum,  then except as otherwise required by law,
those  present at such  adjourned  meeting  shall  constitute a quorum,  and all
matters shall be determined by a majority of the votes cast at such meeting.

Section 5.   Organization.

         Such person as the Board of Directors  may have  designated  or, in the
absence of such a person,  the  President of the  Corporation  or, in his or her
absence, such person as may be chosen by the holders of a majority of the shares
entitled to vote who are present, in person or by proxy, shall call to order any
meeting of the stockholders  and act as chairman of the meeting.  In the absence
of the Secretary of the Corporation,  the secretary of the meeting shall be such
person as the chairman appoints.

Section 6.   Conduct of Business.

                  (a)  The  chairman  of  any  meeting  of  stockholders   shall
         determine  the order of  business  and the  procedure  at the  meeting,
         including  such  regulation  of the manner of voting and the conduct of
         discussion as seem to him or her in order.

                  (b) At any  annual  meeting  of the  stockholders,  only  such
         business  shall be  conducted  as shall  have been  brought  before the
         meeting (i) by or at the direction of the Board of Directors or (ii) by
         any stockholder of the Corporation who is entitled to vote with respect
         thereto and who complies with the notice  procedures  set forth in this
         Section  6(b).  For  business to be properly  brought  before an annual
         meeting by a stockholder, the stockholder must have given timely notice
         thereof in writing to the Secretary of the Corporation. To be timely, a
         stockholder's notice must be delivered or mailed to and received at the
         principal  executive  offices of the  Corporation not less than 60 days
         prior  to the  anniversary  of the  preceding  year's  annual  meeting;
         provided,  however,  that in the  event  that  the  date of the  annual
         meeting is advanced by more than twenty  days,  or delayed by more than
         60 days from such  anniversary  date,  notice by the  stockholder to be
         timely must be so delivered not later than the close of business on the
         later of the 60th day prior to such  annual  meeting or the  earlier of
         the  tenth  day  following  the day on which  notice of the date of the
         annual  meeting was mailed or public  announcement  of the date of such
         meeting is first made. A  stockholder's  notice to the Secretary  shall
         set forth as to each matter such  stockholder  proposes to bring before
         the annual meeting (i) a brief  description of the business  desired to
         be brought  before the annual  meeting and the  reasons for  conducting
         such business at the annual meeting, (ii) the name and address, as they
         appear on the Corporation's books, of the stockholder who proposed such
         business, (iii) the class and number of shares of the Corporation's

                                        2

<PAGE>



         capital stock that are beneficially  owned by such stockholder and (iv)
         any  material   interest  of  such   stockholder   in  such   business.
         Notwithstanding  anything in these By-laws to the contrary, no business
         shall be brought  before or  conducted at an annual  meeting  except in
         accordance with the provisions of this Section 6(b). The officer of the
         Corporation or other person presiding over the annual meeting shall, if
         the  facts so  warrant,  determine  and  declare  to the  meeting  that
         business was not properly brought before the meeting in accordance with
         the provisions of this Section 6(b) and, if he should so determine,  he
         shall so declare to the meeting and any such  business so determined to
         be not properly brought before the meeting shall not be transacted.

                  At any special meeting of the stockholders, only such business
         shall be conducted as shall have been brought  before the meeting by or
         at the direction of the Board of Directors.

                  (c) Only  persons who are  nominated  in  accordance  with the
         procedures set forth in these By-laws shall be eligible for election as
         directors.  Nominations  of  persons  for  election  to  the  Board  of
         Directors of the  Corporation  may be made at a meeting of stockholders
         at which directors are to be elected only (i) by or at the direction of
         the Board of Directors or (ii) by any  stockholder  of the  Corporation
         entitled  to vote for the  election  of  directors  at the  meeting who
         complies  with the notice  procedures  set forth in this Section  6(c).
         Such  nominations,  other than those made by or at the direction of the
         Board of  Directors,  shall be made by timely  notice in writing to the
         Secretary of the  Corporation.  To be timely,  a  stockholder's  notice
         shall be delivered or mailed to and received at the principal executive
         offices of the  Corporation  not less than 60 days prior to the date of
         the  meeting;  provided,  however,  that in the event that less than 70
         days'  notice  of  the  date  of  the  meeting  is  given  or  made  to
         stockholders,  notice  by  the  stockholder  to be  timely  must  be so
         received  not later than the close of  business  on the  earlier of the
         tenth day  following  the day on which  such  notice of the date of the
         meeting was mailed or public  announcement  of the date of such meeting
         was first made.  Such  stockholder's  notice  shall set forth (1) as to
         each person whom such stockholder  proposes to nominate for election or
         re-election as a director, all information relating to such person that
         is required to be disclosed in solicitations of proxies for election of
         directors,   or  is  otherwise  required,  in  each  case  pursuant  to
         Regulation  14A under the  Securities  Exchange Act of 1934, as amended
         (including  such person's  written  consent to being named in the proxy
         statement  as a nominee and to serving as a director if  elected);  and
         (2) as to the stockholder  giving the notice: (x) the name and address,
         as they appear on the Corporation's  books, of such stockholder and (y)
         the class and number of shares of the Corporation's  capital stock that
         are beneficially owned by such stockholder. At the request of the Board
         of  Directors,  any  person  nominated  by the Board of  Directors  for
         election  as  a  director   shall  furnish  to  the  Secretary  of  the
         Corporation   that   information   required   to  be  set  forth  in  a
         stockholder's  notice of nomination  which pertains to the nominee.  No
         person shall be eligible for election as a director of the  Corporation
         unless  nominated in  accordance  with the  provisions  of this Section
         6(c). The officer of the  Corporation or other person  presiding at the
         meeting shall, if the facts so warrant, determine that a nomination was
         not made in accordance with such provisions and, if he or she should so
         determine,  he or she shall so declare to the meeting and the defective
         nomination shall be disregarded.


                                        3

<PAGE>



Section 7.   Proxies and Voting.

         At any meeting of the stockholders,  every stockholder entitled to vote
may vote in person or by proxy  authorized  by an  instrument  in writing (or as
otherwise  permitted  under  applicable  law)  by the  stockholder  or his  duly
authorized  attorney-in-fact  filed in accordance with the procedure established
for the meeting. Proxies solicited on behalf of the management shall be voted as
directed by the stockholder or in the absence of such  direction,  as determined
by a majority of the Board of  Directors.  No proxy shall be valid after  eleven
months  from  the  date of its  execution  except  for a proxy  coupled  with an
interest.

         Each stockholder  shall have one vote for every share of stock entitled
to vote  which  is  registered  in his or her  name on the  record  date for the
meeting,   except  as  otherwise  provided  herein  or  in  the  Certificate  of
Incorporation of the Corporation or as required by law.

         All voting,  including on the election of directors but excepting where
otherwise required by law, may be by a voice vote; provided,  however, that upon
demand therefore by a stockholder  entitled to vote or his or her proxy, a stock
vote shall be taken.  Every  stock vote shall be taken by ballot,  each of which
shall  state  the  name of the  stockholder  or  proxy  voting  and  such  other
information as may be required under the procedure  established for the meeting.
Every  vote  taken by ballot  shall be counted  by an  inspector  or  inspectors
appointed by the chairman of the meeting.

         All elections shall be determined by a plurality of the votes cast, and
except  as  otherwise  required  by law or as  provided  in the  Certificate  of
Incorporation,  all other matters shall be determined by a majority of the votes
cast.

Section 8.   Stock List.

         The  officer  who  has  charge  of  the  stock  transfer  books  of the
Corporation  shall  prepare  and  make,  in the  time  and  manner  required  by
applicable law, a list of stockholders entitled to vote and shall make such list
available for such purposes,  at such places,  at such times and to such persons
as  required  by  applicable  law.  The stock  transfer  books shall be the only
evidence as to the  identity of the  stockholders  entitled to examine the stock
transfer books or to vote in person or by proxy at any meeting of stockholders.

Section 9.   Consent of Stockholders in Lieu of Meeting.

         Subject  to the  rights  of the  holders  of any  class  or  series  of
preferred stock of the Corporation, any action required or permitted to be taken
by the  stockholders of the Corporation must be effected at a duly called annual
or special meeting of stockholders of the Corporation and may not be effected by
any consent in writing by such stockholders.


                                        4

<PAGE>



Section 10.  Inspectors of Election

         The  Board  of   Directors   shall,   in  advance  of  any  meeting  of
stockholders,  appoint one or more persons as inspectors of election,  to act at
the meeting or any  adjournment  thereof and make a written report  thereof,  in
accordance with applicable law.

                                   ARTICLE II

                               BOARD OF DIRECTORS

Section 1.   General Powers, Number and Term of Office.

         The  business  and  affairs of the  Corporation  shall be managed by or
under the direction of the Board of Directors.  The number of directors shall be
as provided  for in the  Certificate  of  Incorporation.  The Board of Directors
shall  annually  elect a Chairman  of the Board and a  President  from among its
members and shall designate,  when present,  either the Chairman of the Board or
the President to preside at its meetings.

         The  directors,  other than those who may be elected by the  holders of
any class or series of preferred stock, shall be divided into three classes,  as
nearly equal in number as  reasonably  possible,  with the term of office of the
first  class  to  expire  at the  conclusion  of the  first  annual  meeting  of
stockholders, the term of office of the second class to expire at the conclusion
of the annual meeting of stockholders one year thereafter and the term of office
of the  third  class to  expire  at the  conclusion  of the  annual  meeting  of
stockholders two years  thereafter,  with each director to hold office until his
or her  successor  shall have been duly  elected and  qualified.  At each annual
meeting of  stockholders,  commencing with the first annual  meeting,  directors
elected to succeed  those  directors  whose terms  expire shall be elected for a
term of office to expire at the third succeeding  annual meeting of stockholders
after  their  election,  with  each  director  to hold  office  until his or her
successor shall have been duly elected and qualified.

Section 2.   Vacancies and Newly Created Directorships.

         Subject  to the  rights  of the  holders  of any  class  or  series  of
preferred stock then outstanding, newly created directorships resulting from any
increase in the authorized  number of directors or any vacancies in the Board of
Directors  resulting  from  death,  resignation,  retirement,  disqualification,
removal from office or other cause may be filled only by a majority  vote of the
directors  then in office,  though less than a quorum,  and  directors so chosen
shall hold office for a term expiring at the annual meeting of  stockholders  at
which the term of office of the class to which they have been  elected  expires,
and until such director's  successor shall have been duly elected and qualified.
No decrease in the number of authorized  directors  constituting the Board shall
shorten the term of any incumbent director.


                                        5

<PAGE>



Section 3.   Regular Meetings.

         Regular  meetings of the Board of Directors shall be held at such place
or places,  on such date or dates,  and at such time or times as shall have been
established  by the Board of Directors and  publicized  among all  directors.  A
notice of each regular meeting shall not be required.

Section 4.   Special Meetings.

         Special  meetings of the Board of Directors  may be called by one-third
(1/3) of the directors  then in office  (rounded up to the nearest whole number)
or by the President and shall be held at such place,  on such date,  and at such
time as they or he or she shall fix. Notice of the place, date, and time of each
such special meeting shall be given to each director by whom it is not waived by
mailing  written  notice  not less than  five  days  before  the  meeting  or by
telegraphing or telexing or by facsimile  transmission of the same not less than
twenty-four  (24) hours before the meeting.  Unless  otherwise  indicated in the
notice thereof, any and all business may be transacted at a special meeting.

Section 5.   Quorum.

         At any meeting of the Board of Directors,  a majority of the authorized
number of directors then  constituting  the Board shall  constitute a quorum for
all purposes.  If a quorum shall fail to attend any meeting, a majority of those
present may adjourn the meeting to another place, date, or time, without further
notice or waiver thereof.

Section 6.   Participation in Meetings By Conference Telephone.

         Members of the Board of  Directors,  or of any committee  thereof,  may
participate  in a meeting  of such  Board or  committee  by means of  conference
telephone  or similar  communications  equipment  by means of which all  persons
participating  in the meeting can hear each other and such  participation  shall
constitute presence in person at such meeting.

Section 7.   Conduct of Business.

         At any meeting of the Board of Directors,  business shall be transacted
in such order and manner as the Board may from time to time  determine,  and all
matters shall be determined by the vote of a majority of the directors  present,
except as otherwise  provided  herein or required by law. Action may be taken by
the Board of Directors  without a meeting if all members thereof consent thereto
in  writing,  and the  writing  or  writings  are  filed  with  the  minutes  of
proceedings of the Board of Directors.

Section 8.   Powers.

         The Board of  Directors  may,  except  as  otherwise  required  by law,
exercise  all such powers and do all such acts and things as may be exercised or
done by the  Corporation,  including,  without  limiting the  generality  of the
foregoing, the unqualified power:

                                        6

<PAGE>



                  (1) To declare dividends from  time to time in accordance with
law;

                  (2) To purchase or otherwise  acquire any property,  rights or
privileges on such terms as it shall determine;

                  (3) To authorize  the creation,  making and issuance,  in such
form as it may determine,  of written  obligations of every kind,  negotiable or
non-negotiable,  secured  or  unsecured,  and  to do  all  things  necessary  in
connection therewith;

                  (4) To remove any officer of the  Corporation  with or without
cause,  and from time to time to devolve  the  powers and duties of any  officer
upon any other person for the time being;

                  (5) To confer upon any officer of the Corporation the power to
appoint, remove and suspend subordinate officers, employees and agents;

                  (6) To adopt  from  time to time  such  stock,  option,  stock
purchase, bonus or other compensation plans for directors,  officers,  employees
and agents of the Corporation and its subsidiaries as it may determine;

                  (7) To adopt from time to time such insurance, retirement, and
other  benefit  plans  for  directors,  officers,  employees  and  agents of the
Corporation and its subsidiaries as it may determine; and

                  (8) To adopt from time to time  regulations,  not inconsistent
with  these  By-laws,  for the  management  of the  Corporation's  business  and
affairs.

Section 9.   Compensation of Directors.

         Directors, as such, may receive, pursuant to resolution of the Board of
Directors,  fixed fees and other  compensation  for their services as directors,
including,  without  limitation,  their services as members of committees of the
Board of Directors.

                                   ARTICLE III

                                   COMMITTEES

Section 1.   Committees of the Board of Directors.

         The  Board  of  Directors,  by a vote of a  majority  of the  Board  of
Directors,  may from time to time designate  committees of the Board,  with such
lawfully  delegable  powers and duties as it  thereby  confers,  to serve at the
pleasure of the Board and shall,  for those  committees and any others  provided
for  herein,  elect a director or  directors  to serve as the member or members,
designating, if it desires, other directors as alternate members who may replace
any absent or  disqualified  member at any  meeting of the  committee.  Any such
committee, to the extent provided

                                        7

<PAGE>



in the resolution(s) of the Board of Directors,  shall have and may exercise all
the powers and  authority  of the Board in the  management  of the  business and
affairs of the Corporation,  and may authorize the seal of the Corporation to be
affixed to all papers which may require it; but no such committee shall have the
power or authority to: (i) approve or adopt,  or recommend to the  stockholders,
any action or matter  expressly  required by law to be submitted to stockholders
for approval,  or (ii) adopt,  amend or repeal any bylaw of the Corporation.  In
the absence or disqualification of any member of any committee and any alternate
member in his or her place,  the member or members of the  committee  present at
the meeting and not disqualified  from voting,  whether or not he or she or they
constitute a quorum,  may by unanimous vote appoint  another member of the Board
of  Directors  to act at the meeting in the place of the absent or  disqualified
member.

Section 2.   Conduct of Business.

         Each  committee  may  determine  the  procedural  rules for meeting and
conducting  its  business  and  shall  act in  accordance  therewith,  except as
otherwise  provided herein or required by law. Adequate  provision shall be made
for notice to members of all  meetings;  one-third  (1/3) of the  members  shall
constitute a quorum unless the committee shall consist of one or two members, in
which event one member  shall  constitute  a quorum;  and all  matters  shall be
determined by a majority vote of the members present. Action may be taken by any
committee  without a meeting if all members  thereof consent thereto in writing,
and the writing or writings  are filed with the  minutes of the  proceedings  of
such committee.

Section 3.   Nominating Committee.

         The Board of Directors may appoint a Nominating Committee of the Board,
consisting of not less than three  members,  one of which shall be the President
if,  and only so long as,  the  President  remains  in office as a member of the
Board of Directors.  The Nominating Committee shall have authority (i) to review
any  nominations for election to the Board of Directors made by a stockholder of
the  Corporation  pursuant to Section  6(c)(ii) of Article I of these By-laws in
order to  determine  compliance  with such By-law and (ii) to  recommend  to the
Whole Board  nominees for  election to the Board of  Directors to replace  those
directors whose terms expire at the annual meeting of stockholders next ensuing.

                                   ARTICLE IV

                                    OFFICERS

Section 1.   Generally.

                  (a) The Board of Directors as soon as may be practicable after
the annual meeting of stockholders  shall choose a President,  a Secretary and a
Treasurer  and from time to time may choose  such other  officers as it may deem
proper.  The President  shall be chosen from among the directors.  Any number of
offices may be held by the same person.


                                        8

<PAGE>



                  (b) The term of office of all officers shall be until the next
annual  election of officers and until their  respective  successors are chosen,
but any officer may be removed from office at any time by the  affirmative  vote
of a majority of the authorized  number of directors then constituting the Board
of Directors.

                  (c) All officers  chosen by the Board of Directors  shall each
have such powers and duties as generally  pertain to their  respective  offices,
subject to the specific  provisions of this Article IV. Such officers shall also
have such powers and duties as from time to time may be  conferred  by the Board
of Directors or by any committee thereof.

Section 2.   President.

         The President shall be the chief executive  officer and, subject to the
control of the Board of Directors,  shall have general power over the management
and oversight of the administration and operation of the Corporation's  business
and general  supervisory power and authority over its policies and affairs.  The
President  shall see that all orders and  resolutions  of the Board of Directors
and of any committee thereof are carried into effect.

         Each meeting of the stockholders and of the Board of Directors shall be
presided  over by such officer as has been  designated by the Board of Directors
or, in his absence, by such officer or other person as is chosen at the meeting.
The  Secretary  or, in the  Secretary's  absence,  the  General  Counsel  of the
Corporation or such officer as has been designated by the Board of Directors or,
in his  absence,  such  officer  or other  person  as is  chosen  by the  person
presiding, shall act as secretary of each such meeting.

Section 3.   Vice President.

         The Vice President or Vice Presidents, if any, shall perform the duties
of the  President in his absence or during his  disability  to act. In addition,
the Vice  Presidents  shall  perform the duties and exercise the powers  usually
incident to their respective  offices and/or such other duties and powers as may
be properly  assigned to them from time to time by the Board of  Directors,  the
Chairman of the Board or the President.

Section 4.   Secretary.

         The  Secretary  or  an  Assistant  Secretary  shall  issue  notices  of
meetings,  shall  keep  their  minutes,  shall  have  charge of the seal and the
corporate books,  shall perform such other duties and exercise such other powers
as are usually  incident to such offices  and/or such other duties and powers as
are properly  assigned  thereto by the Board of  Directors,  the Chairman of the
Board or the President.

Section 5.   Treasurer.

         The  Treasurer  shall have charge of all monies and  securities  of the
Corporation, other than monies and securities of any division of the Corporation
which has a treasurer or financial officer

                                        9

<PAGE>



appointed by the Board of  Directors,  and shall keep regular  books of account.
The funds of the  Corporation  shall be deposited in the name of the Corporation
by the  Treasurer  with such banks or trust  companies or other  entities as the
Board of Directors from time to time shall  designate.  The Treasurer shall sign
or countersign such instruments as require his signature, shall perform all such
duties and have all such  powers as are usually  incident to such office  and/or
such other  duties and powers as are  properly  assigned  to him by the Board of
Directors,  the Chairman of the Board or the  President,  and may be required to
give bond,  payable by the  Corporation,  for the  faithful  performance  of his
duties  in such sum and with  such  surety  as may be  required  by the Board of
Directors.

Section 6.   Assistant Secretaries and Other Officers.

         The Board of Directors  may appoint one or more  assistant  secretaries
and one or more assistant  treasurers,  or one appointee to both such positions,
which  officers  shall have such  powers and shall  perform  such  duties as are
provided  in  these  By-laws  or as may be  assigned  to  them by the  Board  of
Directors, the Chairman of the Board or the President.

Section 7.   Action with Respect to Securities of Other Corporations

         Unless otherwise  directed by the Board of Directors,  the President or
any officer of the  Corporation  authorized by the President shall have power to
vote and otherwise act on behalf of the  Corporation,  in person or by proxy, at
any meeting of  stockholders of or with respect to any action of stockholders of
any  other  corporation  in  which  this  Corporation  may hold  securities  and
otherwise to exercise any and all rights and powers which this  Corporation  may
possess by reason of its ownership of securities in such other Corporation.

                                    ARTICLE V

                                      STOCK

Section 1.   Certificates of Stock.

         Each  stockholder  shall be entitled to a certificate  signed by, or in
the name of the Corporation  by, the President or a Vice  President,  and by the
Secretary or an Assistant Secretary, or the Treasurer or an Assistant Treasurer,
certifying the number of shares owned by him or her.
Any or all of the signatures on the certificate may be by facsimile.

Section 2.   Transfers of Stock.

         Transfers  of stock shall be made only upon the  transfer  books of the
Corporation  kept  at  an  office  of  the  Corporation  or by  transfer  agents
designated to transfer  shares of the stock of the  Corporation.  Except where a
certificate  is  issued  in  accordance  with  Section  4 of  Article V of these
By-laws,  an outstanding  certificate for the number of shares involved shall be
surrendered for cancellation before a new certificate is issued therefore.


                                       10

<PAGE>



Section 3.   Record Date.

         In order that the Corporation may determine the  stockholders  entitled
to notice of or to vote at any meeting of stockholders, or to receive payment of
any dividend or other distribution or allotment of any rights or to exercise any
rights in respect of any  change,  conversion  or  exchange  of stock or for the
purpose of any other  lawful  action,  the Board of  Directors  may fix a record
date,  which  record  date shall not  precede  the date on which the  resolution
fixing the record date is adopted  and which  record date shall not be more than
60 nor less than ten days  before the date of any meeting of  stockholders,  nor
more  than 60 days  prior  to the time for such  other  action  as  hereinbefore
described;  provided,  however,  that if no record date is fixed by the Board of
Directors, the record date for determining stockholders entitled to notice of or
to vote at a meeting of  stockholders  shall be at the close of  business on the
day next preceding the day on which notice is given or, if notice is waived,  at
the close of business on the day next  preceding the day on which the meeting is
held,  and,  for  determining  stockholders  entitled to receive  payment of any
dividend or other  distribution or allotment of rights or to exercise any rights
of change,  conversion or exchange of stock or for any other purpose, the record
date  shall  be at the  close  of  business  on the day on  which  the  Board of
Directors adopts a resolution relating thereto.

         A  determination  of stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the Board of Directors may fix a new record date for the
adjourned meeting.

Section 4.   Lost, Stolen or Destroyed Certificates.

         In the event of the loss,  theft or destruction  of any  certificate of
stock,  another may be issued in its place  pursuant to such  regulations as the
Board  of  Directors  may  establish  concerning  proof of such  loss,  theft or
destruction  and  concerning  the  giving  of a  satisfactory  bond or  bonds of
indemnity.

Section 5.   Regulations.

         The issue,  transfer,  conversion and  registration  of certificates of
stock shall be governed by such other  regulations as the Board of Directors may
establish.

                                   ARTICLE VI

                                     NOTICES

Section 1.   Notices.

         Except as otherwise  specifically  provided  herein or required by law,
all notices required to be given to any stockholder, director, officer, employee
or agent shall be in writing and may in every instance be  effectively  given by
hand delivery to the recipient  thereof,  by depositing such notice in the mail,
postage  paid,  by sending  such  notice by prepaid  telegram  or mailgram or by
sending such notice by facsimile machine or other electronic  transmission.  Any
such notice shall

                                       11

<PAGE>



be addressed to such stockholder, director, officer, employee or agent at his or
her last known address as the same appears on the books of the Corporation.  The
time  when  such  notice is  received,  if hand  delivered,  or  dispatched,  if
delivered  through the mail, by telegram or mailgram or by facsimile  machine or
other electronic transmission, shall be the time of the giving of the notice.

Section 2.   Waivers.

         A written  waiver of any  notice,  signed by a  stockholder,  director,
officer,  employee or agent,  whether  before or after the time of the event for
which notice is to be given,  shall be deemed  equivalent to the notice required
to be given to such stockholder,  director,  officer, employee or agent. Neither
the business nor the purpose of any meeting need be specified in such a waiver.

                                   ARTICLE VII

                                  MISCELLANEOUS

Section 1.   Facsimile Signatures.

         In addition to the provisions for use of facsimile signatures elsewhere
specifically authorized in these By-laws, facsimile signatures of any officer or
officers of the  Corporation may be used whenever and as authorized by the Board
of Directors or a committee thereof.

Section 2.   Corporate Seal.

         The Board of Directors may provide a suitable seal, containing the name
of the Corporation,  which seal shall be in the charge of the Secretary.  If and
when so directed by the Board of Directors or a committee thereof, duplicates of
the seal may be kept and used by the  Treasurer or by an Assistant  Secretary or
Assistant Treasurer.

Section 3.   Reliance upon Books, Reports and Records.

         Each director,  each member of any committee designated by the Board of
Directors,  and each officer of the Corporation shall, in the performance of his
or her  duties,  be fully  protected  in relying in good faith upon the books of
account or other records of the Corporation and upon such information, opinions,
reports or  statements  presented to the  Corporation  by any of its officers or
employees,  or  committees  of the Board of Directors so  designated,  or by any
other person as to matters  which such director or committee  member  reasonably
believes are within such other person's  professional  or expert  competence and
who has been selected with reasonable care by or on behalf of the Corporation.

Section 4.   Fiscal Year.

         The fiscal  year of the  Corporation  shall be as fixed by the Board of
Directors.

                                       12

<PAGE>



Section 5.   Time Periods.

         In applying any provision of these  By-laws which  requires that an act
be done or not be done a  specified  number of days prior to an event or that an
act be done  during a period of a  specified  number of days  prior to an event,
calendar  days shall be used,  the day of the doing of the act shall be excluded
and the day of the event shall be included.

                                  ARTICLE VIII

                                   AMENDMENTS

         The By-laws of the Corporation  may be adopted,  amended or repealed as
provided  in  Article  SEVENTH  of  the  Certificate  of  Incorporation  of  the
Corporation.


                                       13













                                  Exhibit 3.3

                      Restated Organization Certificate of
                       Cohoes Savings Bank in Stock Form



<PAGE>



                              RESTATED ORGANIZATION
                                   CERTIFICATE
                                       OF
                               COHOES SAVINGS BANK

                              UNDER SECTION 8007 OF
                                 THE BANKING LAW


         We, Harry L. Robinson, being the President and Chief Executive Officer,
and Richard A. Ahl, being the  Secretary,  of Cohoes Savings Bank, in accordance
with  Section  8007 of the  Banking  Law of the State of New York (the "New York
Banking Law"), do hereby certify as follows:

         FIRST,  the name of the Corporation is Cohoes Savings Bank,  originally
formed under the name "Cohoes Savings Institution."

         SECOND,  the  Corporation  was created  under the name "Cohoes  Savings
Bank" by an Act of the  Legislature  of the State of New York,  passed April 11,
1851,  such  Act  having  been  amended  and  supplemented  from  time  to  time
thereafter.  Under  Section  1001(5)  of  the  Banking  Law,  such  Act  is  the
Organization Certificate of the Corporation.

         THIRD, the text of the  Organization  Certificate of the Corporation is
hereby amended and restated in its entirety to read as follows:

                  Section 1.  Name.

         The name by which the Corporation is to be known is Cohoes Savings Bank
(the "Bank").

                  Section 2.  Principal Office.

         The  principal  office  of the  Bank  shall be  located  in the City of
Cohoes, County of Albany, State of New York.

                  Section 3.  Duration.

         The duration of the Bank is perpetual.

                  Section 4.  Capital Stock.

         The total  number of shares of all classes of the  capital  stock which
the  Bank  has  authority  to issue is  thirty  million  (30,000,000),  of which
twenty-five million (25,000,000) shall be common stock, par value $.01 per share
("Common Stock") and of which five million (5,000,000) shall be preferred stock,
par value $.01 per share ("Preferred Stock"). The shares may be issued from time
to time as  authorized  by the Board of Directors  without  further  approval of
stockholders  except as  otherwise  provided in this  Section 4 or to the extent
that such approval is required by governing law,

                                       -1-

<PAGE>



rule, or regulation.  The  consideration for the issuance of the shares shall be
paid in full  before  their  issuance  and shall not be less than the par value.
Neither  promissory notes nor future services shall  constitute  payment or part
payment for the issuance of shares of the Bank. The consideration for the shares
shall be cash,  tangible or intangible property (to the extent direct investment
in such property would be permitted),  labor or services actually  performed for
the Bank, or any combination of the foregoing. In the absence of actual fraud in
the transaction,  the value of such property,  labor, or services, as determined
by the Board of Directors of the Bank, shall be conclusive. Upon payment of such
consideration,  such shares shall be deemed to be fully paid and  nonassessable.
In the case of a stock  dividend,  that part of the surplus of the Bank which is
transferred  to stated  capital upon the issuance of shares as a share  dividend
shall be deemed to be the consideration for their issuance.

         Nothing contained in this Section 4 (or in any  supplementary  sections
hereto)  shall  entitle the  holders of any class or series of capital  stock to
vote as a separate class or series or to more than one vote per share, provided,
that this restriction on voting separately by class or series shall not apply:

         (i)      to  any  provision   which  would  authorize  the  holders  of
                  Preferred  Stock,  voting as a class or series,  to elect some
                  members  of the Board of  Directors,  but less than a majority
                  thereof,  in the event of default in the payment of  dividends
                  on any class or series of Preferred Stock;

         (ii)     to any provision  which would require the holders of Preferred
                  Stock,  voting as a class or series,  to approve the merger or
                  consolidation  of the Bank  with  another  corporation  or the
                  sale,  lease, or conveyance (other than by mortgage or pledge)
                  of  properties  or business in exchange  for  securities  of a
                  corporation  other  than  the Bank if the  Preferred  Stock is
                  exchanged for securities of such other corporation;  provided,
                  that no provision may require such  approval for  transactions
                  undertaken with the assistance or pursuant to the direction of
                  any regulatory authority;

         (iii)    to any  amendment  which would  adversely  change the specific
                  terms of any class or series of capital  stock as set forth in
                  this  Section  4 (or in any  supplementary  sections  hereto),
                  including  any  amendment  which  would  create or enlarge any
                  class  or  series   ranking   prior   thereto  in  rights  and
                  preferences.  An  amendment  which  increases  the  number  of
                  authorized  shares of any class or series of capital stock, or
                  substitutes   the  surviving   institution   in  a  merger  or
                  consolidation for the Bank, shall not be considered to be such
                  an adverse change.

         A  description  of the  different  classes  and  series (if any) of the
Bank's  capital  stock and a statement  of the  designations,  and the  relative
rights,  preferences,  and  limitations  of the  shares  of  each  class  of and
series(if any) of capital stock are as follows:

         A.       Common Stock.  Except as provided in this Section 4 (or in any
                  supplementary sections hereto) the holders of the Common Stock
                  shall exclusively possess all voting

                                       -2-

<PAGE>



                  power. Each holder of shares of Common Stock shall be entitled
                  to one vote for each share held by such  holder.  Shareholders
                  shall not be entitled to cumulate their votes for the election
                  of directors. Whenever there shall have been paid, or declared
                  and set aside for payment,  to the holders of the  outstanding
                  shares of any class of stock having preference over the Common
                  Stock as to the  payment  of  dividends,  the full  amount  of
                  dividends and of sinking  fund,  or retirement  fund, or other
                  retirement  payments,  if  any,  to  which  such  holders  are
                  respectively  entitled in preference to the Common Stock, then
                  dividends  may be paid on the Common Stock and on any class or
                  series  of  stock  entitled  to  participate  therewith  as to
                  dividends out of any assets legally  available for the payment
                  of dividends. In the event of any liquidation, dissolution, or
                  winding up of the Bank,  the holders of the Common  Stock (and
                  the  holders  of any  class or  series  of stock  entitled  to
                  participate  with  the  Common  Stock in the  distribution  of
                  assets) shall be entitled to receive,  in cash or in kind, the
                  assets of the Bank available for distribution remaining after:
                  (i) payment or  provision  for payment of the Bank's debts and
                  liabilities; (ii) distributions or provision for distributions
                  in  settlement   of  its   liquidation   account;   and  (iii)
                  distributions or provision for distributions to holders of any
                  class or series of stock  having  preference  over the  Common
                  Stock in the  liquidation,  dissolution,  or winding up of the
                  Bank.  Each share of Common Stock shall have the same relative
                  rights as and be identical in all respects  with all the other
                  shares of Common Stock.

         B.       Preferred  Stock.  The Bank may provide in  amendments to this
                  Restated  Organization  Certificate for one or more classes of
                  Preferred  Stock,  which shall be separately  identified.  The
                  shares of any class may be divided  into and issued in series,
                  with each series  separately  designated so as to  distinguish
                  the shares  thereof  from the  shares of all other  series and
                  classes.  The  terms of each  series  shall be set forth in an
                  amendment  to  this  Restated  Organization  Certificate.  All
                  shares of the same class shall be  identical  except as to the
                  following  relative rights and preferences,  as to which there
                  may be variations between different series:

                  (a)      The distinctive  serial designation and the number of
                           shares constituting such series;

                  (b)      The  dividend  rate or the amount of  dividends to be
                           paid on the shares of such series,  whether dividends
                           shall be cumulative  and, if so, from which  date(s),
                           the   payment   date(s)   for   dividends,   and  the
                           participating  or other special rights,  if any, with
                           respect to dividends;

                  (c)      The voting  powers,  full or limited,  if any, of the
                           shares of such series;

                  (d)      Whether the shares of such series shall be redeemable
                           and, if so, the price(s) at which,  and the terms and
                           conditions on which, such shares may be redeemed;

                                       -3-

<PAGE>



                  (e)      The amount(s)  payable upon the shares of such series
                           in the event of voluntary or involuntary liquidation,
                           dissolution, or winding up of the Bank;

                  (f)      Whether the shares of such  series  shall be entitled
                           to the benefit of a sinking or retirement  fund to be
                           applied to the purchase or redemption of such shares,
                           and if so  entitled,  the amount of such fund and the
                           manner of its application,  including the price(s) at
                           which  such  shares  may  be  redeemed  or  purchased
                           through the application of such fund;

                  (g)      Whether   the   shares  of  such   series   shall  be
                           convertible  into, or exchangeable for, shares of any
                           other  class or classes of stock of the Bank and,  if
                           so,  the  conversion   price(s)  or  the  rate(s)  of
                           exchange,  and the  adjustments  thereof,  if any, at
                           which such  conversion  or exchange may be made,  and
                           any other terms and conditions of such  conversion or
                           exchange;

                  (h)      The price or other consideration for which the shares
                           of such series shall be issued; and

                                       -4-


<PAGE>



                  (i)      Whether the shares of such series  which are redeemed
                           or converted  shall have the status of authorized but
                           unissued shares of serial Preferred Stock and whether
                           such  shares may be reissued as shares of the same or
                           any  other  series of serial  Preferred  Stock.  Each
                           share of each series of serial  Preferred Stock shall
                           have the same relative  rights as and be identical in
                           all  respects  with all the other  shares of the same
                           series.  The Board of Directors  shall have authority
                           to divide,  by the  adoption of an  amendment to this
                           Restated  Organization  Certificate,  any  authorized
                           class of Preferred Stock into series, and, within the
                           limitations   set  forth  in  this  section  and  the
                           remainder of this Restated Organization  Certificate,
                           fix and determine the relative rights and preferences
                           of the shares of any series so established.  Prior to
                           the  issuance  of any  preferred  shares  of a series
                           established   by  an  amendment   to  this   Restated
                           Organization  Certificate  adopted  by the  Board  of
                           Directors,  the Bank shall  make any  filings of such
                           amendments as may be required by applicable law.

                  Section 5.  Preemptive Rights.

         Holders  of the  capital  stock of the Bank  shall not be  entitled  to
preemptive rights with respect to any shares of the Bank which may be issued.



                  Section 6.  Liquidation Account.

         Pursuant to the  regulations of the New York State Banking  Board,  the
Bank shall  establish and maintain a liquidation  account for the benefit of its
deposit  account  holders  as of March  31,  1998  ("eligible  depositors")  and
September  30,  1998  ("supplemental  eligible  depositors").  In the event of a
complete  liquidation  of the Bank, it shall comply with such  regulations  with
respect to the amount and the  priorities on  liquidation  of each of the Bank's
eligible depositor's and supplemental

                                       -5-

<PAGE>



eligible depositor's inchoate interest in the liquidation account, to the extent
it is  still in  existence;  provided,  that an  eligible  depositor's  inchoate
interest in the liquidation account shall not entitle such eligible depositor to
any voting rights at meetings of the Bank's stockholders.

                  Section 7.  Certain Provisions Applicable for Three Years.

         Notwithstanding  anything contained in the Bank's Restated Organization
Certificate or bylaws to the contrary, for a period of three years from the date
of  consummation  of the  conversion  of the Bank from  mutual to stock  form no
person shall  directly or indirectly  acquire the  beneficial  ownership of more
than 10 percent of any class of any equity security of the Bank. This limitation
shall not apply to a  transaction  in which the Bank forms a holding  company in
conjunction with conversion,  or thereafter, if such formation is without change
in the  respective  beneficial  ownership  interests of the Bank's  stockholders
other than pursuant to the exercise of any dissenter and appraisal  rights,  the
purchase of shares by underwriters in connection with a public offering,  or the
purchase of shares by a tax-qualified  employee stock benefit plan. In the event
shares are  acquired in  violation  of this  Section 7, all shares  beneficially
owned by any person in excess of 10% shall be  considered  "excess  shares"  and
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 matters  submitted to
the stockholders for a vote;  provided,  however a person shall not be deemed to
be the  beneficial  owner of shares  represented  by proxies held by such person
unless such shares are otherwise deemed beneficially owned by such person.

         For the purposes of this Section 7, the following definitions apply:

         (i)      The term  "person"  includes an  individual,  a firm,  a group
                  acting  in  concert,   a  corporation,   a   partnership,   an
                  association, a joint venture, a pool, a joint stock company, a
                  trust, any  unincorporated  organization or similar company, a
                  syndicate  or any  other  group  formed  for  the  purpose  of
                  acquiring,  holding or disposing of the equity  securities  of
                  the Bank or any other entity.

         (ii)     The term "acquire" includes every type of acquisition, whether
                  effected by purchase, exchange, operation of law or otherwise.

         (iii)    The term "acting in concert"  means (a) knowing  participation
                  in a joint  activity or conscious  parallel  action  towards a
                  common goal whether or not  pursuant to an express  agreement,
                  or (b) a combination  or pooling of voting or other  interests
                  in the securities of an issuer for a common  purpose  pursuant
                  to any  contract,  understanding,  relationship,  agreement or
                  other arrangement, whether written or otherwise.

                  Section 8.  Call for Special Meetings.

         Special meetings of the stockholders for any purpose or purposes may be
called at any time by the  Chairman of the Board of Directors or the majority of
the Whole Board of Directors (the term "Whole Board of Directors" shall mean the
number of authorized directorships, whether or not there exists any vacancies in
any previously authorized directorships).

                                       -6-

<PAGE>



                  Section 9.  Directors.

         The Bank  shall be under the  direction  of a Board of  Directors.  The
authorized  number of directors,  as stated in the Bank's  bylaws,  shall not be
less than seven nor more than 30 except when a greater number is approved by the
Superintendent of Banks of the State of New York (the  "Superintendent")  or his
delegatees.  The Board shall be divided  into three  classes as nearly  equal in
number as  possible.  The  members of each class  shall be elected for a term of
three years and until their successors are elected and qualified.

                  Section 10.  Amendment of Restated Organization Certificate.

         Except as provided in Section 4, no  amendment,  addition,  alteration,
change,  or  repeal of this  Restated  Organization  Certificate  shall be made,
unless such is first  proposed by a majority of the Whole Board of  Directors of
the Bank and then approved by the affirmative  vote of the holders of at least a
majority  of the  total  votes  eligible  to be  cast at a  legal  meeting.  Any
amendment,  addition,  alteration,  change  or  repeal  so acted  upon  shall be
effective upon approval and filing by the  Superintendent of Banks in accordance
with applicable regulatory procedures.

                  Section 11.  Amendment of Bylaws.

         No amendment,  addition,  alteration, change or repeal of the Bylaws of
the Bank shall be made,  unless  made in a manner  consistent  with the New York
Banking Law and the  regulations  thereunder  and  approved by a majority of the
Whole Board of Directors or by the affirmative vote of at least 80% of the votes
eligible to be cast by the stockholders of the Bank at any legal meeting.

                  Section 12.  Indemnification.

         (a)      Scope of  Indemnification.  The  Bank  shall,  to the  maximum
                  extent  permitted  and in the manner  provided by the New York
                  Banking Law and any  applicable  federal law,  indemnify  each
                  person made,  or threatened to be made, a party to any action,
                  suit or proceeding,  whether  criminal or civil,  by reason of
                  the  fact  that  such  person  or such  person's  testator  or
                  intestate  is or was a director or officer of the Bank,  or is
                  or was serving,  in any capacity,  at the request of the Bank,
                  any other  corporation,  or any  partnership,  joint  venture,
                  trust,  employee  benefit  plan or other  enterprise,  against
                  judgments,  fines,  penalties,  amounts paid in settlement and
                  reasonable  expenses,  including  attorneys' fees and expenses
                  actually and necessarily incurred in connection therewith,  or
                  any appeal therein, provided that the person to be indemnified
                  has  met  the   applicable   standard  of  conduct  to  be  so
                  indemnified  under  the  New  York  Banking  Law or any  other
                  applicable law.

         (b)      Reimbursement of Expenses.  The Bank shall advance or promptly
                  reimburse upon request any person entitled to  indemnification
                  hereunder for all reasonable  expenses,  including  attorneys'
                  fees and expenses, reasonably incurred in defending any action
                  or proceeding in advance of the final disposition thereof upon
                  receipt of an  undertaking  by or on behalf of such  person to
                  repay such amount if such person is

                                       -7-

<PAGE>



                  ultimately  found not to be  entitled to  indemnification  or,
                  where  indemnification is granted,  to the extent the expenses
                  so  advanced  or  reimbursed  exceed  the amount to which such
                  person is entitled;  provided, however, that such person shall
                  cooperate  in good  faith  with any  request  by the Bank that
                  common  counsel  be  used  by the  parties  to any  action  or
                  proceeding who are similarly situated unless to do so would be
                  inappropriate  due to actual or potential  differing  interest
                  between or among parties.

         (c)      Additional  Rights.  Nothing  herein shall limit or affect any
                  right of any director,  officer,  or other corporate personnel
                  otherwise  than  hereunder  to  indemnification  or  expenses,
                  including  attorneys'  fees and  expenses,  under any statute,
                  rule,  regulation,   certificate  of  incorporation,   bylaws,
                  insurance policy, contract, or otherwise; without affecting or
                  limiting  the  rights  of  any  director,   officer  or  other
                  corporate  personnel  pursuant to this Section 12, the Bank is
                  authorized to enter into agreements with any of its directors,
                  officers  or other  corporate  personnel  extending  rights to
                  indemnification  and  advancement  of  expenses to the fullest
                  extent permitted by applicable law.

         (d)      Notice of Amendments or Elimination. Anything in this Restated
                  Organization Certificate to the contrary  notwithstanding,  no
                  elimination   or   amendment  of  this  Section  12  adversely
                  affecting  the  right  of any  person  to  indemnification  or
                  advancement of expenses hereunder shall be effective until the
                  60th day following  notice to such person of such action,  and
                  no  elimination  of or  amendment  to this  Section  12  shall
                  deprive  any such  person's  rights  hereunder  arising out of
                  alleged or actual occurrences, act or failures to act prior to
                  such 60th day. Any amendments or eliminations made pursuant to
                  this  Section  12 are  only  effective  with  regard  to  acts
                  occurring after such date.

         (e)      Continuation  of Benefit.  The  indemnification  of any person
                  provided by this Section 12 shall  continue  after such person
                  has ceased to be a  director  or officer of the Bank and shall
                  inure  to the  benefit  of  such  person's  heirs,  executors,
                  administrators and legal representatives.

         (f)      Severability  of  Provisions.  In case any  provision  in this
                  Section 12 shall be determined at any time to be unenforceable
                  in any respect,  the other provisions of this Section 12 shall
                  not in any  way be  affected  or  impaired  thereby,  and  the
                  affected   provision  shall  be  given  the  fullest  possible
                  enforcement  in the  circumstances,  it being the intention of
                  the Bank to afford indemnification and advancement of expenses
                  to its directors or officers,  acting in such capacities or in
                  the other capacities  mentioned  herein, to the fullest extent
                  permitted by law.

                                       -8-

<PAGE>



As approved by a majority of the Board of Trustees of the Bank on  ____________,
1998 and approved by at least 75% in amount of the deposit liabilities of voting
depositors  of the Bank  present  in person  or by proxy at a meeting  of voting
depositors  held on  _________,  1998,  to be effective on the date filed by the
Superintendent of Banks of the State of New York in his office.



_____________________________________                         _________________
Harry L. Robinson                                             Richard A. Ahl
President and Chief Executive Officer                         Secretary

                                       -9-












                                  Exhibit 3.4

                   Bylaws of Cohoes Savings Bankin Stock Form





<PAGE>




                                    BYLAWS OF

                               COHOES SAVINGS BANK

                           ARTICLE I. PRINCIPAL OFFICE

         The  principal  office of Cohoes  Savings  Bank (the  "Bank")  shall be
located in the City of Cohoes, County of Albany, State of New York.

                            ARTICLE II. STOCKHOLDERS

         Section l. Place of Meetings.

         All annual and special  meetings of  stockholders  shall be held at the
principal  office of the Bank or at such  other  place in the state in which the
principal place of business of the Bank is located as the Board of Directors may
determine.

         Section 2. Annual Meeting.

         A meeting of the stockholders of the Bank for the election of Directors
and for the transaction of any other  appropriate  business of the Bank shall be
held annually within 120 days after the end of each calendar year.

         Section 3. Special Meetings.

         Special  meetings of stockholders  for any purpose or purposes,  may be
called at any time by the Chairman of the Board of Directors or by a majority of
the Whole Board of Directors. The term "Whole Board of Directors" shall mean the
number of authorized directorships, whether or not there exists any vacancies in
any previously authorized directorships.

         Section 4. Conduct of Meetings.

         The  Chairman of the Board of Directors  shall  preside at all meetings
and in his absence,  a person designated by a majority of the Board of Directors
shall preside at all meetings. The chairman of any meeting of stockholders shall
determine  the order of business and the  procedures  at the meeting,  including
such  regulations  of the manner of voting and the conduct of discussion as seem
to him in order.

         Section 5. Notice of Meetings.

         Written notice  stating the place,  day and hour of the meeting and the
purpose(s)  for which the meeting is called shall be delivered not fewer than 10
nor more than 50 days before the date of the meeting,  either  personally  or by
mail,  by or at the  direction  of the Chairman of the Board of  Directors,  the
Secretary, or the Board of Directors calling the meeting, to each stockholder of
record entitled to vote at such meeting.  If mailed, such notice shall be deemed
to be delivered when

                                       -1-

<PAGE>



deposited in the mail, addressed to the stockholder at the address as it appears
on the  stock  transfer  books  or  records  of the Bank as of the  record  date
prescribed  in  Section 7 of this  Article  II or at such  other  address as the
stockholders  shall have furnished in writing to the Secretary of the Bank, with
postage prepaid.  When any stockholders'  meeting,  either annual or special, is
adjourned to another time or place,  no notice of the adjourned  meeting need be
given,  other than an announcement  at the meeting at which such  adjournment is
taken giving the time and place to which the meeting is adjourned.  However, if,
after  adjournment,  the  Board of  Directors  fixes a new  record  date for the
adjourned  meeting,  notice  of the  adjourned  meeting  shall  be given to each
stockholder of record as of the new record date.

         Section 6. Waiver of Notice.

         Notice  of any  annual  or  special  meeting  need  not be given to any
stockholder  who  submits  a signed  waiver  of  notice,  in person or by proxy,
whether  before or after the meeting.  The  attendance of any  stockholder  at a
meeting,  in person or by proxy,  without  protesting prior to the conclusion of
the meeting the lack of notice of such  meeting,  shall  constitute  a waiver of
notice by such stockholder.

         Section 7. Fixing of Record Date.

         For the purpose of determining stockholders entitled to notice of or to
vote at any meeting of stockholders or any adjournment, or stockholders entitled
to  receive  payment of any  dividend,  or in order to make a  determination  of
stockholders  for any other proper purpose,  the Board of Directors shall fix in
advance a date as the record date for any such  determination  of  stockholders.
Such date in any case  shall be not more than 50 days and,  in case of a meeting
of  stockholders,  not  fewer  than 10 days,  prior  to the  date on  which  the
particular  action requiring such  determination of stockholders is to be taken.
When a  determination  of  stockholders  entitled  to  vote  at any  meeting  of
stockholders has been made as provided in this section, such determination shall
apply to any  adjournment  unless the Board of Directors fixes a new record date
for the adjourned meeting.

         Section 8. Voting Lists.

         A list of stockholders as of the record date,  certified by the officer
responsible  for its  preparation or by a transfer  agent of the Bank,  shall be
produced  at any  meeting  of  stockholders  upon the  request  thereat or prior
thereto of any  stockholder.  If the right to vote at any meeting is challenged,
the inspectors of election, or person presiding thereat, shall require such list
of  stockholders  to be  produced  as  evidence  of the  right  of  the  persons
challenged to vote at such meeting, and all persons who appear from such list to
be stockholders entitled to vote thereat may vote at such meeting.



                                       -2-

<PAGE>


         Section 9. Quorum.

         A majority  of the  outstanding  shares of the Bank  entitled  to vote,
represented  in person or by proxy,  shall  constitute  a quorum at a meeting of
stockholders.  The stockholders present at a duly organized meeting may continue
to transact business until adjournment, notwithstanding the withdrawal of enough
stockholders  to constitute  less than a quorum.  If less than a majority of the
outstanding  shares is  represented  at a meeting,  a majority  of the shares so
represented may adjourn the meeting from time to time without further notice. At
such adjourned  meeting at which a quorum shall be present or  represented,  any
business may be  transacted  which might have been  transacted at the meeting as
originally notified.  The existence of a quorum at any meeting, or the existence
of a duly  organized  meeting at which enough  stockholders  have withdrawn from
such  meeting  to  constitute  less than a quorum,  however,  shall not serve to
amend,  alter or modify  any  provisions  in the  Bank's  Restated  Organization
Certificate  or these Bylaws  which  require the vote of more than a majority of
the outstanding shares entitled to vote at a duly organized meeting.

         Section 10. Proxies.

         At all  meetings  of  stockholders,  a  stockholder  may  vote by proxy
executed in writing by the  stockholder  or by his duly  authorized  attorney in
fact.  Proxies  solicited on behalf of the management of the Bank shall be voted
as  directed  by the  stockholder  or,  in the  absence  of such  direction,  as
determined by the Board of  Directors.  No proxy shall be valid more than eleven
months  from  the  date of its  execution  except  for a proxy  coupled  with an
interest.

         Section 11. Voting of Shares in the Name of Two or More Persons.

         When  ownership  stands  in the  name  of two or more  persons,  in the
absence of written directions to the Bank to the contrary, at any meeting of the
stockholders  of the  Bank any one or more of such  stockholders  may  cast,  in
person or by proxy, all votes to which such ownership is entitled.  In the event
an  attempt is made to cast  conflicting  votes,  in person or by proxy,  by the
several persons in whose names shares of stock stand, the vote or votes to which
those  persons  are  entitled  shall be cast as  directed by a majority of those
holding  such and  present in person or by proxy at such  meeting,  but no votes
shall be cast for such stock if a majority cannot agree.

         Section 12. Voting of Shares by Certain Holders.

         Shares standing in the name of another  corporation may be voted by any
officer, agent or proxy as the bylaws of such corporation may prescribe,  or, in
the absence of such provision, as the Board of Directors of such corporation may
determine.  Shares held by an administrator,  executor,  guardian,  conservator,
committee, or other fiduciary,  except a trustee, may be voted by him, either in
person or by proxy, without a transfer of such shares into his name. Shares held
by a trustee may be voted by him,  either in person or by proxy,  but no trustee
shall be  entitled  to vote shares held by him without a transfer of such shares
into his name as  trustee  or into the name of his  nominee.  Shares  held by or
under the  control  of a  receiver  may be voted by such  receiver  without  the
transfer  into his name,  if authority  to do so is contained in an  appropriate
order  of the  court or other  public  authority  by  which  such  receiver  was
appointed.

                                       -3-

<PAGE>



         A  stockholder  whose shares are pledged shall be entitled to vote such
shares  until the shares have been  transferred  into the name of the pledgee or
nominee of the pledgee, and thereafter the pledgee shall be entitled to vote the
shares so transferred.

         Neither  treasury  shares of its own stock  held by the Bank nor shares
held by another  corporation,  if a majority of the shares  entitled to vote for
the election of directors of such other  corporation are held by the Bank, shall
be  voted  at any  meeting  or  counted  in  determining  the  total  number  of
outstanding shares at any given time for purposes of any meeting.

         Section 13. Cumulative Voting.

         Stockholders  shall not be  entitled  to  cumulate  their votes for the
election of directors.

         Section 14. Nominations.

         The  Board of  Directors,  or a  committee  appointed  by the  Board of
Directors,  shall  select the  nominees  for  election as directors of the Bank.
Except  in  the  case  of a  nominee  substituted  as a  result  of  the  death,
incapacity,  withdrawal or other  inability to serve of a nominee,  the Board of
Directors  shall  deliver  written  nominations  to the Secretary of the Bank at
least 20 days prior to the date of the  annual  meeting.  Provided  the Board of
Directors,  or a  committee  appointed  by the Board of  Directors,  makes  such
nominations,  no  nominations  for  directors  except those made by the Board of
Directors or such  committee  shall be voted upon at the annual  meeting  unless
other  nominations  by  stockholders  are made in writing and  delivered  to the
secretary of the Bank at least 30 days prior to the date of the annual  meeting.
Ballots bearing the names of all persons  nominated by the nominating  committee
and stockholders shall be provided for use at the annual meeting.

         Section 15. New Business.

         Any new business to be taken up at an annual meeting shall be stated in
writing  and filed with the Bank at least 45 days  before the date of the annual
meeting, and all business so stated,  proposed, and filed shall be considered at
the  annual  meeting,  but no other  proposal  shall be acted upon at the annual
meeting.  Any  stockholder may make any other proposal at the annual meeting and
the same may be discussed and considered, but unless stated in writing and filed
with the secretary at least 45 days before the meeting,  such proposal  shall be
laid  over for  action  at an  adjourned,  special,  or  annual  meeting  of the
stockholders  taking place 30 days or more thereafter.  This provision shall not
prevent the  consideration  and approval or disapproval at the annual meeting of
reports of officers,  directors  and  committees;  but in  connection  with such
reports no new business shall be acted upon at such annual meeting unless stated
and filed as herein provided.

         Section 16. Informal Action by Stockholders.

         Any action  required to be taken at a meeting of  stockholders,  or any
other action which may be taken at a meeting of the  stockholders,  may be taken
without a meeting if consent in writing,

                                       -4-

<PAGE>



setting  forth the  action so taken,  shall be given by all of the  stockholders
entitled to vote with respect to the subject matter.

                         ARTICLE III. BOARD OF DIRECTORS

         Section 1. Responsibilities; Number of Directors.

         The  business  and affairs of the Bank shall be under the  direction of
its Board of Directors.  The Board of Directors shall consist of not less than 7
nor more than 30 directors. Within the foregoing limits, the number of directors
shall be  determined  by  resolution  of the  Board of  Directors.  The Board of
Directors  shall be  divided  into three  classes  as nearly  equal in number as
possible.  The  members of each class shall be elected for a term of three years
and until their successors are elected and qualified. One class shall be elected
by ballot annually.

         Section 2. Qualifications.

         Each director  shall be at least 18 years of age and at least  one-half
of the  directors  shall be citizens  of the United  States at the time of their
election and during their continuance in office.

         Section 3. Age of Directors.

         No  person  who has  attained  seventy-five  (75)  years  of age may be
appointed or elected as a director of the Bank. This restriction shall not apply
to any person who was serving as a trustee of the Bank immediately  prior to its
mutual-to-stock conversion.

         Section 4. Regular and Annual Meetings.

         An  annual  meeting  of the  Board of  Directors  for the  election  of
officers  shall be held,  without  notice other than these  Bylaws,  immediately
after, and at the same place as, the annual meeting of stockholders of the Bank,
or at such other time or place within 25 days  following  the annual  meeting of
stockholders  as the  Board of  Directors  may fix by  resolution.  The Board of
Directors shall hold at least 10 regular meetings per year and shall be required
to meet at least twice during any three  consecutive  months during the calendar
year.  For these  purposes,  the annual  meeting  shall be  considered a regular
meeting.  The Board of Directors may provide, by resolution,  the time and place
for the holding of regular  meetings of the Board of  Directors  without  notice
other than such resolution.

         Section 5. Special Meetings.

         Special meetings of the Board of Directors may be called at any time by
or at the request of the Chairman, if one has been elected, or by the President.
Special  meetings  of the  Board of  Directors  shall  also be  convened  by the
Secretary  upon the  written  request of at least three  directors.  The persons
authorized to call special  meetings of the Board of Directors shall give notice
of such

                                       -5-

<PAGE>



meetings in the manner prescribed by these Bylaws and may fix any place,  within
or without  the Bank's  regular  business  area,  as the place for  holding  any
special  meeting of the Board of Directors  called by such persons.  No business
shall be conducted at a special  meeting other than that specified in the notice
of meeting.

         Section 6. Conduct of Meetings.

         Meetings  of the  Board  of  Directors  shall be  presided  over by the
Chairman,  if a Chairman  has been  elected by the Board of  Directors,  or such
other director or officer as the Chairman shall designate. If a Chairman has not
been  elected by the Board of  Directors  or the Chairman is absent or otherwise
unable  to  preside  over  the  meeting,  the  presiding  officer  shall  be the
President.  If the  President is absent or otherwise  unable to preside over the
meeting,  the presiding  officer shall be the then senior member of the Board of
Directors in terms of length of service on the Board of Directors (including its
predecessor  body,  the  Board  of  Trustees  of the Bank  prior  to the  Bank's
mutual-to-stock  conversion).  The Secretary, or in the absence or disability of
the Secretary,  a person appointed by the Chairman (or other presiding  person),
shall act as secretary of the meeting.  The Chairman (or other presiding person)
shall conduct all meetings of the Board of Directors in accordance with the best
interests of the Bank and shall have the authority  and  discretion to establish
reasonable procedural rules for the conduct of Board of Directors meetings.  Any
one or more directors may  participate in a meeting of the Board of Directors or
committee thereof by means of a conference telephone or communications equipment
allowing all persons participating in the meeting to hear each other at the same
time.  Participation  by such means shall  constitute  presence in person at any
such meeting.

         Section 7. Notice of Meetings; Waiver of Notice.

         Except as  otherwise  provided  herein,  at least 24  hours'  notice of
meetings  shall be given to each  director  if given in person or by  telephone,
telegraph, telex, facsimile, or other electronic transmission,  and at least two
business  days notice of  meetings  shall be given if notice is given in writing
and delivered by courier or by postage-prepaid  mail. The purpose of any special
meeting  shall be stated in the notice.  Such notice  shall be deemed given when
sent or  given  to any  such  mail  or  courier  service  or  company  providing
electronic transmission service. Any director may waive notice of any meeting by
filing a signed waiver of notice with the Secretary of the Bank,  whether before
or after the meeting. The attendance of a director at a meeting shall constitute
a waiver of notice of such  meeting  if the  director  does not  protest,  prior
thereto or at its commencement, the lack of notice to such director.

         Section 8. Quorum and Voting Requirements.

         A quorum at any meeting of the Board of Directors  shall consist of not
less than a majority of the Whole Board of Directors  or such greater  number as
shall be required by law, these Bylaws or the Restated Organization  Certificate
of the Bank. If less than a quorum is present,  the majority of those  directors
present  may  adjourn  the  meeting to another  time and place  without  further
notice.

                                       -6-

<PAGE>



At such adjourned  meeting at which a quorum shall be represented,  any business
may be transacted  that might have been  transacted at the meeting as originally
noticed.  Except  as  otherwise  provided  by  law,  the  Restated  Organization
Certificate  of the Bank or  these  Bylaws,  a  majority  vote of the  directors
present  at a meeting,  if a quorum is  present at the time of such vote,  shall
constitute an act of the Board of Directors.

         Section 9. Resignation.

         Any director may resign at any time by sending a written notice of such
resignation to the principal  office of the Bank  addressed to the Chairman,  if
one has been elected, or the President. Unless otherwise specified therein, such
resignation shall take effect upon receipt thereof.

         Section 10. Removal.

         Notwithstanding  any  other  provision  of  the  Restated  Organization
Certificate of the Bank or these Bylaws, any director may be removed at any time
with or without cause, upon the affirmative vote of the holders of record of not
less than 80% of the outstanding shares of capital stock of the Bank entitled to
vote  generally in the  election of  directors at a meeting of the  stockholders
called for that purpose.

         Section 11. Vacancies.

         Subject to the limitations prescribed by law, the Restated Organization
Certificate  of the Bank and  these  Bylaws,  all  vacancies  in the  office  of
director,  including vacancies created by newly created directorships  resulting
from  an  increase  in  the  number  of  directors,   shall  be  filled  by  the
stockholders,  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.  No person  shall be elected a director  unless
nominated at a previous  regular or special  meeting,  called for that  purpose,
upon the recommendation of the Board of Directors,  or a committee  appointed by
the Board of Directors. Any director so elected shall serve for the remainder of
the full  term of the  class of  directors  in which  the new  directorship  was
created or the vacancy  occurred  and until his  successor  shall be elected and
qualified.

         Section 12. Compensation.

         The  compensation  of the  directors  of the Bank shall be fixed by the
Board of Directors.

         Section 13. Emergency Authority.

         In the event  there  shall occur an acute  emergency  resulting  from a
hostile attack,  as defined in Article 7 of the New York State Defense Emergency
Act, which shall be of such severity as to prevent the conduct and management of
the affairs and business of the Bank by its  Directors and officers as otherwise
provided in these Bylaws, any three or more available members of the then

                                       -7-

<PAGE>



incumbent  Executive  Committee shall constitute an emergency Board of Directors
which shall have the power,  subject to  limitations  prescribed in Article 7 of
the New York State Defense Emergency Act, by a majority of such persons present,
to take any and every action which may be  necessary to meet the  exigencies  of
the acute  emergency and to enable the Bank to conduct its business  during such
period, including the relocation elsewhere of any office of the Bank which shall
be unable to function  because of the acute  emergency.  If during the period of
acute  emergency  there shall be no Executive  Committee,  or a minimum of three
members of the then incumbent Executive  Committee shall not be available,  then
and in that event such other available  Directors as may be needed to obtain the
minimum of three members shall serve on the emergency Board of Directors.

                             ARTICLE IV. COMMITTEES

         Section 1. Enumeration of Committees.

         The standing committees of the Board of Directors shall be an Executive
Committee,  an  Audit  Committee,  and a  Nominating  Committee.  The  Board  of
Directors, by vote of a majority of the whole Board of Directors,  may from time
to time  designate  additional  committees  of the  Board of  Directors,  either
temporary or  permanent,  with such lawfully  delegable  powers and duties as it
thereby confers not inconsistent  with these Bylaws, to serve at the pleasure of
the Board of Directors and shall,  for these  committees and any others provided
for  herein,  elect a Director or  Directors  to serve as the member or members,
designating,  if it desires,  other Directors as alternate  members  ("Alternate
Directors") who may replace any absent or disqualified  member at any meeting of
the  committee;  provided  however,  that the Chairman shall be a member of, and
shall  serve  as the  chairman  of the  Executive  Committee  and he shall be an
ex-officio  member of all other  committees,  except the Audit Committee and any
other  committee  on which he is  prohibited  from being a member,  by law,  the
Restated Organization  Certificate or these Bylaws. The Board of Directors, by a
resolution  adopted by a majority of the Whole Board of Directors  may terminate
any committee previously established.

         Section 2. The Executive Committee.

         The Executive  Committee  shall consist of the Chairman of the Board of
Directors  and four  additional  Directors  elected  annually by the vote of the
majority  of the  Whole  Board of  Directors.  If any  member  of the  Executive
Committee shall be absent from any meeting of the committee,  the Chairman shall
designate some other Director,  other than one serving as a salaried officer, to
act as a member of the committee at that meeting.  In the event there shall be a
vacancy in the office of Chairman,  then and in that event such other additional
Director or  Directors  as may be needed to obtain the full  complement  of five
members shall be elected by the Board of Directors to serve until the vacancy is
filled, or until the next annual meeting.  Any member of the executive committee
may be  removed  at any time with or without  cause by  resolution  adopted by a
majority  of the Whole Board of  Directors.  Regular  meetings of the  Executive
Committee  may be held without  notice at such times and places as the Executive
Committee  may fix from  time to time by  resolution.  Special  meetings  of the
committee may be called by the Chairman or at any time by any two members of the

                                       -8-

<PAGE>



committee, upon twenty-four hours' notice by mail, in person, or by telegraph or
telephone.  The notice of a special  meeting of the  committee,  however  given,
shall state the time when and the place,  which shall be within the State of New
York,  where the meeting is to be held and the business which is to be presented
and no business other than that stated in the notice shall be transacted at said
meeting.  The  Executive  Committee  may make  rules for the  regulation  of its
meetings and proceedings not inconsistent with these Bylaws. Four members of the
committee, including designees designated to act for an absent member or members
of the  committee,  shall  be  necessary  for a  quorum  at any  meeting  of the
committee.  Attendance by Alternate Directors shall constitute membership on the
Committee for determining quorum requirements. Action of the Executive Committee
must be authorized by the affirmative  vote of a majority of the members present
at a meeting at which a quorum is present.  Any action  required or permitted to
be taken by the Executive  Committee at a meeting may be taken without a meeting
if a consent in writing,  setting forth the action so taken,  shall be signed by
all of the members of the  Executive  Committee.  Except as  otherwise  provided
herein, the Executive Committee,  when the Board of Directors is not in session,
shall have and may  exercise  all of the  authority  of the Board of  Directors,
except to the extent,  if any, that such  authority may be limited by resolution
adopted  by a majority  of the Whole  Board of  Directors  or by the laws of the
State of New York.  In  addition,  the  Executive  Committee  shall not have the
authority  of the Board of  Directors  with  reference  to:  the  submission  to
stockholders of any action that requires  stockholders'  authorization under New
York law; the filling of vacancies in the Board of Directors or in any committee
of the Board of  Directors;  the fixing of  compensation  of the  Directors  for
serving on the Board of Directors or any  committee  thereof;  the  amendment or
repeal of any resolution of the Board of Directors  which by its terms shall not
be so  amendable  or  repealable;  the taking of any action  which is  expressly
required by New York law to be taken at a meeting of the Board of  Directors  or
by a specified proportion of Directors;  the amendment or repeal of the Restated
Organization  Certificate or Bylaws of the Bank or adoption of new Bylaws of the
Bank;  recommending  to the  stockholders  a plan of merger,  consolidation,  or
conversion;  the sale, lease or other disposition of all or substantially all of
the  property  and assets of the Bank  otherwise  than in the usual and  regular
course of its business; a voluntary dissolution of the Bank; a revocation of any
of the  foregoing;  or the approval of a transaction  in which any member of the
executive  committee,  directly  or  indirectly,  has  any  material  beneficial
interest.

         Section 3. The Nominating Committee.

         The Board of  Directors,  by  resolution  adopted by a majority  of the
Whole Board of Directors,  shall appoint a Nominating  Committee of the Board of
the  Board of  Directors,  consisting  of not less  than  three  Directors.  The
Nominating  Committee  shall have  authority (a) to review any  nominations  for
election to the Board of Directors  made by a stockholder of the Bank and (b) to
recommend to the Whole Board of Directors  nominees for election to the Board of
Directors  (i) to  replace  those  Directors  whose  terms  expire at the annual
meeting of stockholders  next ensuing and (ii) to fill vacancies  resulting from
death, resignation, retirement,  disqualification,  removal from office or other
cause, or resulting from an increase in the authorized number of Directors.



                                       -9-

<PAGE>



         Section 4. The Audit Committee.

         The Audit  Committee  shall consist of two or more  Directors,  none of
whom  shall be a  salaried  officer  of the Bank,  who shall be  elected to said
Committee at the annual meeting of the Board of Directors, or in the case of the
filling of a vacancy  (such  vacancy,  in every case to be filled by an existing
non-salaried  Director)  at any  regular  or  special  meeting  of the  Board of
Directors. The Audit Committee shall assist the Board of Directors in fulfilling
its obligation to oversee the appropriateness of accounting  policies,  and Bank
procedures  and  controls and shall be charged with the duty of carrying out the
requirements  of Section  254 of the  Banking  Law of the State of New York (the
"New York  Banking  Law") as the same now is in force or as it may be amended or
of any  law  substituted  therefor.  In  performing  its  functions,  the  Audit
Committee shall utilize the expertise of the Bank's internal Auditing Department
under the direction of the Bank's  internal  Auditor.  The Audit Committee shall
hold formal meetings with the Bank's internal auditors on a quarterly basis.

                               ARTICLE V. OFFICERS

         Section 1.  Positions.  The  officers of the Bank shall be a President,
one or more Vice Presidents, a Secretary, and a Chief Financial Officer, each of
whom shall be elected by the Board of Directors. The Board of Directors may also
designate the Chairman of the Board as an officer.  The  President  shall be the
Chief Executive Officer,  unless the Board of Directors  designates the Chairman
of the Board as Chief  Executive  Officer.  The President shall be a director of
the Bank. Any two or more offices may be held by the same person, except for the
offices of President and Secretary.  The Board of Directors may designate one or
more Vice Presidents as Executive Vice President or Senior Vice  President.  The
Board of Directors  may also elect or authorize  the  appointment  of such other
officers as the business of the Bank may require.  The officers  shall have such
authority  and perform  such duties as the Board of  Directors  may from time to
time authorize or determine. In the absence of action by the Board of Directors,
the  officers  shall have such powers and duties as  generally  pertain to their
respective offices.

         Section 2. Election and Term of Office.  The officers of the Bank shall
be elected  annually at the first  meeting of the Board of Directors  held after
each annual meeting of the stockholders. If the election of officers is not held
at such  meeting,  such election  shall be held as soon  thereafter as possible.
Each  officer  shall hold  office  until a successor  has been duly  elected and
qualified or until the officer's  death,  resignation,  or removal in the manner
hereinafter provided.  Election or appointment of an officer, employee, or agent
shall not of itself  create  contractual  rights.  The  Board of  Directors  may
authorize  the Bank to enter into an  employment  contract  with any  officer in
accordance  with  applicable law, but no such contract shall impair the right of
the Board of  Directors  to remove any  officer at any time in  accordance  with
Section 3 of this Article V.

         Section  3.  Removal.  Any  officer  may be  removed  by the  Board  of
Directors at any time with or without  cause,  but such removal,  other than for
cause,  shall be without  prejudice to the  contractual  rights,  if any, of the
person so removed.


                                      -10-

<PAGE>



         Section  4.  Vacancies.  A  vacancy  in any  office  because  of death,
resignation, removal, disqualification,  or otherwise may be filled by the Board
of Directors for the unexpired portion of the term.

         Section 5.  Remuneration.  The  remuneration  of the officers  shall be
fixed from time to time by the Board of Directors.

                     ARTICLE VI. SECURITIES AND INVESTMENTS

         Section 1. Loans and Investments.

         The Board of Directors  shall from time to time determine and direct to
what extent the funds and property of the Bank shall be invested,  and,  subject
to all applicable  provisions of law, the kind and character of the  investments
which are to be made and how the same shall be handled and dealt with.  No loans
shall be contracted on behalf of the Bank and no evidence of indebtedness  shall
be  issued  in its  name  unless  authorized  by the  Board of  Directors.  Such
authority may be general or confined to specific instances.

         Section 2.  Care and Custody of Securities.

         All stocks, bonds and other securities,  including bonds and mortgages,
not directed by the Board of Directors to be held in bearer form, or in the name
of a nominee,  shall be in the name of the Bank and, to the extent that the form
of the several  securities may permit or as may be permitted or required by law,
shall  be  registered  or  recorded  in the  name of the  Bank.  All  securities
including  bonds and mortgages held by the Bank shall be kept in such manner and
at such places as the Board of  Directors,  having due regard for the safety and
protection  thereof,  may direct,  and all or any part  thereof may be lodged or
deposited for safekeeping with such other institutions as the Board of Directors
may from time to time approve.

         Section 3. Transfers of Securities, Etc.

         Transfers  and  assignments  of  stocks,  bonds  and  other  securities
standing,  issued or registered in the name of the Bank may be signed by any two
of the following officers acting by virtue of their several offices, to wit: the
Chairman, the President,  an Executive Vice President,  the Secretary, or may be
signed by any one of said officers together with such other officer or officers,
or person or persons,  as the Board of Directors may from time to time authorize
or designate.

         The Chairman or the  President,  or in their absence an Executive  Vice
President or the Secretary, shall execute any and all instruments for the proper
transaction  of the business of the Bank  relating to its mortgage  investments,
including extensions,  modifications,  alterations, and amendments,  assignments
and satisfaction pieces. The Board of Directors may,  nevertheless,  at any time
authorize  and empower other  additional  officers or employees to do any one or
more of these things.

                                      -11-

<PAGE>



                  ARTICLE VII. DEPOSITORIES, CHECKS AND DRAFTS

         Section 1. Depositaries and Withdrawals.

         The Board of Directors  may from time to time  designate  banks,  trust
companies or similar  institutions  to be  depositaries of funds of the Bank and
may by resolution  designate the officer or officers,  or employee or employees,
who shall be  authorized to sign the checks,  drafts,  vouchers or orders of the
Bank upon which such  depositaries  shall be authorized to pay out the moneys so
deposited. Unless and until the Board of Directors shall otherwise provide, such
checks,  drafts,  vouchers or orders for the payment of deposited funds shall be
signed by any two of the following officers:  the Chairman,  the President,  the
Chief Financial Officer, an Executive Vice President, a Senior Vice President, a
Vice President, the Secretary,  the Controller,  an Assistant Vice President, an
Assistant Secretary, an Assistant Controller and the Assistant to the President,
if the Board of Directors  shall have  established the offices of Assistant Vice
President,  Assistant  Secretary,  Assistant  Controller  or  Assistant  to  the
Chairman.

         Section 2. Depositors' Withdrawals.

         The  Chairman,  the  President,  an  Executive  Vice  President  or the
Secretary  shall  designate those officers and employees who shall be authorized
to sign or  countersign  checks drawn upon the general  deposit  accounts of the
Bank issued in payment of depositor withdrawals. The Board of Directors may also
adopt such other  means of payment of  depositor  withdrawals  as to it may seem
proper and expedient.


            ARTICLE VIII. CERTIFICATES FOR SHARES AND THEIR TRANSFER

         Section l. Certificates for Shares.

         Certificates  representing shares of capital stock of the Bank shall be
in such form as shall be determined by the Board of Directors. Such certificates
shall be  signed  by the  Chairman  of the  Board of  Directors  or by any other
officer  of the Bank  authorized  by the  Board of  Directors,  attested  by the
secretary or an assistant  secretary,  and sealed with the  corporate  seal or a
facsimile  thereof.  The  signatures of such officers upon a certificate  may be
facsimiles if the  certificate is manually  signed on behalf of a transfer agent
or a  registrar,  other  than  the Bank  itself  or one of its  employees.  Each
certificate  for shares of capital  stock  shall be  consecutively  numbered  or
otherwise identified.  The name and address of the person to whom the shares are
issued,  with the  number of shares  and date of issue,  shall be entered on the
stock transfer books of the Bank. All  certificates  surrendered to the Bank for
transfer  shall be canceled  and no new  certificate  shall be issued  until the
former  certificate  for a like  number  of  shares  has  been  surrendered  and
canceled, except that in case of a lost or

                                      -12-

<PAGE>



destroyed  certificate,  a new  certificate  may be issued  upon such  terms and
indemnity to the Bank as the Board of Directors may prescribe.

         Section 2. Transfer of Shares.

         Transfer  of shares of capital  stock of the Bank shall be made only on
its stock transfer books. Authority for such transfer shall be given only by the
holder  of  record or by his legal  representative,  who  shall  furnish  proper
evidence of such  authority,  or by his attorney  authorized  by a duly executed
power of attorney and filed with the Bank.  Such transfer  shall be made only on
surrender for  cancellation of the  certificate  for such shares.  The person in
whose  name  shares of  capital  stock  stand on the books of the Bank  shall be
deemed by the Bank to be the owner for all purposes.

                      ARTICLE IX. FISCAL YEAR; ANNUAL AUDIT

         The  fiscal  year  of the  Bank  shall  be as  fixed  by the  Board  of
Directors.  The Bank shall be  subject  to an annual  audit as of the end of its
fiscal year by independent  public  accountants  appointed by and responsible to
the Board of Directors.  The appointment of such accountants shall be subject to
annual ratification by the stockholders.

                              ARTICLE X. DIVIDENDS

         Subject to the terms of the Bank's  Restated  Organization  Certificate
and applicable law, the Board of Directors may, from time to time, declare,  and
the Bank may pay, dividends on its outstanding shares of capital stock.

                           ARTICLE XI. CORPORATE SEAL

         The Board of Directors  shall  provide a Bank seal,  which shall be two
concentric circles between which shall be the name of the Bank, or in such other
form deemed appropriate by the Board of Directors.  The year of incorporation or
an emblem may appear in the center.

                            ARTICLE XII. SURETY BONDS

         Section 1. Surety Bonds and Premiums Thereon.

         The Bank shall procure from a responsible  surety  company  approved by
the  Board of  Directors  and shall  keep  continuously  in force  and  effect a
Banker's  blanket  bond of  insurance  or a fidelity  bond of  similar  type and
character  covering all of the officers and employees of the Bank in such amount
as the Board of Directors  may fix. The Board of Directors may also require that
individual  officers or employees shall furnish  separate bonds  conditioned for
the faithful  performance of their several  duties.  It shall be obligatory upon
the  officers  and  employees  to furnish to the Bank and to the surety  company
involved any and all information  necessary or appropriate to the procurement of
any bond or bonds herein provided for. The Bank may dismiss any officer or

                                      -13-

<PAGE>



employee  who  shall  fail when  asked or who  shall  refuse to give any and all
proper and relevant  information required by the designated surety company or as
to whom such  surety  company  shall  decline  to give a bond or whom the surety
company shall decline to include in a general bond.

         All expenses connected with such bond or bonds and all premiums thereon
shall be borne by the Bank.

                       ARTICLE XIII. RULES AND REGULATIONS

         Management shall adopt rules and regulations not inconsistent  with law
for the payment of deposits and interest and, generally, for the transaction and
management  of the  affairs  of the Bank.  Such rules and  regulations  shall be
posted in a conspicuous  place in the offices of the Bank and shall be available
to  depositors  upon  request.  Such  posting  shall be taken and held as actual
notice to and be binding  upon each  depositor  and to all persons  claiming any
interest  in any  account.  All  notices to the Bank from  depositors,  or other
persons claiming any interest in any account, shall be not effective unless they
are in writing and signed by the persons giving such notice.

         Rules and regulations  adopted by management or any amendments  thereto
shall be  transmitted  to the Board of  Directors  at its next  regular  monthly
meeting following the adoption of same.

                             ARTICLE XIV. AMENDMENTS

         These  Bylaws may be amended in a manner  consistent  with the New York
Banking Law and the regulations thereunder at any time by a majority vote of the
Whole  Board of  Directors,  or by the  affirmative  vote of at least 80% of the
votes eligible to be cast by the stockholders of the Bank at any legal meeting.



                                      -14-








                                   Exhibit 4

                Form of Stock Certificate of the Holding Company



<PAGE>




                              COHOES BANCORP, INC.

              INCORPORATED UNDER THE LAWS OF THE STATE OF DELAWARE

THIS CERTIFIES THAT
                                 S P E C I M E N
is the owner of:

                  FULLY PAID AND NONASSESSABLE SHARES OF COMMON
                    STOCK $.01 PAR VALUE PER SHARE OF COHOES
                                  BANCORP, INC.

The shares  represented by this certificate are  transferable  only on the stock
transfer books of the Corporation by the holder of record hereof, or by his duly
authorized  attorney  or  legal  representative,  upon  the  surrender  of  this
certificate  properly  endorsed.  This  certificate  and the shares  represented
hereby  are  issued  and  shall be held  subject  to all the  provisions  of the
Certificate of  Incorporation  of the  Corporation  and any  amendments  thereto
(copies  of  which  are  on  file  at the  principal  executive  offices  of the
Corporation),  to all of which  provisions  the  holder  by  acceptance  hereof,
assents.

         This  certificate is not valid unless  countersigned  and registered by
the Transfer Agent and Registrar. The shares represented by this Certificate are
not insured by the Federal Deposit Insurance Corporation or any other government
agency.

         IN WITNESS THEREOF, COHOES BANCORP, INC. has caused this certificate to
be executed by the facsimile  signatures of its duly authorized officers and has
caused a facsimile of its corporate seal to be hereunto affixed.


Dated:_________________


_______________________          [SEAL]            _____________________________
Richard A. Ahl                                     Harry L. Robinson
Secretary                                          President and Chief Executive
                                                      Officer



<PAGE>



                              COHOES BANCORP, INC.

         The  Corporation's   certificate  of  incorporation  provides  that  no
"person" (as defined in the  certificate  of  incorporation)  who  "beneficially
owns" (as defined in the certificate of  incorporation)  in excess of 10% of the
outstanding  shares of the Corporation shall be entitled to vote any shares held
in excess of such limit.  This  provision of the  certificate  of  incorporation
shall  not  apply to an  acquisition  of  securities  of the  Corporation  by an
employee stock purchase plan or other employee  benefit plan of the  Corporation
or any of its subsidiaries.

         The  Corporation's   certificate  of  incorporation   also  includes  a
provision the general effect of which is to require the affirmative  vote of the
holders of 80% of the  outstanding  voting shares of the  Corporation to approve
certain "business combinations" (as defined in the certificate of incorporation)
between  the  Corporation  and a  stockholder  owning  in  excess  of 10% of the
outstanding shares of the Corporation.  However,  only the affirmative vote of a
majority of the outstanding  shares or such vote as is otherwise required by law
(rather  than  the 80%  voting  requirement)  is  applicable  to the  particular
transaction if it is approved by a majority of the "disinterested directors" (as
defined in the certificate of incorporation) or, alternatively,  the transaction
satisfies certain minimum price and procedural  requirements.  The Corporation's
certificate  of  incorporation  also  contains a provision  which  requires  the
affirmative vote of holders of at least 80% of the outstanding  voting shares of
the Corporation which are not beneficially owned by the "interested  person" (as
defined in the certificate of  incorporation)  to approve the direct or indirect
purchase or other  acquisition by the  Corporation of any "equity  security" (as
defined in the certificate of incorporation) from such interested person.

         The  Corporation  will  furnish to any  stockholder  upon  request  and
without charge a full  statement of the powers,  designations,  preferences  and
relative  participating,  optional or other  special  rights of each  authorized
class  of  stock  or  series  thereof  and the  qualifications,  limitations  or
restrictions of such preferences and/or rights, to the extent that the same have
been fixed, and of the authority of the board of directors to designate the same
with respect to other series.  Such request may be made to the Corporation or to
its transfer agent and registrar.

         The following  abbreviations,  when used in the inscription on the face
of this certificate,  shall be construed as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenants in common             UNIF GIFT MIN ACT_____Custodian______
                                                           (Cust}        (Minor)
TEN ENT - as tenants by the entirety  Under Uniform Gift to Minors Act-______
                                                                      (State)
JT TEN  - as joint tenants with right of   UNIF TRANS MIN ACT____Custodian______
          survivorship and not as tenants                   (Cust)       (Minor)
          in common.                  Under Uniform Transfers to Minor Act-____
                                                                         (State)

     Additional abbreviations may also be used though not in the above list.

     For Value Received, _____________ hereby sell, assign and transfer unto


<PAGE>


PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE
 _____________________________
|_____________________________|


_______________________________________________________________________________
 (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS, INCLUDING ZIP CODE, OF ASSIGNEE) 

_______________________________ Shares of Common Stock represented by the within
certificate, and do hereby irrevocably constitute and appoint________________ as
Attorney  to  transfer  the  said  shares  on  the  books  of  the  within named
Association with full power of substitution in the premises.


Dated______________                        ______________________________


NOTICE:  THE  SIGNATURE  TO THIS  ASSIGNMENT  MUST  CORRESPOND  WITH THE NAME AS
         WRITTEN UPON THE FACE OF THE CERTIFICATE IN EVERY  PARTICULAR,  WITHOUT
         ALTERATION  OR   ENLARGEMENT  OR  ANY  CHANGE   WHATEVER.   The  shares
         represented by this  certificate are subject to a limitation  contained
         in the  Certificate  of  Incorporation  to the effect  that in no event
         shall  any  record  owner  of any  outstanding  common  stock  which is
         beneficially   owned,   directly  or   indirectly,   by  a  person  who
         beneficially owns in excess of 10% of the outstanding  shares of common
         stock (the  "Limit") be entitled or permitted to any vote in respect of
         shares held in excess of the Limit.






                                    Exhibit 5

                   Opinion of Silver, Freedman & Taff, L.L.P.
                       with respect to legality of stock




<PAGE>




                               September 14, 1998



Board of Directors
Cohoes Bancorp, Inc.
75 Remsen Street
Cohoes, New York 12047

     Re:  The Offering of up to 12,788,790 Shares of Cohoes Bancorp, Inc. Common
          Stock

Gentlemen:

         You have requested our opinion  concerning  certain matters of Delaware
law in connection with the conversion of Cohoes Savings Bank (the "Bank"), a New
York chartered savings bank, from the mutual form of ownership to the stock form
of  ownership  (the  "Conversion"),   and  the  related  subscription  offering,
community offering and syndicated community offering (the "Offerings") by Cohoes
Bancorp,  Inc., a Delaware  corporation  (the  "Company"),  of up to  12,788,790
shares of its common stock, par value $.01 per share, ("Common Stock").

         In connection  with your request for our opinion,  you have provided to
us and we have reviewed the Company's  certificate of  incorporation  filed with
the  Delaware  Secretary  of State on September  14, 1998 (the  "Certificate  of
Incorporation");  the Company's Bylaws; the Company's  Registration Statement on
Form S-1, as filed with the  Securities  and  Exchange  Commission  initially on
September 16, 1998 (the "Registration  Statement");  resolutions of the Board of
Directors  of the Company  (the  "Board")  concerning  the  organization  of the
Company,  the Offerings and designation of a Pricing Committee of the Board, and
the form of stock  certificate  approved  by the  Board to  represent  shares of
Common  Stock.  We have  also  been  furnished  a  certificate  of the  Delaware
Secretary  of  State  certifying  the  Company's  good  standing  as a  Delaware
corporation.  Capitalized  terms  used but not  defined  herein  shall  have the
meaning given them in the Certificate of Incorporation.




<PAGE>


Board of Directors
September 14, 1998
Page 2
         We  understand  that the Company  will loan to the trust for the Bank's
Employee  Stock  Ownership Plan (the "ESOP") the funds which the ESOP Trust will
use to  purchase  shares of Common  Stock  for which the ESOP  Trust  subscribes
pursuant to the Offerings and for purposes of rendering the opinion set forth in
paragraph 2 below, we assume that:

         (a) the  Board  has duly  authorized  the loan to the ESOP  Trust  (the
         "Loan");  (b) the ESOP serves a valid corporate  purpose;  (c) the Loan
         will be made at an  interest  rate and on other  terms that are fair to
         the  Company;  (d) the terms of the Loan will be set forth in customary
         and appropriate documents including,  without limitation,  a promissory
         note  representing the indebtedness of the ESOP Trust to the Company as
         a result of the Loan; and (e) the closing for the Loan and for the sale
         of Common  Stock to the ESOP Trust will be held after the  closing  for
         the sale of the other shares of Common Stock sold in the  Offerings and
         the receipt by the Company of the proceeds thereof.

         Based upon and subject to the foregoing, and limited in all respects to
matters of Delaware law, it is our opinion that:

     1.   The Company has been duly  organized  and is validly  existing in good
          standing as a corporation under the laws of the State of Delaware.

     2.   Upon the due adoption by the Pricing  Committee of a resolution fixing
          the number of shares of Common stock to be sold in the Offerings,  the
          Common Stock to be issued in the Offerings (including the shares to be
          issued to the ESOP Trust and the shares to be granted to a  charitable
          foundation to be  established  by the Company in  connection  with the
          Conversion) will be duly authorized and, when such shares are sold and
          paid for in accordance  with the terms set forth in the Prospectus and
          such   resolution   of  the  Pricing   Committee,   and   certificates
          representing  such  shares  in the  form  provided  to us are duly and
          properly issued, will be validly issued, fully paid and nonassessable.

         This opinion is furnished solely for your benefit and may not be relied
upon by any other person. We consent to the filing of this opinion as an exhibit
to the  Registration  Statement  on Form  S-1,  Notice  of the  Application  for
Conversion,  and the Form  86-AC and to the use of the name of our firm where it
appears in the Registration Statement, Notice of the Application for Conversion,
Form 86-AC and in the Prospectus.


                                          Very truly yours,

                                          /s/SILVER  FREEDMAN AND TAFF, L.L.P.

                                          SILVER  FREEDMAN AND TAFF, L.L.P.





                                        September 11, 1998



Board of Trustees
Cohoes Savings Bank
75 Remsen Street
Cohoes, New York  12047


Re:  Plan of Conversion:  Subscription Rights
     Cohoes Savings Bank


Ladies and Gentlemen:

     All  capitalized  terms  not  otherwise  defined  in this  letter  have the
meanings  given  such  terms in the Plan of  Conversion  adopted by the Board of
Trustees of Cohoes  Savings Bank  ("Cohoes  Savings" or the "Bank")  whereby the
Bank will convert from a New York state  chartered  mutual savings bank to a New
York state chartered stock savings bank and issue all of the Bank's  outstanding
capital stock to Cohoes Bancorp,  Inc. (the "Holding Company").  Simultaneously,
the Holding Company will issue shares of Common Stock.

     We understand that in accordance with the Plan of Conversion,  Subscription
Rights to  purchase  shares of Common  Stock in the  Holding  Company  are to be
issued to: (1) Eligible Account Holders; (2) Employee Plans, including the ESOP;
and (3) Supplemental Eligible Account Holders. Based solely upon our observation
that the  Subscription  Rights will be available to such parties  without  cost,
will be legally  non-transferable  and of short  duration,  and will afford such
parties the right only to purchase  shares of Common  Stock at the same price as
will be paid by members of the general  public in the  Community  Offering,  but
without undertaking any independent investigation of state or federal law or the
position of the Internal  Revenue  Service with respect to this issue, we are of
the belief that, as a factual matter:

     (1)  the Subscription Rights will have no ascertainable market value; and,

     (2)  the price at which the Subscription Rights are exercisable will not be
          more or less  than  the pro  forma  market  value of the  shares  upon
          issuance.

     Changes in the local and national  economy,  the legislative and regulatory
environment,  the stock market,  interest rates, and other external forces (such
as natural  disasters or significant  world events) may occur from time to time,
often with great  unpredictability and may materially impact the value of thrift
stocks  as a  whole  or the  Holding  Company's  value  alone.  Accordingly,  no
assurance  can be given that persons who  subscribe to shares of Common Stock in
the Subscription  Offering will thereafter RP Financial,  LC. Board of Directors
September  11,  1998 Page 2 be able to buy or sell such shares at the same price
paid in the Subscription Offering.


                                        Sincerely,

                                        /s/ Gregory E. Dunn

                                        Gregory E. Dunn
                                        Senior Vice President








                                  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  (each,  an "Anniversary  Date"),  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 date
of this Agreement, the Employment Period shall automatically be extended for one
additional day each day,  unless either the Bank or the Executive  elects not to
extend the  Agreement  further  by giving  written  notice  thereof to the other
party, in which case the Employment Period shall end on the third anniversary of
the date on which  such  written  notice  is  given.  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 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  (each,  an "Anniversary  Date"),  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 date
of this Agreement, the Employment Period shall automatically be extended for one
additional day each day,  unless either the Bank or the Executive  elects not to
extend the  Agreement  further  by giving  written  notice  thereof to the other
party, in which case the Employment Period shall end on the third anniversary of
the date on which  such  written  notice  is  given.  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  (each,  an "Anniversary  Date"),  plus such
extensions, if any, as are provided pursuant to section 2(b).

                  (b) Except as provided in section 2(c),  beginning on the date
of this Agreement, the Employment Period shall automatically be extended for one
additional day each day,  unless either the Bank or the Executive  elects not to
extend the Agreement further by giving written notice thereof

                                        1

<PAGE>



to the other party, in which case the Employment  Period shall end on the second
anniversary of the date on which such written notice is given.  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 10.2

                 Form of proposed employment Agreement between
              Cohoes Bancorp, Inc. and certain executive officers








<PAGE>


                              EMPLOYMENT AGREEMENT


         This EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
_____ ___,  1998 by and between  Cohoes  Bancorp,  Inc., a business  corporation
organized and existing under the laws of the State of Delaware (the  "Company"),
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 Company and as the
Executive  Vice  President,  Chief  Financial  Officer and  Secretary  of Cohoes
Savings Bank (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 the Company; and

         WHEREAS,  the  Company  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 Company (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 Company 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 Company and the Executive
hereby agree as follows:

         SECTION 1. EMPLOYMENT.

         The  Company  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  (each,  an "Anniversary  Date"),  plus such
extensions, if any, as are provided pursuant to section 2(b).

                  (b) Except as provided in section 2(c),  beginning on the date
of this Agreement, the Employment Period shall automatically be extended for one
additional day each day, unless either

                                        1

<PAGE>



the  Company or the  Executive  elects not to extend  the  Agreement  further by
giving written  notice thereof to the other party,  in which case the Employment
Period  shall end on the third  anniversary  of the date on which  such  written
notice  is  given.  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 Company 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
Company  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 Company and the  Executive in the
event of any such termination shall be determined under this Agreement.

         SECTION 3. DUTIES.

         The  Executive  shall  serve as the  Executive  Vice  President,  Chief
Financial Officer and Secretary of the Company, having such power, authority and
responsibility  and  performing  such duties as are  prescribed  by or under the
By-Laws of the Company 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 Company and shall
use his best efforts to advance the interests of the Company.

         SECTION 4. CASH COMPENSATION.

         In  consideration  for the  services to be  rendered  by the  Executive
hereunder,  the Company  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 Bank during the
Employment  Period.  The  Executive's  salary shall be payable in  approximately
equal installments in accordance with the Company'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 Company for services  hereunder at such times,
in such amounts and on such terms and conditions as the Board may determine from
time to time.



                                        2

<PAGE>



         SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

         During the  Employment  Period,  the  Executive  shall be treated as an
employee of the Company  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  Company,  in  accordance  with the terms and  conditions  of such  employee
benefit plans and programs and  compensation  plans and programs and  consistent
with the Company's customary practices.

         SECTION 6. INDEMNIFICATION AND INSURANCE.

                  (a) During the Employment Period and for a period of six years
thereafter,  the Company 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 Company or service in
other  capacities  at the request of the Company.  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 Company.

                  (b) To the maximum  extent  permitted  under  applicable  law,
during  the  Employment  Period  and for a period of six years  thereafter,  the
Company 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 Company 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 Company and generally applicable to
all similarly situated Executives. The Executive may also serve as an officer or
director  of the Bank 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 Bank,  he shall  continue  to
perform services for the Company in accordance with this Agreement but shall not
directly or indirectly provide services to

                                        3

<PAGE>



or  participate  in the  affairs of the Bank in a manner  inconsistent  with the
terms of such discharge or suspension or any applicable regulatory order.

         SECTION 8. WORKING FACILITIES AND EXPENSES.

         The Executive's principal place of employment shall be at the Company's
executive offices located in Cohoes,  New York, or at such other location within
50 miles of the  address  at which the  Company  shall  maintain  its  principal
executive  offices,  or at such other  location as the Company and the Executive
may  mutually  agree  upon.  The Company  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 Company
and necessary or appropriate in connection  with the performance of his assigned
duties under this  Agreement.  The Company 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  Company  of an  itemized  account of such  expenses  in such form as the
Company 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 Company 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 Company 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 Company
                           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  Company  of  its  material
                           failure,   whether  by  amendment  of  the  Company's
                           Certificate of Incorporation,  the Company's By-Laws,
                           action of the Board or the Company'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 Company cures such failure;

                                    (D)  the   expiration  of  a  30-day  period
                           following  the  date on  which  the  Executive  gives
                           written notice to the Company 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

                                        4

<PAGE>



                           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 Company cures
                           such failure; or

                                    (E) a change  in the  Executive's  principal
                           place of  employment  for a distance  in excess of 50
                           miles from the Company's  principal office in Cohoes,
                           New York; or

                                    (F)    the     liquidation,     dissolution,
                           bankruptcy, or insolvency of the Company, the Bank or
                           any of their  respective  subsidiaries or affiliates;
                           or

                           (ii) the  Executive's  employment with the Company is
                  terminated by the Company 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  Company  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  Company,  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 Company'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 Company  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  Company,  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 Company during
                  the  Remaining  Unexpired  Employment  Period  at the  highest
                  annual rate

                                        5

<PAGE>



                  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 Company'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;

                           (v)  within  30  days   following   the   Executive's
                  termination of employment with the Company, 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 Company as
                  if he were 100% vested  thereunder  and had continued  working
                  for the  Company  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 Company, 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
                  Company if he had continued working for the Company 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 Company  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  Company,  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

                                        6

<PAGE>



                           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.

                  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 Company,  even if
                  he is not vested under the terms of such plan or program; and

                           (viii) at the  election of the Company 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 Company,  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 Company,  even if he is not vested under the terms of such
                  plan.

The Company 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 Company and the Executive further agree that the Company
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 Company or any of its subsidiaries or affiliates.

         SECTION 10. TERMINATION WITHOUT ADDITIONAL COMPANY LIABILITY.

         In the event that the  Executive's  employment  with the Company  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

                                        7

<PAGE>



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 Company 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 Company, as determined by the Board; or (iv)
has intentionally breached the material terms of this Agreement;

                  (b) the Executive's voluntary resignation from employment with
the Company for reasons other than those specified in section 9(a)(i); or

                  (c) the death of the Executive  while employed by the Company,
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  Company  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  Company'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 Company.  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 Company
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 Company.  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;



                                        8

<PAGE>



         SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

                  (a) A Change in Control of the Company  ("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 Company of a
                  transaction   that  would   result  and  does  result  in  the
                  reorganization,   merger  or  consolidation  of  the  Company,
                  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   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 Company; 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 Company;

                           (ii) the acquisition of all or  substantially  all of
                  the assets of the Company 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  Company
                  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  Company of any  transaction  which would
                  result in such an acquisition;

                           (iii) a complete  liquidation  or  dissolution of the
                  Company,  or approval by the  shareholders of the Company 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

                                        9

<PAGE>



                                             (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 Company; or

                           (v) any event  which  would be  described  in section
                  11(a)(i),  (ii),  (iii)  or  (iv)  if  the  term  "Bank"  were
                  substituted for the term "Company"  therein and the term "Bank
                  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
Company  terminates within eighteen months following a Change in Control for any
reason other than for "cause," as described in section 10, the Company 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 Company or its predecessor  during the five
preceding  taxable  years of the  Executive  (or during the entire period of the
Executive's  employment  with the Company or its  predecessor  if such period is
less than five  years).  The  Company  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.  In
addition,  the  Company  will  guarantee  the payment of the  severance  benefit
provided pursuant to section 11(b) of the Executive's  employment agreement with
the Bank.

         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

                                       10

<PAGE>



of an excise tax under  section  4999 of the Code with respect to any payment in
the  nature of  compensation  made by the  Company  or any  direct  or  indirect
subsidiary or affiliate of the Company to (or for the benefit of) the Executive,
the Company 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.

The  Company  will  guarantee  the payment of the tax  indemnification  provided
pursuant to section 12(a) of the Executive's employment agreement with the Bank.
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 Bank, 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 Company,  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 Company,  or
when reduced by the amount of the payment made to the Company under this section
12(b) by the Executive, equals the amount that should have properly been paid to
the Executive

                                       11

<PAGE>



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 Company a copy of each tax return
which  reflects a liability  for an excise tax payment made by the  Company,  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  Company  prior to the  expiration  of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  his
termination  of  employment  with the Company  (or, if less,  for the  Remaining
Unexpired  Employment  Period), he shall not, without the written consent of the
Company,  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 Company
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  Company,  the
Executive shall keep  confidential  and shall refrain from using for the benefit
of himself,  or any person or entity  other than the Company or any entity which
is a  subsidiary  of the  Company or of which the Company is a  subsidiary,  any
material document or information  obtained from the Company,  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  Company'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 Company,  he shall not,
without the written consent of the Company, 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 Company 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,

                                       12

<PAGE>



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;

                  (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  Company  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
Company to terminate an existing  business or commercial  relationship  with the
Company.

         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 Company or by the Executive, shall have
no  effect  on the  rights  and  obligations  of the  parties  hereto  under the
Company'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 Company 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 Company 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 Company 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 Company may
be sold or  otherwise  transferred.  Failure of the  Company to obtain  from any
successor its express written assumption of the Company'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.

                                       13

<PAGE>



         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 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 Company:

                  Cohoes Bancorp, Inc.
                  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 Company 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  Company'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 Company'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 Company may have against the

                                       14

<PAGE>



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 Company 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 Company,  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.



                                       15

<PAGE>



         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.

         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 Bank or
any other direct or indirect  subsidiary  or  affiliate  of the  Company,  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  Company,  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  Company  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 BANCORP, INC.

By_____________________________         By____________________________________
    ___________________________               Name:
    ___________________________               Its:

[Seal]




                                       17

<PAGE>



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
Delaware corporation  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  Bancorp,  Inc., a business  corporation
organized and existing under the laws of the State of Delaware (the  "Company"),
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  Company  and as the  President  and Chief  Executive
Officer of Cohoes  Savings Bank (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 the Company; and

         WHEREAS,  the  Company  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 Company (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 Company 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 Company and the Executive
hereby agree as follows:

         SECTION 1. EMPLOYMENT.

         The  Company  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  (each,  an "Anniversary  Date"),  plus such
extensions, if any, as are provided pursuant to section 2(b).

                  (b) Except as provided in section 2(c),  beginning on the date
of this Agreement, the Employment Period shall automatically be extended for one
additional day each day,  unless either the Company or the Executive  elects not
to extend the Agreement further by giving written notice

                                        1

<PAGE>



thereof to the other party, in which case the Employment Period shall end on the
third  anniversary  of the date on which such written  notice is given.  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 Company
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
Company  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 Company and the  Executive in the
event of any such termination shall be determined under this Agreement.

         SECTION 3. DUTIES.

         The Executive shall serve as the President and Chief Executive  Officer
of the Company,  having such power,  authority and responsibility and performing
such duties as are  prescribed by or under the By-Laws of the Company 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  Company and shall use his best  efforts to advance
the interests of the Company.

         SECTION 4. CASH COMPENSATION.

         In  consideration  for the  services to be  rendered  by the  Executive
hereunder,  the Company  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 Bank during the
Employment  Period.  The  Executive's  salary shall be payable in  approximately
equal installments in accordance with the Company'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 Company for services  hereunder at such times,
in such amounts and on such terms and conditions as the Board may determine from
time to time.



                                        2

<PAGE>



         SECTION 5. EMPLOYEE BENEFIT PLANS AND PROGRAMS.

         During the  Employment  Period,  the  Executive  shall be treated as an
employee of the Company  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  Company,  in  accordance  with the terms and  conditions  of such  employee
benefit plans and programs and  compensation  plans and programs and  consistent
with the Company's customary practices.

         SECTION 6. INDEMNIFICATION AND INSURANCE.

                  (a) During the Employment Period and for a period of six years
thereafter,  the Company 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 Company or service in
other  capacities  at the request of the Company.  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 Company.

                  (b) To the maximum  extent  permitted  under  applicable  law,
during  the  Employment  Period  and for a period of six years  thereafter,  the
Company 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 Company 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 Company and generally applicable to
all similarly situated Executives. The Executive may also serve as an officer or
director  of the Bank 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 Bank,  he shall  continue  to
perform services for the Company in accordance with this Agreement but shall not
directly or indirectly provide services to

                                        3

<PAGE>



or  participate  in the  affairs of the Bank in a manner  inconsistent  with the
terms of such discharge or suspension or any applicable regulatory order.


         SECTION 8. WORKING FACILITIES AND EXPENSES.

         The Executive's principal place of employment shall be at the Company's
executive offices located in Cohoes,  New York, or at such other location within
50 miles of the  address  at which the  Company  shall  maintain  its  principal
executive  offices,  or at such other  location as the Company and the Executive
may  mutually  agree  upon.  The Company  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 Company
and necessary or appropriate in connection  with the performance of his assigned
duties under this  Agreement.  The Company 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  Company  of an  itemized  account of such  expenses  in such form as the
Company 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 Company 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 Company 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 Company
                           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  Company  of  its  material
                           failure,   whether  by  amendment  of  the  Company's
                           Certificate of Incorporation,  the Company's By-Laws,
                           action of the Board or the Company'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 Company cures such failure;

                                    (D)  the   expiration  of  a  30-day  period
                           following  the  date on  which  the  Executive  gives
                           written notice to the Company 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

                                        4

<PAGE>



                           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 Company cures such failure; or

                                    (E) a change  in the  Executive's  principal
                           place of  employment  for a distance  in excess of 50
                           miles from the Company's  principal office in Cohoes,
                           New York; or

                                    (F)    the     liquidation,     dissolution,
                           bankruptcy, or insolvency of the Company, the Bank or
                           any of their  respective  subsidiaries or affiliates;
                           or

                           (ii) the  Executive's  employment with the Company is
                  terminated by the Company 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  Company  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  Company,  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 Company'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 Company  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  Company,  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

                                        5

<PAGE>



                  Company 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
                  Company'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;

                           (v)  within  30  days   following   the   Executive's
                  termination of employment with the Company, 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 Company as
                  if he were 100% vested  thereunder  and had continued  working
                  for the  Company  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 Company, 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
                  Company if he had continued working for the Company 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 Company  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  Company,  a lump sum  payment in an amount
                  equal to the product of:


                                        6

<PAGE>



                                    (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.

                  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 Company,  even if
                  he is not vested under the terms of such plan or program; and

                           (viii) at the  election of the Company 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 Company,  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 Company,  even if he is not vested under the terms of such
                  plan.

The Company 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 Company and the Executive further agree that the Company
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 Company or any of its subsidiaries or affiliates.

         SECTION 10. TERMINATION WITHOUT ADDITIONAL COMPANY LIABILITY.

         In the event that the  Executive's  employment  with the Company  shall
terminate during the Employment Period on account of:


                                        7

<PAGE>



                  (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 Company 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 Company, as determined by the Board; or (iv) has
intentionally breached the material terms of this Agreement;

                  (b) the Executive's voluntary resignation from employment with
the Company for reasons other than those specified in section 9(a)(i); or

                  (c) the death of the Executive  while employed by the Company,
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  Company  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  Company'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 Company.  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 Company
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 Company.  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;


                                        8

<PAGE>



         SECTION 11. TERMINATION UPON OR FOLLOWING A CHANGE IN CONTROL.

                  (a) A Change in Control of the Company  ("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 Company of a
                  transaction   that  would   result  and  does  result  in  the
                  reorganization,   merger  or  consolidation  of  the  Company,
                  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   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 Company; 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 Company;

                           (ii) the acquisition of all or  substantially  all of
                  the assets of the Company 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  Company
                  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  Company of any  transaction  which would
                  result in such an acquisition;

                           (iii) a complete  liquidation  or  dissolution of the
                  Company,  or approval by the  shareholders of the Company 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

                                        9

<PAGE>



                                             (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 Company; or

                           (v) any event  which  would be  described  in section
                  11(a)(i),  (ii),  (iii)  or  (iv)  if  the  term  "Bank"  were
                  substituted for the term "Company"  therein and the term "Bank
                  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
Company  terminates within eighteen months following a Change in Control for any
reason other than for "cause," as described in section 10, the Company 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 Company or its predecessor  during the five
preceding  taxable  years of the  Executive  (or during the entire period of the
Executive's  employment  with the Company or its  predecessor  if such period is
less than five  years).  The  Company  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.  In
addition,  the  Company  will  guarantee  the payment of the  severance  benefit
provided pursuant to section 11(b) of the Executive's  employment agreement with
the Bank.

         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

                                       10

<PAGE>



of an excise tax under  section  4999 of the Code with respect to any payment in
the  nature of  compensation  made by the  Company  or any  direct  or  indirect
subsidiary or affiliate of the Company to (or for the benefit of) the Executive,
the Company 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.

The  Company  will  guarantee  the payment of the tax  indemnification  provided
pursuant to section 12(a) of the Executive's employment agreement with the Bank.
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 Bank, 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 Company,  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 Company,  or
when reduced by the amount of the payment made to the Company under this section
12(b) by the Executive, equals the amount that should have properly been paid to
the Executive

                                       11

<PAGE>



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 Company a copy of each tax return
which  reflects a liability  for an excise tax payment made by the  Company,  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  Company  prior to the  expiration  of the
Employment  Period,  for a  period  of  one  year  following  the  date  of  his
termination  of  employment  with the Company  (or, if less,  for the  Remaining
Unexpired  Employment  Period), he shall not, without the written consent of the
Company,  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 Company
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  Company,  the
Executive shall keep  confidential  and shall refrain from using for the benefit
of himself,  or any person or entity  other than the Company or any entity which
is a  subsidiary  of the  Company or of which the Company is a  subsidiary,  any
material document or information  obtained from the Company,  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  Company'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 Company,  he shall not,
without the written consent of the Company, 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 Company 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,

                                       12

<PAGE>



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;

                  (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  Company  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
Company to terminate an existing  business or commercial  relationship  with the
Company.

         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 Company or by the Executive, shall have
no  effect  on the  rights  and  obligations  of the  parties  hereto  under the
Company'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 Company 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 Company 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 Company 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 Company may
be sold or  otherwise  transferred.  Failure of the  Company to obtain  from any
successor its express written assumption of the Company'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.

                                       13

<PAGE>



         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 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 Company:

                  Cohoes Bancorp, Inc.
                  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 Company 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  Company'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 Company'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 Company may have against the

                                       14

<PAGE>



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 Company 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 Company,  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.


                                       15

<PAGE>



         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.

         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 Bank or
any other direct or indirect  subsidiary  or  affiliate  of the  Company,  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  Company,  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  Company  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 BANCORP, INC.

By_____________________________         By____________________________________
    ___________________________               Name:
    ___________________________               Its:

[Seal]






                                       17

<PAGE>



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
Delaware corporation  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





                                  Exhibit 10.3

                 Form of Change-In-Control Severance Agreement
                      with certain officers of the Company








<PAGE>




                      CHANGE IN CONTROL SEVERANCE AGREEMENT


     THIS CHANGE IN CONTROL  SEVERANCE  AGREEMENT (the  "Agreement") is made and
entered into as of this ___ day of _______,  1998 (the "Commencement  Date"), by
and between  COHOES  SAVINGS BANK (which,  together with any  successor  thereto
which  executes and delivers the  assumption  agreement  provided for in Section
5(a) hereof or which otherwise  becomes bound by all of the terms and provisions
of this  Agreement  by  operation  of law,  is  hereinafter  referred  to as the
"Bank"), and Tammy L. Kimble (the "Executive").

     WHEREAS, the Executive is currently serving as Director of Human Resources;
and

     WHEREAS,  the Board of Directors of the Bank (the "Board") recognizes that,
as is the case with many publicly held corporations, the possibility of a change
in control of the Bank or of its holding  company,  Cohoes  Bancorp,  Inc.  (the
"Company"),  may  exist  and that  such  possibility,  and the  uncertainty  and
questions  which it may raise among  management,  may result in the departure or
distraction  of management  personnel to the detriment of the Bank,  the Company
and its stockholders; and

     WHEREAS,  the Board  believes  it is in the best  interests  of the Bank to
enter into this  Agreement  with the Executive in order to assure  continuity of
management of the Bank and to reinforce  and  encourage the continued  attention
and  dedication  of the Executive to the  Executive's  assigned  duties  without
distraction in the face of potentially disruptive circumstances arising from the
possibility of a change in control of the Company  and/or the Bank,  although no
such change is now contemplated; and

     WHEREAS,  the Board has  approved  and  authorized  the  execution  of this
Agreement with the Executive;

     NOW,  THEREFORE,  in  consideration  of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

         1.  Certain Definitions.

                  (a) The term  "Change in Control"  means (i) any  "person," as
such term is used in Sections 13(d) and 14(d) of the Securities  Exchange Act of
1934, as amended (the "Exchange Act") (other than the Company,  any Consolidated
Subsidiaries  (as  hereinafter  defined),  any person (as  hereinabove  defined)
acting on behalf of the Company as  underwriter  pursuant to an offering  who is
temporarily holding securities in connection with such offering,  any trustee or
other  fiduciary  holding  securities  under  an  employee  benefit  plan of the
Company, or any corporation owned,  directly or indirectly,  by the stockholders
of the Company in substantially the same proportions as their ownership of stock
of the Company),  is or becomes the "beneficial owner" (as defined in Rule 13d-3
under the Exchange Act),  directly or  indirectly,  of securities of the Company
representing  25% or more of the  combined  voting power of the  Company's  then
outstanding  securities;  (ii)  individuals  who are members of the Board on the
Commencement Date (the "Incumbent  Board") cease for any reason to constitute at
least  a  majority  thereof,  provided  that  any  person  becoming  a  director
subsequent to the Commencement  Date whose election was approved by a vote of at
least  three-quarters  of the directors  comprising the Incumbent Board or whose
nomination  for  election  by the  Company's  stockholders  was  approved by the
nominating committee serving under an

                                        1

<PAGE>



Incumbent Board,  shall be considered a member of the Incumbent Board; (iii) the
stockholders  of the Company  approve a merger or  consolidation  of the Company
with any other corporation, other than (1) a merger or consolidation which would
result in the voting  securities of the Company  outstanding  immediately  prior
thereto  continuing to represent  (either by remaining  outstanding  or by being
converted into voting  securities of the surviving  entity) more than 50% of the
combined voting power of the voting  securities of the Company or such surviving
entity  outstanding  immediately  after such  merger or  consolidation  or (2) a
merger or consolidation  effected to implement a recapitalization of the Company
(or similar  transaction) in which no person (as hereinabove  defined)  acquires
more than 25% of the combined  voting power of the  Company's  then  outstanding
securities;  or (iv) the  stockholders of the Company approve a plan of complete
liquidation  of the Company or an agreement for the sale or  disposition  by the
Company of all or substantially  all of the Company's assets (or any transaction
having a similar effect).

                  (b) The term "Commencement Date" means ________, 1998.

                  (c) The term "Consolidated  Subsidiaries" means any subsidiary
or subsidiaries of the Company that are part of the affiliated group (as defined
in Section 1504 of the Internal  Revenue Code of 1986,  as amended (the "Code"),
without regard to subsection (b) thereof) that includes the Bank,  including but
not limited to the Company.

                  (d) The term "Date of Termination" means the date specified in
the Notice of Termination  (which,  in the case of a Termination for Cause shall
not be less than 30 days from the date such Notice of Termination is given,  and
in the case of a termination  for Good Reason shall not be less than 15 nor more
than 60 days  from the date such  Notice of  Termination  is  given);  provided,
however, that if within 15 days after any Notice of Termination is given, or, if
later,  prior to the Date of Termination  (as determined  without regard to this
proviso),  the party  receiving  such Notice of  Termination  notifies the other
party  that a  dispute  exists  concerning  the  termination,  then  the Date of
Termination  shall be the date on  which  the  dispute  is  finally  determined,
whether by mutual  written  agreement of the parties,  by a binding  arbitration
award,  or by a  final  judgment,  order  or  decree  of a  court  of  competent
jurisdiction  (which is not  appealable  or with  respect  to which the time for
appeal  therefrom has expired and no appeal has been  perfected);  and provided,
further,  that the Date of Termination  shall be extended by a notice of dispute
only if such  notice is given in good  faith and the party  giving  such  notice
pursues   the   resolution   of  such   dispute   with   reasonable   diligence.
Notwithstanding the pendency of any such dispute,  the Bank will continue to pay
the Executive the Executive's  full salary at the rate in effect when the notice
giving rise to the dispute was given and continue the Executive as a participant
in all benefit and fringe benefit plans in which the Executive was participating
when the notice  giving  rise to the  dispute  was given,  until the  dispute is
finally resolved in accordance with this Section 1(d).

                  (e) The term "Good Reason" means the  occurrence,  without the
Executive's express written consent, of a material diminution of or interference
with the Executive's duties,  responsibilities  or benefits,  including (without
limitation) any of the following  circumstances  unless such  circumstances  are
fully  corrected  prior to the Date of  Termination  specified  in the Notice of
Termination given by the Executive in respect thereof:


                                        2

<PAGE>



                  (i)      a  requirement  that  the  Executive  be based at any
                           location not within 50 miles of Cohoes,  New York, or
                           that she substantially increase her travel on Company
                           or Bank business;

                  (ii)    a material demotion of the Executive;

                  (iii)    a material  reduction  in the number or  seniority of
                           personnel  reporting  to the  Executive or a material
                           reduction  in the  frequency  with  which,  or in the
                           nature of the  matters  with  respect  to which  such
                           personnel are to report to the Executive,  other than
                           as part of a Company-wide  or Bank-wide  reduction in
                           staff;

                  (iv)     a reduction in the  Executive's  salary or a material
                           adverse  change  in  the   Executive's   perquisites,
                           benefits, contingent benefits or vacation, other than
                           as part of an overall program  applied  uniformly and
                           with  equitable  effect to all  members of the senior
                           management of the Company or the Bank;

                   (v)     a   material and extended  increase  in  the required
                           hours of work or the workload of the Executive;

                  (vi)     the  failure  of the Bank to  obtain  a  satisfactory
                           agreement   from  any   successor   to   assume   the
                           obligations and liabilities under this Agreement,  as
                           contemplated in Section 5(a) hereof; or

                  (vii)    any   purported   termination   of  the   Executive's
                           employment that is not effected  pursuant to a Notice
                           of Termination satisfying the requirements of Section
                           4 hereof (and, if  applicable,  the  requirements  of
                           Section 1(g)  hereof),  which  purported  termination
                           shall  not  be   effective   for   purposes  of  this
                           Agreement.

                  (f)  The  term  "Notice  of  Termination"  means a  notice  of
termination  of  the  Executive's  employment  pursuant  to  Section  7 of  this
Agreement.

                  (g) The term  "Termination for Cause" means termination of the
employment  of the  Employee  because  of the  Employee's  personal  dishonesty,
incompetence,  willful misconduct, breach of a fiduciary duty involving personal
profit,  intentional failure to perform stated duties,  willful violation of any
law, rule, or regulation (other than traffic  violations or similar offenses) or
final  cease-and-desist  order,  or  material  breach of any  provision  of this
Agreement.  No act or  failure  to act by  the  Executive  shall  be  considered
intentional  unless the Executive acted or failed to act with an absence of good
faith and without a  reasonable  belief that her action or failure to act was in
the best interest of the Bank. Notwithstanding the foregoing, no Termination for
Cause  shall be deemed to have  occurred  unless and until there shall have been
delivered  to  the  Executive  a  copy  of a  resolution,  duly  adopted  by the
affirmative vote of not less than three-quarters of the entire membership of the
Board at a meeting of the Board duly  called  and held for such  purpose  (after
reasonable  notice  to the  Executive  and an  opportunity  for  the  Executive,
together with the Executive's  counsel,  to be heard before the Board),  stating
that in the good faith opinion of the Board the Executive has engaged in conduct
described in the preceding  sentence and specifying the  particulars  thereof in
detail.

                                        3

<PAGE>



         2.  Term.

                  (a) The term of this  Agreement  shall be a period of one year
commencing on the Commencement Date, subject to extension or earlier termination
as provided herein.

                  (b) Except as provided in section 2(c),  beginning on the date
of this Agreement,  the term of this Agreement shall  automatically  be extended
for one additional day each day, unless either the Bank or the Executive  elects
not to extend the  Agreement  further by giving  written  notice  thereof to the
other  party,  in which  case the term of this  Agreement  shall  end on the one
anniversary of the date on which such written notice is given.  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 term of
this Agreement 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.

         3.  Severance Benefits.

                  (a) In the event that the Bank shall terminate the Executive's
employment  other than  Termination  for Cause, or the Executive shall terminate
her employment for Good Reason,  within 12 months following a Change in Control,
the Bank shall (i) pay the Executive her salary  through the Date of Termination
at the rate in effect at the time the  Notice of  Termination  is given,  at the
time such  payments  are due;  (ii)  continue to pay,  for a period of 12 months
following the Date of Termination,  for the life, health and disability coverage
that is in effect with respect to the Executive  and her eligible  dependents at
the time the Notice of Termination is given; and (iii) pay to the Executive in a
lump sum in cash,  within 25 days after the later of the date of such  Change in
Control or the Date of  Termination,  an amount equal to 100% of the Executive's
"base amount" as determined  under Section 280G of the Code,  less the aggregate
present value of the payments or benefits, if any, in the nature of compensation
for the benefit of the Executive,  arising under any other plans or arrangements
(i.e.,  not this  Agreement)  between  the  Company  or any of the  Consolidated
Subsidiaries  and the Executive,  which  constitute  "parachute  payments" under
Section 280G of the Code.

         While  it is not  contemplated  that the  Executive  will  receive  any
amounts or benefits  that will  constitute  "excess  parachute  payments"  under
Section 280G of the Code, in the event that any payments or benefits provided or
to be provided to the Executive pursuant to this Agreement,  in combination with
payments or benefits, if any, from other plans or arrangements maintained by the
Company or any of the Consolidated  Subsidiaries,  constitute  "excess parachute
payments"  under  Section  280G of the Code that are  subject  to the excise tax
under  Section 4999 of the Code,  the Bank shall pay to the Executive in cash an
additional  amount  equal to the amount of the Gross Up Payment (as  hereinafter
defined).  The "Gross Up Payment"  shall be the amount needed to ensure that the
amount of such payments and the value of such benefits received by the Executive
(net of such  excise  tax and any  federal,  state and  local tax on the  Bank's
payment  to her  attributable  to such  excise  tax)  equals  the amount of such
payments and value of such  benefits as she would receive in the absence of such
excise tax and any federal, state and local tax on the Bank's payment to her

                                        4

<PAGE>



attributable  to such excise tax. The Bank shall pay the Gross Up Payment within
30 days after the Date of Termination. For purposes of determining the amount of
the Gross Up Payment,  the value of any non-cash  benefits and deferred payments
or benefits shall be determined by the Bank's independent auditors in accordance
with the  principles  of Section  280G(d)(3)  and (4) of the Code.  In the event
that,  after the Gross Up  Payment  is made,  the  amount of the  excise  tax is
determined  to be less than the amount  calculated in the  determination  of the
actual Gross Up Payment made by the Bank, the Executive shall repay to the Bank,
at the  time  that  such  reduction  in the  amount  of  excise  tax is  finally
determined,  the portion of the Gross Up Payment attributable to such reduction,
plus  interest on the amount of such  repayment at the  applicable  federal rate
under Section 1274 of the Code from the date of the Gross Up Payment to the date
of the  repayment.  The amount of the  reduction  of the Gross Up Payment  shall
reflect any subsequent  reduction in excise taxes resulting from such repayment.
In the event that,  after the Gross Up Payment is made, the amount of the excise
tax is  determined  to exceed  the amount  anticipated  at the time the Gross Up
Payment was made, the Bank shall pay to the Executive,  in immediately available
funds,  at the time  that  such  additional  amount  of  excise  tax is  finally
determined,  an additional payment ("Additional Gross Up Payment") equal to such
additional amount of excise tax and any federal,  state and local taxes thereon,
plus all interest and  penalties,  if any, owed by the Executive with respect to
such additional amount of excise and other tax. The Bank shall have the right to
challenge,  on the Executive's  behalf, any excise tax assessment against her as
to which the  Executive is entitled to (or would be entitled if such  assessment
is finally  determined to be proper) a Gross Up Payment or  Additional  Gross Up
Payment, provided that all costs and expenses incurred in such a challenge shall
be borne by the Bank and the Bank shall  indemnify  the  Executive  and hold her
harmless,  on an  after-tax  basis,  from any  excise  or other  tax  (including
interest and penalties with respect thereto) imposed as a result of such payment
of costs and expenses by the Bank.

                  (b) The Executive shall not be required to mitigate the amount
of any  payment or  benefit  provided  for in this  Agreement  by seeking  other
employment or otherwise, nor shall the amount of any payment or benefit provided
for in this Agreement be reduced by any compensation  earned by the Executive as
the result of employment by another employer,  by retirement  benefits after the
Date of  Termination  or  otherwise.  This  Agreement  shall not be construed as
providing  the  Executive  any right to be retained in the employ of the Bank or
any affiliate of the Bank.

         4.  Notice  of  Termination.  In the  event  that the Bank  desires  to
terminate the employment of the Executive during the term of this Agreement, the
Bank shall deliver to the Executive a written notice of termination, stating (i)
whether such termination  constitutes Termination for Cause, and, if so, setting
forth in reasonable  detail the facts and  circumstances  that are the basis for
the Termination for Cause,  and (ii) specifying the Date of Termination.  In the
event that the Executive  desires to terminate her  employment and determines in
good faith that she has experienced Good Reason to terminate her employment, she
shall  send a  written  notice  to  the  Bank  stating  the  circumstances  that
constitute Good Reason and the Date of Termination.

         The Executive's right to terminate her employment for Good Reason shall
not be affected by the Executive's incapacity due to physical or mental illness.
The  Executive's  continued  employment  shall not  constitute  consent to, or a
waiver of rights with  respect  to, any  circumstance  constituting  Good Reason
under this Agreement.



                                        5

<PAGE>



         5.  No Assignments.

                  (a) This Agreement is personal to each of the parties  hereto,
and  neither  party may  assign or  delegate  any of its  rights or  obligations
hereunder  without  first  obtaining  the  written  consent of the other  party;
provided,  however, that the Bank shall require any successor or assign (whether
direct or indirect,  by  purchase,  merger,  consolidation,  operation of law or
otherwise)  to all or  substantially  all of the business  and/or  assets of the
Bank,  by an  assumption  agreement in form and  substance  satisfactory  to the
Executive,  to expressly  assume and agree to perform this Agreement in the same
manner and to the same  extent  that the Bank would be required to perform it if
no such succession or assignment had taken place.  Failure of the Bank to obtain
such an assumption  agreement prior to the  effectiveness of any such succession
or  assignment  shall  be a breach  of this  Agreement  and  shall  entitle  the
Executive to  compensation  and benefits from the Bank in the same amount and on
the same terms that she would be entitled to  hereunder  if she  terminated  her
employment  for Good  Reason,  in addition to any payments and benefits to which
the Executive is entitled under Section 3 hereof.  For purposes of  implementing
the  provisions  of this  Section  5(a),  the date on which any such  succession
becomes effective shall be deemed the Date of Termination.

                  (b) This  Agreement and all rights of the Executive  hereunder
shall inure to the benefit of and be enforceable by the Executive's personal and
legal   representatives,    executors,   administrators,    successors,   heirs,
distributees, devisees and legatees. In the event of the death of the Executive,
unless otherwise provided herein, all amounts payable hereunder shall be paid to
the  Executive's  devisee,  legatee,  or other  designee or, if there be no such
designee, to the Executive's estate.

         6. Deferred Payments. If following a termination of the Executive,  the
aggregate  payments  to be made by the Bank under this  Agreement  and all other
plans or  arrangements  maintained  by the  Company  or any of the  Consolidated
Subsidiaries would exceed the limitation on deductible compensation contained in
Section  162(m) of the Code in any calendar  year, any such amounts in excess of
such limitation shall be mandatorily  deferred with interest thereon at 7.0% per
annum to a  calendar  year such that the amount to be paid to the  Executive  in
such calendar year, including deferred amounts, does not exceed such limitation.

         7. Delivery of Notices. For the purposes of this Agreement, all notices
and other  communications  to any party  hereto shall be in writing and shall be
deemed to have been duly given when delivered or sent by certified mail,  return
receipt requested, postage prepaid, addressed as follows:

                If to the Executive:               Tammy L. Kimble
                                                   At the address last appearing
                                                   on the personnel records of
                                                   the Executive



                                        6

<PAGE>



                 If to the Bank:                    Cohoes Savings Bank
                                                    75 Remsen Street
                                                    Cohoes, New York 12047
                                                    Attention:  Secretary

or to such  other  address  as such  party  may have  furnished  to the other in
writing in accordance herewith,  except that a notice of change of address shall
be effective only upon receipt.

         8.  Amendments.  No amendments or additions to this Agreement  shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         9. Headings.  The headings used in this  Agreement are included  solely
for  convenience  and shall  not  affect,  or be used in  connection  with,  the
interpretation of this Agreement.

         10.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         11.  Governing Law. This Agreement shall be governed by the laws of the
State of New York to the extent that federal law does not govern.

         12.  Arbitration.  Any  dispute  or  controversy  arising  under  or in
connection  with  this  Agreement  shall  be  settled   exclusively  by  binding
arbitration,  conducted  before  a panel  of  three  arbitrators  in a  location
selected by the Executive within 100 miles of such Executive's job location with
the Bank, in accordance with the rules of the American  Arbitration  Association
then in effect; provided,  however, that the Executive shall be entitled to seek
specific performance of her rights under Section 1(d) during the pendency of any
dispute or  controversy  arising  under or in  connection  with this  Agreement.
Judgment  may  be  entered  on  the  arbitrators'  award  in  any  court  having
jurisdiction.

         13.  Reimbursement  of Expenses.  In the event any dispute  shall arise
between the  Executive  and the Bank as to the terms or  interpretation  of this
Agreement,  including  this  Section  13,  whether  instituted  by formal  legal
proceedings or otherwise, including any action taken by the Executive to enforce
the terms of this  Section 13, or in  defending  against any action taken by the
Bank, the Bank shall reimburse the Executive for all costs and expenses incurred
by the  Executive,  including  reasonable  attorney's  fees,  arising  from such
dispute,  proceedings  or  actions,  unless  a court of  competent  jurisdiction
renders a final and  nonappealable  judgment  against  the  Executive  as to the
matter in  dispute.  Reimbursement  of the  Executive's  expenses  shall be paid
within ten days of the Executive furnishing to the Bank written evidence,  which
may be in the form, among other things,  of a canceled check or receipt,  of any
costs or expenses incurred by the Executive.



                                        7

<PAGE>



         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

         THIS AGREEMENT  CONTAINS A BINDING  ARBITRATION  PROVISION WHICH MAY BE
ENFORCED BY THE PARTIES.


Attest:                                        Cohoes Savings Bank


- -------------------------------                ---------------------------------
- ------------------------                       By:
- ------------------------                       Its:

                                               EXECUTIVE



                                               ---------------------------------
                                               Tammy L. Kimble

                                        8

<PAGE>


                      CHANGE IN CONTROL SEVERANCE AGREEMENT


     THIS CHANGE IN CONTROL  SEVERANCE  AGREEMENT (the  "Agreement") is made and
entered into as of this ___ day of _______,  1998 (the "Commencement  Date"), by
and between  COHOES  SAVINGS BANK (which,  together with any  successor  thereto
which  executes and delivers the  assumption  agreement  provided for in Section
5(a) hereof or which otherwise  becomes bound by all of the terms and provisions
of this  Agreement  by  operation  of law,  is  hereinafter  referred  to as the
"Bank"), and Johanna O. Robbins (the "Executive").

     WHEREAS, the Executive is currently serving as Treasurer; and

     WHEREAS,  the Board of Directors of the Bank (the "Board") recognizes that,
as is the case with many publicly held corporations, the possibility of a change
in control of the Bank or of its holding  company,  Cohoes  Bancorp,  Inc.  (the
"Company"),  may  exist  and that  such  possibility,  and the  uncertainty  and
questions  which it may raise among  management,  may result in the departure or
distraction  of management  personnel to the detriment of the Bank,  the Company
and its stockholders; and

     WHEREAS,  the Board  believes  it is in the best  interests  of the Bank to
enter into this  Agreement  with the Executive in order to assure  continuity of
management of the Bank and to reinforce  and  encourage the continued  attention
and  dedication  of the Executive to the  Executive's  assigned  duties  without
distraction in the face of potentially disruptive circumstances arising from the
possibility of a change in control of the Company  and/or the Bank,  although no
such change is now contemplated; and

     WHEREAS,  the Board has  approved  and  authorized  the  execution  of this
Agreement with the Executive;

     NOW,  THEREFORE,  in  consideration  of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

         1.  Certain Definitions.

                  (a) The term  "Change in Control"  means (i) any  "person," as
such term is used in Sections 13(d) and 14(d) of the Securities  Exchange Act of
1934, as amended (the "Exchange Act") (other than the Company,  any Consolidated
Subsidiaries  (as  hereinafter  defined),  any person (as  hereinabove  defined)
acting on behalf of the Company as  underwriter  pursuant to an offering  who is
temporarily holding securities in connection with such offering,  any trustee or
other  fiduciary  holding  securities  under  an  employee  benefit  plan of the
Company, or any corporation owned,  directly or indirectly,  by the stockholders
of the Company in substantially the same proportions as their ownership of stock
of the Company),  is or becomes the "beneficial owner" (as defined in Rule 13d-3
under the Exchange Act),  directly or  indirectly,  of securities of the Company
representing  25% or more of the  combined  voting power of the  Company's  then
outstanding  securities;  (ii)  individuals  who are members of the Board on the
Commencement Date (the "Incumbent  Board") cease for any reason to constitute at
least  a  majority  thereof,  provided  that  any  person  becoming  a  director
subsequent to the Commencement  Date whose election was approved by a vote of at
least  three-quarters  of the directors  comprising the Incumbent Board or whose
nomination  for  election  by the  Company's  stockholders  was  approved by the
nominating committee serving under an

                                                         1

<PAGE>



Incumbent Board,  shall be considered a member of the Incumbent Board; (iii) the
stockholders  of the Company  approve a merger or  consolidation  of the Company
with any other corporation, other than (1) a merger or consolidation which would
result in the voting  securities of the Company  outstanding  immediately  prior
thereto  continuing to represent  (either by remaining  outstanding  or by being
converted into voting  securities of the surviving  entity) more than 50% of the
combined voting power of the voting  securities of the Company or such surviving
entity  outstanding  immediately  after such  merger or  consolidation  or (2) a
merger or consolidation  effected to implement a recapitalization of the Company
(or similar  transaction) in which no person (as hereinabove  defined)  acquires
more than 25% of the combined  voting power of the  Company's  then  outstanding
securities;  or (iv) the  stockholders of the Company approve a plan of complete
liquidation  of the Company or an agreement for the sale or  disposition  by the
Company of all or substantially  all of the Company's assets (or any transaction
having a similar effect).

                  (b) The term "Commencement Date" means ________, 1998.

                  (c) The term "Consolidated  Subsidiaries" means any subsidiary
or subsidiaries of the Company that are part of the affiliated group (as defined
in Section 1504 of the Internal  Revenue Code of 1986,  as amended (the "Code"),
without regard to subsection (b) thereof) that includes the Bank,  including but
not limited to the Company.

                  (d) The term "Date of Termination" means the date specified in
the Notice of Termination  (which,  in the case of a Termination for Cause shall
not be less than 30 days from the date such Notice of Termination is given,  and
in the case of a termination  for Good Reason shall not be less than 15 nor more
than 60 days  from the date such  Notice of  Termination  is  given);  provided,
however, that if within 15 days after any Notice of Termination is given, or, if
later,  prior to the Date of Termination  (as determined  without regard to this
proviso),  the party  receiving  such Notice of  Termination  notifies the other
party  that a  dispute  exists  concerning  the  termination,  then  the Date of
Termination  shall be the date on  which  the  dispute  is  finally  determined,
whether by mutual  written  agreement of the parties,  by a binding  arbitration
award,  or by a  final  judgment,  order  or  decree  of a  court  of  competent
jurisdiction  (which is not  appealable  or with  respect  to which the time for
appeal  therefrom has expired and no appeal has been  perfected);  and provided,
further,  that the Date of Termination  shall be extended by a notice of dispute
only if such  notice is given in good  faith and the party  giving  such  notice
pursues   the   resolution   of  such   dispute   with   reasonable   diligence.
Notwithstanding the pendency of any such dispute,  the Bank will continue to pay
the Executive the Executive's  full salary at the rate in effect when the notice
giving rise to the dispute was given and continue the Executive as a participant
in all benefit and fringe benefit plans in which the Executive was participating
when the notice  giving  rise to the  dispute  was given,  until the  dispute is
finally resolved in accordance with this Section 1(d).

                  (e) The term "Good Reason" means the  occurrence,  without the
Executive's express written consent, of a material diminution of or interference
with the Executive's duties,  responsibilities  or benefits,  including (without
limitation) any of the following  circumstances  unless such  circumstances  are
fully  corrected  prior to the Date of  Termination  specified  in the Notice of
Termination given by the Executive in respect thereof:


                                        2

<PAGE>



                  (i)      a  requirement  that  the  Executive  be based at any
                           location not within 50 miles of Cohoes,  New York, or
                           that she substantially increase her travel on Company
                           or Bank business;

                   (ii)    a material demotion of the Executive;

                  (iii)    a material  reduction  in the number or  seniority of
                           personnel  reporting  to the  Executive or a material
                           reduction  in the  frequency  with  which,  or in the
                           nature of the  matters  with  respect  to which  such
                           personnel are to report to the Executive,  other than
                           as part of a Company-wide  or Bank-wide  reduction in
                           staff;

                  (iv)     a reduction in the  Executive's  salary or a material
                           adverse  change  in  the   Executive's   perquisites,
                           benefits, contingent benefits or vacation, other than
                           as part of an overall program  applied  uniformly and
                           with  equitable  effect to all  members of the senior
                           management of the Company or the Bank;

                   (v)     a  material  and  extended  increase in  the required
                           hours of work or the workload of the Executive;

                  (vi)     the  failure  of the Bank to  obtain  a  satisfactory
                           agreement   from  any   successor   to   assume   the
                           obligations and liabilities under this Agreement,  as
                           contemplated in Section 5(a) hereof; or

                  (vii)    any   purported   termination   of  the   Executive's
                           employment that is not effected  pursuant to a Notice
                           of Termination satisfying the requirements of Section
                           4 hereof (and, if  applicable,  the  requirements  of
                           Section 1(g)  hereof),  which  purported  termination
                           shall  not  be   effective   for   purposes  of  this
                           Agreement.

                  (f)  The  term  "Notice  of  Termination"  means a  notice  of
termination  of  the  Executive's  employment  pursuant  to  Section  7 of  this
Agreement.

                  (g) The term  "Termination for Cause" means termination of the
employment  of the  Employee  because  of the  Employee's  personal  dishonesty,
incompetence,  willful misconduct, breach of a fiduciary duty involving personal
profit,  intentional failure to perform stated duties,  willful violation of any
law, rule, or regulation (other than traffic  violations or similar offenses) or
final  cease-and-desist  order,  or  material  breach of any  provision  of this
Agreement.  No act or  failure  to act by  the  Executive  shall  be  considered
intentional  unless the Executive acted or failed to act with an absence of good
faith and without a  reasonable  belief that her action or failure to act was in
the best interest of the Bank. Notwithstanding the foregoing, no Termination for
Cause  shall be deemed to have  occurred  unless and until there shall have been
delivered  to  the  Executive  a  copy  of a  resolution,  duly  adopted  by the
affirmative vote of not less than three-quarters of the entire membership of the
Board at a meeting of the Board duly  called  and held for such  purpose  (after
reasonable  notice  to the  Executive  and an  opportunity  for  the  Executive,
together with the Executive's  counsel,  to be heard before the Board),  stating
that in the good faith opinion of the Board the Executive has engaged in conduct
described in the preceding  sentence and specifying the  particulars  thereof in
detail.

                                        3

<PAGE>



         2.  Term.

                  (a) The term of this  Agreement  shall be a period of one year
commencing on the Commencement Date, subject to extension or earlier termination
as provided herein.

                  (b) Except as provided in section 2(c),  beginning on the date
of this Agreement,  the term of this Agreement shall  automatically  be extended
for one additional day each day, unless either the Bank or the Executive  elects
not to extend the  Agreement  further by giving  written  notice  thereof to the
other  party,  in which  case the term of this  Agreement  shall  end on the one
anniversary of the date on which such written notice is given.  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 term of
this Agreement 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.

         3.  Severance Benefits.

                  (a) In the event that the Bank shall terminate the Executive's
employment  other than  Termination  for Cause, or the Executive shall terminate
her employment for Good Reason,  within 12 months following a Change in Control,
the Bank shall (i) pay the Executive her salary  through the Date of Termination
at the rate in effect at the time the  Notice of  Termination  is given,  at the
time such  payments  are due;  (ii)  continue to pay,  for a period of 12 months
following the Date of Termination,  for the life, health and disability coverage
that is in effect with respect to the Executive  and her eligible  dependents at
the time the Notice of Termination is given; and (iii) pay to the Executive in a
lump sum in cash,  within 25 days after the later of the date of such  Change in
Control or the Date of  Termination,  an amount equal to 100% of the Executive's
"base amount" as determined  under Section 280G of the Code,  less the aggregate
present value of the payments or benefits, if any, in the nature of compensation
for the benefit of the Executive,  arising under any other plans or arrangements
(i.e.,  not this  Agreement)  between  the  Company  or any of the  Consolidated
Subsidiaries  and the Executive,  which  constitute  "parachute  payments" under
Section 280G of the Code.

         While  it is not  contemplated  that the  Executive  will  receive  any
amounts or benefits  that will  constitute  "excess  parachute  payments"  under
Section 280G of the Code, in the event that any payments or benefits provided or
to be provided to the Executive pursuant to this Agreement,  in combination with
payments or benefits, if any, from other plans or arrangements maintained by the
Company or any of the Consolidated  Subsidiaries,  constitute  "excess parachute
payments"  under  Section  280G of the Code that are  subject  to the excise tax
under  Section 4999 of the Code,  the Bank shall pay to the Executive in cash an
additional  amount  equal to the amount of the Gross Up Payment (as  hereinafter
defined).  The "Gross Up Payment"  shall be the amount needed to ensure that the
amount of such payments and the value of such benefits received by the Executive
(net of such  excise  tax and any  federal,  state and  local tax on the  Bank's
payment  to her  attributable  to such  excise  tax)  equals  the amount of such
payments and value of such  benefits as she would receive in the absence of such
excise tax and any federal, state and local tax on the Bank's payment to her

                                        4

<PAGE>



attributable  to such excise tax. The Bank shall pay the Gross Up Payment within
30 days after the Date of Termination. For purposes of determining the amount of
the Gross Up Payment,  the value of any non-cash  benefits and deferred payments
or benefits shall be determined by the Bank's independent auditors in accordance
with the  principles  of Section  280G(d)(3)  and (4) of the Code.  In the event
that,  after the Gross Up  Payment  is made,  the  amount of the  excise  tax is
determined  to be less than the amount  calculated in the  determination  of the
actual Gross Up Payment made by the Bank, the Executive shall repay to the Bank,
at the  time  that  such  reduction  in the  amount  of  excise  tax is  finally
determined,  the portion of the Gross Up Payment attributable to such reduction,
plus  interest on the amount of such  repayment at the  applicable  federal rate
under Section 1274 of the Code from the date of the Gross Up Payment to the date
of the  repayment.  The amount of the  reduction  of the Gross Up Payment  shall
reflect any subsequent  reduction in excise taxes resulting from such repayment.
In the event that,  after the Gross Up Payment is made, the amount of the excise
tax is  determined  to exceed  the amount  anticipated  at the time the Gross Up
Payment was made, the Bank shall pay to the Executive,  in immediately available
funds,  at the time  that  such  additional  amount  of  excise  tax is  finally
determined,  an additional payment ("Additional Gross Up Payment") equal to such
additional amount of excise tax and any federal,  state and local taxes thereon,
plus all interest and  penalties,  if any, owed by the Executive with respect to
such additional amount of excise and other tax. The Bank shall have the right to
challenge,  on the Executive's  behalf, any excise tax assessment against her as
to which the  Executive is entitled to (or would be entitled if such  assessment
is finally  determined to be proper) a Gross Up Payment or  Additional  Gross Up
Payment, provided that all costs and expenses incurred in such a challenge shall
be borne by the Bank and the Bank shall  indemnify  the  Executive  and hold her
harmless,  on an  after-tax  basis,  from any  excise  or other  tax  (including
interest and penalties with respect thereto) imposed as a result of such payment
of costs and expenses by the Bank.

                  (b) The Executive shall not be required to mitigate the amount
of any  payment or  benefit  provided  for in this  Agreement  by seeking  other
employment or otherwise, nor shall the amount of any payment or benefit provided
for in this Agreement be reduced by any compensation  earned by the Executive as
the result of employment by another employer,  by retirement  benefits after the
Date of  Termination  or  otherwise.  This  Agreement  shall not be construed as
providing  the  Executive  any right to be retained in the employ of the Bank or
any affiliate of the Bank.

         4.  Notice  of  Termination.  In the  event  that the Bank  desires  to
terminate the employment of the Executive during the term of this Agreement, the
Bank shall deliver to the Executive a written notice of termination, stating (i)
whether such termination  constitutes Termination for Cause, and, if so, setting
forth in reasonable  detail the facts and  circumstances  that are the basis for
the Termination for Cause,  and (ii) specifying the Date of Termination.  In the
event that the Executive  desires to terminate her  employment and determines in
good faith that she has experienced Good Reason to terminate her employment, she
shall  send a  written  notice  to  the  Bank  stating  the  circumstances  that
constitute Good Reason and the Date of Termination.

         The Executive's right to terminate her employment for Good Reason shall
not be affected by the Executive's incapacity due to physical or mental illness.
The  Executive's  continued  employment  shall not  constitute  consent to, or a
waiver of rights with  respect  to, any  circumstance  constituting  Good Reason
under this Agreement.



                                        5

<PAGE>



         5.  No Assignments.

                  (a) This Agreement is personal to each of the parties  hereto,
and  neither  party may  assign or  delegate  any of its  rights or  obligations
hereunder  without  first  obtaining  the  written  consent of the other  party;
provided,  however, that the Bank shall require any successor or assign (whether
direct or indirect,  by  purchase,  merger,  consolidation,  operation of law or
otherwise)  to all or  substantially  all of the business  and/or  assets of the
Bank,  by an  assumption  agreement in form and  substance  satisfactory  to the
Executive,  to expressly  assume and agree to perform this Agreement in the same
manner and to the same  extent  that the Bank would be required to perform it if
no such succession or assignment had taken place.  Failure of the Bank to obtain
such an assumption  agreement prior to the  effectiveness of any such succession
or  assignment  shall  be a breach  of this  Agreement  and  shall  entitle  the
Executive to  compensation  and benefits from the Bank in the same amount and on
the same terms that she would be entitled to  hereunder  if she  terminated  her
employment  for Good  Reason,  in addition to any payments and benefits to which
the Executive is entitled under Section 3 hereof.  For purposes of  implementing
the  provisions  of this  Section  5(a),  the date on which any such  succession
becomes effective shall be deemed the Date of Termination.

                  (b) This  Agreement and all rights of the Executive  hereunder
shall inure to the benefit of and be enforceable by the Executive's personal and
legal   representatives,    executors,   administrators,    successors,   heirs,
distributees, devisees and legatees. In the event of the death of the Executive,
unless otherwise provided herein, all amounts payable hereunder shall be paid to
the  Executive's  devisee,  legatee,  or other  designee or, if there be no such
designee, to the Executive's estate.

         6. Deferred Payments. If following a termination of the Executive,  the
aggregate  payments  to be made by the Bank under this  Agreement  and all other
plans or  arrangements  maintained  by the  Company  or any of the  Consolidated
Subsidiaries would exceed the limitation on deductible compensation contained in
Section  162(m) of the Code in any calendar  year, any such amounts in excess of
such limitation shall be mandatorily  deferred with interest thereon at 7.0% per
annum to a  calendar  year such that the amount to be paid to the  Executive  in
such calendar year, including deferred amounts, does not exceed such limitation.

         7. Delivery of Notices. For the purposes of this Agreement, all notices
and other  communications  to any party  hereto shall be in writing and shall be
deemed to have been duly given when delivered or sent by certified mail,  return
receipt requested, postage prepaid, addressed as follows:

                If to the Executive:               Johanna O. Robbins
                                                   At the address last appearing
                                                   on the personnel records of
                                                   the Executive



                                        6

<PAGE>



                If to the Bank:                    Cohoes Savings Bank
                                                   75 Remsen Street
                                                   Cohoes, New York 12047
                                                   Attention:  Secretary

or to such  other  address  as such  party  may have  furnished  to the other in
writing in accordance herewith,  except that a notice of change of address shall
be effective only upon receipt.

         8.  Amendments.  No amendments or additions to this Agreement  shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         9. Headings.  The headings used in this  Agreement are included  solely
for  convenience  and shall  not  affect,  or be used in  connection  with,  the
interpretation of this Agreement.

         10.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         11.  Governing Law. This Agreement shall be governed by the laws of the
State of New York to the extent that federal law does not govern.

         12.  Arbitration.  Any  dispute  or  controversy  arising  under  or in
connection  with  this  Agreement  shall  be  settled   exclusively  by  binding
arbitration,  conducted  before  a panel  of  three  arbitrators  in a  location
selected by the Executive within 100 miles of such Executive's job location with
the Bank, in accordance with the rules of the American  Arbitration  Association
then in effect; provided,  however, that the Executive shall be entitled to seek
specific performance of her rights under Section 1(d) during the pendency of any
dispute or  controversy  arising  under or in  connection  with this  Agreement.
Judgment  may  be  entered  on  the  arbitrators'  award  in  any  court  having
jurisdiction.

         13.  Reimbursement  of Expenses.  In the event any dispute  shall arise
between the  Executive  and the Bank as to the terms or  interpretation  of this
Agreement,  including  this  Section  13,  whether  instituted  by formal  legal
proceedings or otherwise, including any action taken by the Executive to enforce
the terms of this  Section 13, or in  defending  against any action taken by the
Bank, the Bank shall reimburse the Executive for all costs and expenses incurred
by the  Executive,  including  reasonable  attorney's  fees,  arising  from such
dispute,  proceedings  or  actions,  unless  a court of  competent  jurisdiction
renders a final and  nonappealable  judgment  against  the  Executive  as to the
matter in  dispute.  Reimbursement  of the  Executive's  expenses  shall be paid
within ten days of the Executive furnishing to the Bank written evidence,  which
may be in the form, among other things,  of a canceled check or receipt,  of any
costs or expenses incurred by the Executive.



                                        7

<PAGE>



         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

         THIS AGREEMENT  CONTAINS A BINDING  ARBITRATION  PROVISION WHICH MAY BE
ENFORCED BY THE PARTIES.


Attest:                                  Cohoes Savings Bank


- -------------------------------          ---------------------------------------
- ------------------------                 By:
- ------------------------                 Its:

                                         EXECUTIVE



                                         ---------------------------------------
                                         Johanna O. Robbins

                                        8

<PAGE>


                      CHANGE IN CONTROL SEVERANCE AGREEMENT


     THIS CHANGE IN CONTROL  SEVERANCE  AGREEMENT (the  "Agreement") is made and
entered into as of this ___ day of _______,  1998 (the "Commencement  Date"), by
and between  COHOES  SAVINGS BANK (which,  together with any  successor  thereto
which  executes and delivers the  assumption  agreement  provided for in Section
5(a) hereof or which otherwise  becomes bound by all of the terms and provisions
of this  Agreement  by  operation  of law,  is  hereinafter  referred  to as the
"Bank"), and John G. Sturn (the "Executive").

     WHEREAS, the Executive is currently serving as Vice President,  Director of
Retail Banking; and

     WHEREAS,  the Board of Directors of the Bank (the "Board") recognizes that,
as is the case with many publicly held corporations, the possibility of a change
in control of the Bank or of its holding  company,  Cohoes  Bancorp,  Inc.  (the
"Company"),  may  exist  and that  such  possibility,  and the  uncertainty  and
questions  which it may raise among  management,  may result in the departure or
distraction  of management  personnel to the detriment of the Bank,  the Company
and its stockholders; and

     WHEREAS,  the Board  believes  it is in the best  interests  of the Bank to
enter into this  Agreement  with the Executive in order to assure  continuity of
management of the Bank and to reinforce  and  encourage the continued  attention
and  dedication  of the Executive to the  Executive's  assigned  duties  without
distraction in the face of potentially disruptive circumstances arising from the
possibility of a change in control of the Company  and/or the Bank,  although no
such change is now contemplated; and

     WHEREAS,  the Board has  approved  and  authorized  the  execution  of this
Agreement with the Executive;

     NOW,  THEREFORE,  in  consideration  of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

         1.  Certain Definitions.

                  (a) The term  "Change in Control"  means (i) any  "person," as
such term is used in Sections 13(d) and 14(d) of the Securities  Exchange Act of
1934, as amended (the "Exchange Act") (other than the Company,  any Consolidated
Subsidiaries  (as  hereinafter  defined),  any person (as  hereinabove  defined)
acting on behalf of the Company as  underwriter  pursuant to an offering  who is
temporarily holding securities in connection with such offering,  any trustee or
other  fiduciary  holding  securities  under  an  employee  benefit  plan of the
Company, or any corporation owned,  directly or indirectly,  by the stockholders
of the Company in substantially the same proportions as their ownership of stock
of the Company),  is or becomes the "beneficial owner" (as defined in Rule 13d-3
under the Exchange Act),  directly or  indirectly,  of securities of the Company
representing  25% or more of the  combined  voting power of the  Company's  then
outstanding  securities;  (ii)  individuals  who are members of the Board on the
Commencement Date (the "Incumbent  Board") cease for any reason to constitute at
least  a  majority  thereof,  provided  that  any  person  becoming  a  director
subsequent to the Commencement  Date whose election was approved by a vote of at
least  three-quarters  of the directors  comprising the Incumbent Board or whose
nomination for election

                                        1

<PAGE>



by the Company's  stockholders was approved by the nominating  committee serving
under an Incumbent  Board,  shall be considered a member of the Incumbent Board;
(iii) the  stockholders of the Company approve a merger or  consolidation of the
Company  with any other  corporation,  other than (1) a merger or  consolidation
which  would  result  in  the  voting  securities  of  the  Company  outstanding
immediately   prior  thereto   continuing  to  represent  (either  by  remaining
outstanding  or by being  converted  into  voting  securities  of the  surviving
entity) more than 50% of the combined  voting power of the voting  securities of
the Company or such surviving entity  outstanding  immediately after such merger
or  consolidation  or (2) a merger or  consolidation  effected  to  implement  a
recapitalization of the Company (or similar  transaction) in which no person (as
hereinabove  defined) acquires more than 25% of the combined voting power of the
Company's then outstanding  securities;  or (iv) the stockholders of the Company
approve a plan of complete  liquidation  of the Company or an agreement  for the
sale or disposition by the Company of all or substantially  all of the Company's
assets (or any transaction having a similar effect).

                  (b) The term "Commencement Date" means ________, 1998.

                  (c) The term "Consolidated  Subsidiaries" means any subsidiary
or subsidiaries of the Company that are part of the affiliated group (as defined
in Section 1504 of the Internal  Revenue Code of 1986,  as amended (the "Code"),
without regard to subsection (b) thereof) that includes the Bank,  including but
not limited to the Company.

                  (d) The term "Date of Termination" means the date specified in
the Notice of Termination  (which,  in the case of a Termination for Cause shall
not be less than 30 days from the date such Notice of Termination is given,  and
in the case of a termination  for Good Reason shall not be less than 15 nor more
than 60 days  from the date such  Notice of  Termination  is  given);  provided,
however, that if within 15 days after any Notice of Termination is given, or, if
later,  prior to the Date of Termination  (as determined  without regard to this
proviso),  the party  receiving  such Notice of  Termination  notifies the other
party  that a  dispute  exists  concerning  the  termination,  then  the Date of
Termination  shall be the date on  which  the  dispute  is  finally  determined,
whether by mutual  written  agreement of the parties,  by a binding  arbitration
award,  or by a  final  judgment,  order  or  decree  of a  court  of  competent
jurisdiction  (which is not  appealable  or with  respect  to which the time for
appeal  therefrom has expired and no appeal has been  perfected);  and provided,
further,  that the Date of Termination  shall be extended by a notice of dispute
only if such  notice is given in good  faith and the party  giving  such  notice
pursues   the   resolution   of  such   dispute   with   reasonable   diligence.
Notwithstanding the pendency of any such dispute,  the Bank will continue to pay
the Executive the Executive's  full salary at the rate in effect when the notice
giving rise to the dispute was given and continue the Executive as a participant
in all benefit and fringe benefit plans in which the Executive was participating
when the notice  giving  rise to the  dispute  was given,  until the  dispute is
finally resolved in accordance with this Section 1(d).

                  (e) The term "Good Reason" means the  occurrence,  without the
Executive's express written consent, of a material diminution of or interference
with the Executive's duties,  responsibilities  or benefits,  including (without
limitation) any of the following  circumstances  unless such  circumstances  are
fully  corrected  prior to the Date of  Termination  specified  in the Notice of
Termination given by the Executive in respect thereof:


                                        2

<PAGE>



                  (i)      a  requirement  that  the  Executive  be based at any
                           location not within 50 miles of Cohoes,  New York, or
                           that he substantially  increase his travel on Company
                           or Bank business;

                   (ii)    a material demotion of the Executive;

                  (iii)    a material  reduction  in the number or  seniority of
                           personnel  reporting  to the  Executive or a material
                           reduction  in the  frequency  with  which,  or in the
                           nature of the  matters  with  respect  to which  such
                           personnel are to report to the Executive,  other than
                           as part of a Company-wide  or Bank-wide  reduction in
                           staff;

                  (iv)     a reduction in the  Executive's  salary or a material
                           adverse  change  in  the   Executive's   perquisites,
                           benefits, contingent benefits or vacation, other than
                           as part of an overall program  applied  uniformly and
                           with  equitable  effect to all  members of the senior
                           management of the Company or the Bank;

                   (v)     a  material  and extended  increase  in  the required
                           hours of work or the workload of the Executive;

                  (vi)     the  failure  of the Bank to  obtain  a  satisfactory
                           agreement   from  any   successor   to   assume   the
                           obligations and liabilities under this Agreement,  as
                           contemplated in Section 5(a) hereof; or

                  (vii)    any   purported   termination   of  the   Executive's
                           employment that is not effected  pursuant to a Notice
                           of Termination satisfying the requirements of Section
                           4 hereof (and, if  applicable,  the  requirements  of
                           Section 1(g)  hereof),  which  purported  termination
                           shall  not  be   effective   for   purposes  of  this
                           Agreement.

                  (f)  The  term  "Notice  of  Termination"  means a  notice  of
termination  of  the  Executive's  employment  pursuant  to  Section  7 of  this
Agreement.

                  (g) The term  "Termination for Cause" means termination of the
employment  of the  Employee  because  of the  Employee's  personal  dishonesty,
incompetence,  willful misconduct, breach of a fiduciary duty involving personal
profit,  intentional failure to perform stated duties,  willful violation of any
law, rule, or regulation (other than traffic  violations or similar offenses) or
final  cease-and-desist  order,  or  material  breach of any  provision  of this
Agreement.  No act or  failure  to act by  the  Executive  shall  be  considered
intentional  unless the Executive acted or failed to act with an absence of good
faith and without a  reasonable  belief that his action or failure to act was in
the best interest of the Bank. Notwithstanding the foregoing, no Termination for
Cause  shall be deemed to have  occurred  unless and until there shall have been
delivered  to  the  Executive  a  copy  of a  resolution,  duly  adopted  by the
affirmative vote of not less than three-quarters of the entire membership of the
Board at a meeting of the Board duly  called  and held for such  purpose  (after
reasonable  notice  to the  Executive  and an  opportunity  for  the  Executive,
together with the Executive's  counsel,  to be heard before the Board),  stating
that in the good faith opinion of the Board the Executive has engaged in conduct
described in the preceding  sentence and specifying the  particulars  thereof in
detail.

                                        3

<PAGE>



         2.  Term.

                  (a) The term of this  Agreement  shall be a period of one year
commencing on the Commencement Date, subject to extension or earlier termination
as provided herein.

                  (b) Except as provided in section 2(c),  beginning on the date
of this Agreement,  the term of this Agreement shall  automatically  be extended
for one additional day each day, unless either the Bank or the Executive  elects
not to extend the  Agreement  further by giving  written  notice  thereof to the
other  party,  in which  case the term of this  Agreement  shall  end on the one
anniversary of the date on which such written notice is given.  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 term of
this Agreement 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.

         3.  Severance Benefits.

                  (a) In the event that the Bank shall terminate the Executive's
employment  other than  Termination  for Cause, or the Executive shall terminate
his employment for Good Reason,  within 12 months following a Change in Control,
the Bank shall (i) pay the Executive his salary  through the Date of Termination
at the rate in effect at the time the  Notice of  Termination  is given,  at the
time such  payments  are due;  (ii)  continue to pay,  for a period of 12 months
following the Date of Termination,  for the life, health and disability coverage
that is in effect with respect to the Executive  and his eligible  dependents at
the time the Notice of Termination is given; and (iii) pay to the Executive in a
lump sum in cash,  within 25 days after the later of the date of such  Change in
Control or the Date of  Termination,  an amount equal to 100% of the Executive's
"base amount" as determined  under Section 280G of the Code,  less the aggregate
present value of the payments or benefits, if any, in the nature of compensation
for the benefit of the Executive,  arising under any other plans or arrangements
(i.e.,  not this  Agreement)  between  the  Company  or any of the  Consolidated
Subsidiaries  and the Executive,  which  constitute  "parachute  payments" under
Section 280G of the Code.

         While  it is not  contemplated  that the  Executive  will  receive  any
amounts or benefits  that will  constitute  "excess  parachute  payments"  under
Section 280G of the Code, in the event that any payments or benefits provided or
to be provided to the Executive pursuant to this Agreement,  in combination with
payments or benefits, if any, from other plans or arrangements maintained by the
Company or any of the Consolidated  Subsidiaries,  constitute  "excess parachute
payments"  under  Section  280G of the Code that are  subject  to the excise tax
under  Section 4999 of the Code,  the Bank shall pay to the Executive in cash an
additional  amount  equal to the amount of the Gross Up Payment (as  hereinafter
defined).  The "Gross Up Payment"  shall be the amount needed to ensure that the
amount of such payments and the value of such benefits received by the Executive
(net of such  excise  tax and any  federal,  state and  local tax on the  Bank's
payment  tohim  attributable  to such  excise  tax)  equals  the  amount of such
payments and value of such  benefits as he would  receive in the absence of such
excise tax and any federal, state and local tax on the Bank's payment tohim

                                        4

<PAGE>



attributable  to such excise tax. The Bank shall pay the Gross Up Payment within
30 days after the Date of Termination. For purposes of determining the amount of
the Gross Up Payment,  the value of any non-cash  benefits and deferred payments
or benefits shall be determined by the Bank's independent auditors in accordance
with the  principles  of Section  280G(d)(3)  and (4) of the Code.  In the event
that,  after the Gross Up  Payment  is made,  the  amount of the  excise  tax is
determined  to be less than the amount  calculated in the  determination  of the
actual Gross Up Payment made by the Bank, the Executive shall repay to the Bank,
at the  time  that  such  reduction  in the  amount  of  excise  tax is  finally
determined,  the portion of the Gross Up Payment attributable to such reduction,
plus  interest on the amount of such  repayment at the  applicable  federal rate
under Section 1274 of the Code from the date of the Gross Up Payment to the date
of the  repayment.  The amount of the  reduction  of the Gross Up Payment  shall
reflect any subsequent  reduction in excise taxes resulting from such repayment.
In the event that,  after the Gross Up Payment is made, the amount of the excise
tax is  determined  to exceed  the amount  anticipated  at the time the Gross Up
Payment was made, the Bank shall pay to the Executive,  in immediately available
funds,  at the time  that  such  additional  amount  of  excise  tax is  finally
determined,  an additional payment ("Additional Gross Up Payment") equal to such
additional amount of excise tax and any federal,  state and local taxes thereon,
plus all interest and  penalties,  if any, owed by the Executive with respect to
such additional amount of excise and other tax. The Bank shall have the right to
challenge, on the Executive's behalf, any excise tax assessment againsthim as to
which the  Executive is entitled to (or would be entitled if such  assessment is
finally  determined  to be  proper) a Gross Up Payment  or  Additional  Gross Up
Payment, provided that all costs and expenses incurred in such a challenge shall
be borne by the Bank and the Bank shall  indemnify  the  Executive  and  holdhim
harmless,  on an  after-tax  basis,  from any  excise  or other  tax  (including
interest and penalties with respect thereto) imposed as a result of such payment
of costs and expenses by the Bank.

                  (b) The Executive shall not be required to mitigate the amount
of any  payment or  benefit  provided  for in this  Agreement  by seeking  other
employment or otherwise, nor shall the amount of any payment or benefit provided
for in this Agreement be reduced by any compensation  earned by the Executive as
the result of employment by another employer,  by retirement  benefits after the
Date of  Termination  or  otherwise.  This  Agreement  shall not be construed as
providing  the  Executive  any right to be retained in the employ of the Bank or
any affiliate of the Bank.

         4.  Notice  of  Termination.  In the  event  that the Bank  desires  to
terminate the employment of the Executive during the term of this Agreement, the
Bank shall deliver to the Executive a written notice of termination, stating (i)
whether such termination  constitutes Termination for Cause, and, if so, setting
forth in reasonable  detail the facts and  circumstances  that are the basis for
the Termination for Cause,  and (ii) specifying the Date of Termination.  In the
event that the Executive  desires to terminate his  employment and determines in
good faith that he has experienced  Good Reason to terminate his employment,  he
shall  send a  written  notice  to  the  Bank  stating  the  circumstances  that
constitute Good Reason and the Date of Termination.

         The Executive's right to terminate his employment for Good Reason shall
not be affected by the Executive's incapacity due to physical or mental illness.
The  Executive's  continued  employment  shall not  constitute  consent to, or a
waiver of rights with  respect  to, any  circumstance  constituting  Good Reason
under this Agreement.



                                        5

<PAGE>



         5.  No Assignments.

                  (a) This Agreement is personal to each of the parties  hereto,
and  neither  party may  assign or  delegate  any of its  rights or  obligations
hereunder  without  first  obtaining  the  written  consent of the other  party;
provided,  however, that the Bank shall require any successor or assign (whether
direct or indirect,  by  purchase,  merger,  consolidation,  operation of law or
otherwise)  to all or  substantially  all of the business  and/or  assets of the
Bank,  by an  assumption  agreement in form and  substance  satisfactory  to the
Executive,  to expressly  assume and agree to perform this Agreement in the same
manner and to the same  extent  that the Bank would be required to perform it if
no such succession or assignment had taken place.  Failure of the Bank to obtain
such an assumption  agreement prior to the  effectiveness of any such succession
or  assignment  shall  be a breach  of this  Agreement  and  shall  entitle  the
Executive to  compensation  and benefits from the Bank in the same amount and on
the same terms that he would be  entitled  to  hereunder  if he  terminated  his
employment  for Good  Reason,  in addition to any payments and benefits to which
the Executive is entitled under Section 3 hereof.  For purposes of  implementing
the  provisions  of this  Section  5(a),  the date on which any such  succession
becomes effective shall be deemed the Date of Termination.

                  (b) This  Agreement and all rights of the Executive  hereunder
shall inure to the benefit of and be enforceable by the Executive's personal and
legal   representatives,    executors,   administrators,    successors,   heirs,
distributees, devisees and legatees. In the event of the death of the Executive,
unless otherwise provided herein, all amounts payable hereunder shall be paid to
the  Executive's  devisee,  legatee,  or other  designee or, if there be no such
designee, to the Executive's estate.

         6. Deferred Payments. If following a termination of the Executive,  the
aggregate  payments  to be made by the Bank under this  Agreement  and all other
plans or  arrangements  maintained  by the  Company  or any of the  Consolidated
Subsidiaries would exceed the limitation on deductible compensation contained in
Section  162(m) of the Code in any calendar  year, any such amounts in excess of
such limitation shall be mandatorily  deferred with interest thereon at 7.0% per
annum to a  calendar  year such that the amount to be paid to the  Executive  in
such calendar year, including deferred amounts, does not exceed such limitation.

         7. Delivery of Notices. For the purposes of this Agreement, all notices
and other  communications  to any party  hereto shall be in writing and shall be
deemed to have been duly given when delivered or sent by certified mail,  return
receipt requested, postage prepaid, addressed as follows:

                If to the Executive:               John G. Sturn
                                                   At the address last appearing
                                                   on the personnel records of
                                                   the Executive



                                        6

<PAGE>



                If to the Bank:                    Cohoes Savings Bank
                                                   75 Remsen Street
                                                   Cohoes, New York 12047
                                                   Attention:  Secretary

or to such other address as such party may have furnihed to the other in writing
in  accordance  herewith,  except  that a notice of change of  address  shall be
effective only upon receipt.

         8.  Amendments.  No amendments or additions to this Agreement  shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         9. Headings.  The headings used in this  Agreement are included  solely
for  convenience  and shall  not  affect,  or be used in  connection  with,  the
interpretation of this Agreement.

         10.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         11.  Governing Law. This Agreement shall be governed by the laws of the
State of New York to the extent that federal law does not govern.

         12.  Arbitration.  Any  dispute  or  controversy  arising  under  or in
connection  with  this  Agreement  shall  be  settled   exclusively  by  binding
arbitration,  conducted  before  a panel  of  three  arbitrators  in a  location
selected by the Executive within 100 miles of such Executive's job location with
the Bank, in accordance with the rules of the American  Arbitration  Association
then in effect; provided,  however, that the Executive shall be entitled to seek
specific performance of his rights under Section 1(d) during the pendency of any
dispute or  controversy  arising  under or in  connection  with this  Agreement.
Judgment  may  be  entered  on  the  arbitrators'  award  in  any  court  having
jurisdiction.

         13.  Reimbursement  of Expenses.  In the event any dispute  shall arise
between the  Executive  and the Bank as to the terms or  interpretation  of this
Agreement,  including  this  Section  13,  whether  instituted  by formal  legal
proceedings or otherwise, including any action taken by the Executive to enforce
the terms of this  Section 13, or in  defending  against any action taken by the
Bank, the Bank shall reimburse the Executive for all costs and expenses incurred
by the  Executive,  including  reasonable  attorney's  fees,  arising  from such
dispute,  proceedings  or  actions,  unless  a court of  competent  jurisdiction
renders a final and  nonappealable  judgment  against  the  Executive  as to the
matter in  dispute.  Reimbursement  of the  Executive's  expenses  shall be paid
within ten days of the Executive furnishing to the Bank written evidence,  which
may be in the form, among other things,  of a canceled check or receipt,  of any
costs or expenses incurred by the Executive.



                                        7

<PAGE>



         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

         THIS AGREEMENT  CONTAINS A BINDING  ARBITRATION  PROVISION WHICH MAY BE
ENFORCED BY THE PARTIES.


Attest:                                  Cohoes Savings Bank


- -------------------------------          ---------------------------------------
- -------------------------------          By:
- -------------------------------          Its:

                                         EXECUTIVE



                                         ---------------------------------------
                                         John G. Sturn

                                        8

<PAGE>


                      CHANGE IN CONTROL SEVERANCE AGREEMENT


     THIS CHANGE IN CONTROL  SEVERANCE  AGREEMENT (the  "Agreement") is made and
entered into as of this ___ day of _______,  1998 (the "Commencement  Date"), by
and between  COHOES  SAVINGS BANK (which,  together with any  successor  thereto
which  executes and delivers the  assumption  agreement  provided for in Section
5(a) hereof or which otherwise  becomes bound by all of the terms and provisions
of this  Agreement  by  operation  of law,  is  hereinafter  referred  to as the
"Bank"), and Kathleen Kelleher (the "Executive").

     WHEREAS, the Executive is currently serving as Operations Officer; and

     WHEREAS,  the Board of Directors of the Bank (the "Board") recognizes that,
as is the case with many publicly held corporations, the possibility of a change
in control of the Bank or of its holding  company,  Cohoes  Bancorp,  Inc.  (the
"Company"),  may  exist  and that  such  possibility,  and the  uncertainty  and
questions  which it may raise among  management,  may result in the departure or
distraction  of management  personnel to the detriment of the Bank,  the Company
and its stockholders; and

     WHEREAS,  the Board  believes  it is in the best  interests  of the Bank to
enter into this  Agreement  with the Executive in order to assure  continuity of
management of the Bank and to reinforce  and  encourage the continued  attention
and  dedication  of the Executive to the  Executive's  assigned  duties  without
distraction in the face of potentially disruptive circumstances arising from the
possibility of a change in control of the Company  and/or the Bank,  although no
such change is now contemplated; and

     WHEREAS,  the Board has  approved  and  authorized  the  execution  of this
Agreement with
the Executive;

     NOW,  THEREFORE,  in  consideration  of the foregoing and of the respective
covenants and agreements of the parties herein, it is AGREED as follows:

         1.  Certain Definitions.

                  (a) The term  "Change in Control"  means (i) any  "person," as
such term is used in Sections 13(d) and 14(d) of the Securities  Exchange Act of
1934, as amended (the "Exchange Act") (other than the Company,  any Consolidated
Subsidiaries  (as  hereinafter  defined),  any person (as  hereinabove  defined)
acting on behalf of the Company as  underwriter  pursuant to an offering  who is
temporarily holding securities in connection with such offering,  any trustee or
other  fiduciary  holding  securities  under  an  employee  benefit  plan of the
Company, or any corporation owned,  directly or indirectly,  by the stockholders
of the Company in substantially the same proportions as their ownership of stock
of the Company),  is or becomes the "beneficial owner" (as defined in Rule 13d-3
under the Exchange Act),  directly or  indirectly,  of securities of the Company
representing  25% or more of the  combined  voting power of the  Company's  then
outstanding  securities;  (ii)  individuals  who are members of the Board on the
Commencement Date (the "Incumbent  Board") cease for any reason to constitute at
least  a  majority  thereof,  provided  that  any  person  becoming  a  director
subsequent to the Commencement  Date whose election was approved by a vote of at
least  three-quarters  of the directors  comprising the Incumbent Board or whose
nomination  for  election  by the  Company's  stockholders  was  approved by the
nominating committee serving under an

                                        1

<PAGE>



Incumbent Board,  shall be considered a member of the Incumbent Board; (iii) the
stockholders  of the Company  approve a merger or  consolidation  of the Company
with any other corporation, other than (1) a merger or consolidation which would
result in the voting  securities of the Company  outstanding  immediately  prior
thereto  continuing to represent  (either by remaining  outstanding  or by being
converted into voting  securities of the surviving  entity) more than 50% of the
combined voting power of the voting  securities of the Company or such surviving
entity  outstanding  immediately  after such  merger or  consolidation  or (2) a
merger or consolidation  effected to implement a recapitalization of the Company
(or similar  transaction) in which no person (as hereinabove  defined)  acquires
more than 25% of the combined  voting power of the  Company's  then  outstanding
securities;  or (iv) the  stockholders of the Company approve a plan of complete
liquidation  of the Company or an agreement for the sale or  disposition  by the
Company of all or substantially  all of the Company's assets (or any transaction
having a similar effect).

                  (b) The term "Commencement Date" means ________, 1998.

                  (c) The term "Consolidated  Subsidiaries" means any subsidiary
or subsidiaries of the Company that are part of the affiliated group (as defined
in Section 1504 of the Internal  Revenue Code of 1986,  as amended (the "Code"),
without regard to subsection (b) thereof) that includes the Bank,  including but
not limited to the Company.

                  (d) The term "Date of Termination" means the date specified in
the Notice of Termination  (which,  in the case of a Termination for Cause shall
not be less than 30 days from the date such Notice of Termination is given,  and
in the case of a termination  for Good Reason shall not be less than 15 nor more
than 60 days  from the date such  Notice of  Termination  is  given);  provided,
however, that if within 15 days after any Notice of Termination is given, or, if
later,  prior to the Date of Termination  (as determined  without regard to this
proviso),  the party  receiving  such Notice of  Termination  notifies the other
party  that a  dispute  exists  concerning  the  termination,  then  the Date of
Termination  shall be the date on  which  the  dispute  is  finally  determined,
whether by mutual  written  agreement of the parties,  by a binding  arbitration
award,  or by a  final  judgment,  order  or  decree  of a  court  of  competent
jurisdiction  (which is not  appealable  or with  respect  to which the time for
appeal  therefrom has expired and no appeal has been  perfected);  and provided,
further,  that the Date of Termination  shall be extended by a notice of dispute
only if such  notice is given in good  faith and the party  giving  such  notice
pursues   the   resolution   of  such   dispute   with   reasonable   diligence.
Notwithstanding the pendency of any such dispute,  the Bank will continue to pay
the Executive the Executive's  full salary at the rate in effect when the notice
giving rise to the dispute was given and continue the Executive as a participant
in all benefit and fringe benefit plans in which the Executive was participating
when the notice  giving  rise to the  dispute  was given,  until the  dispute is
finally resolved in accordance with this Section 1(d).

                  (e) The term "Good Reason" means the  occurrence,  without the
Executive's express written consent, of a material diminution of or interference
with the Executive's duties,  responsibilities  or benefits,  including (without
limitation) any of the following  circumstances  unless such  circumstances  are
fully  corrected  prior to the Date of  Termination  specified  in the Notice of
Termination given by the Executive in respect thereof:


                                        2

<PAGE>



                  (i)      a  requirement  that  the  Executive  be based at any
                           location not within 50 miles of Cohoes,  New York, or
                           that she substantially increase her travel on Company
                           or Bank business;

                   (ii)    a material demotion of the Executive;

                  (iii)    a material  reduction  in the number or  seniority of
                           personnel  reporting  to the  Executive or a material
                           reduction  in the  frequency  with  which,  or in the
                           nature of the  matters  with  respect  to which  such
                           personnel are to report to the Executive,  other than
                           as part of a Company-wide  or Bank-wide  reduction in
                           staff;

                  (iv)     a reduction in the  Executive's  salary or a material
                           adverse  change  in  the   Executive's   perquisites,
                           benefits, contingent benefits or vacation, other than
                           as part of an overall program  applied  uniformly and
                           with  equitable  effect to all  members of the senior
                           management of the Company or the Bank;

                   (v)     a  material  and extended  increase  in  the required
                           hours of work or the workload of the Executive;

                  (vi)     the  failure  of the Bank to  obtain  a  satisfactory
                           agreement   from  any   successor   to   assume   the
                           obligations and liabilities under this Agreement,  as
                           contemplated in Section 5(a) hereof; or

                  (vii)    any   purported   termination   of  the   Executive's
                           employment that is not effected  pursuant to a Notice
                           of Termination satisfying the requirements of Section
                           4 hereof (and, if  applicable,  the  requirements  of
                           Section 1(g)  hereof),  which  purported  termination
                           shall  not  be   effective   for   purposes  of  this
                           Agreement.

                  (f)  The  term  "Notice  of  Termination"  means a  notice  of
termination  of  the  Executive's  employment  pursuant  to  Section  7 of  this
Agreement.

                  (g) The term  "Termination for Cause" means termination of the
employment  of the  Employee  because  of the  Employee's  personal  dishonesty,
incompetence,  willful misconduct, breach of a fiduciary duty involving personal
profit,  intentional failure to perform stated duties,  willful violation of any
law, rule, or regulation (other than traffic  violations or similar offenses) or
final  cease-and-desist  order,  or  material  breach of any  provision  of this
Agreement.  No act or  failure  to act by  the  Executive  shall  be  considered
intentional  unless the Executive acted or failed to act with an absence of good
faith and without a  reasonable  belief that her action or failure to act was in
the best interest of the Bank. Notwithstanding the foregoing, no Termination for
Cause  shall be deemed to have  occurred  unless and until there shall have been
delivered  to  the  Executive  a  copy  of a  resolution,  duly  adopted  by the
affirmative vote of not less than three-quarters of the entire membership of the
Board at a meeting of the Board duly  called  and held for such  purpose  (after
reasonable  notice  to the  Executive  and an  opportunity  for  the  Executive,
together with the Executive's  counsel,  to be heard before the Board),  stating
that in the good faith opinion of the Board the Executive has engaged in conduct
described in the preceding  sentence and specifying the  particulars  thereof in
detail.

                                        3

<PAGE>



         2.  Term.

                  (a) The term of this  Agreement  shall be a period of one year
commencing on the Commencement Date, subject to extension or earlier termination
as provided herein.

                  (b) Except as provided in section 2(c),  beginning on the date
of this Agreement,  the term of this Agreement shall  automatically  be extended
for one additional day each day, unless either the Bank or the Executive  elects
not to extend the  Agreement  further by giving  written  notice  thereof to the
other  party,  in which  case the term of this  Agreement  shall  end on the one
anniversary of the date on which such written notice is given.  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 term of
this Agreement 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.

         3.  Severance Benefits.

                  (a) In the event that the Bank shall terminate the Executive's
employment  other than  Termination  for Cause, or the Executive shall terminate
her employment for Good Reason,  within 12 months following a Change in Control,
the Bank shall (i) pay the Executive her salary  through the Date of Termination
at the rate in effect at the time the  Notice of  Termination  is given,  at the
time such  payments  are due;  (ii)  continue to pay,  for a period of 12 months
following the Date of Termination,  for the life, health and disability coverage
that is in effect with respect to the Executive  and her eligible  dependents at
the time the Notice of Termination is given; and (iii) pay to the Executive in a
lump sum in cash,  within 25 days after the later of the date of such  Change in
Control or the Date of  Termination,  an amount equal to 100% of the Executive's
"base amount" as determined  under Section 280G of the Code,  less the aggregate
present value of the payments or benefits, if any, in the nature of compensation
for the benefit of the Executive,  arising under any other plans or arrangements
(i.e.,  not this  Agreement)  between  the  Company  or any of the  Consolidated
Subsidiaries  and the Executive,  which  constitute  "parachute  payments" under
Section 280G of the Code.

         While  it is not  contemplated  that the  Executive  will  receive  any
amounts or benefits  that will  constitute  "excess  parachute  payments"  under
Section 280G of the Code, in the event that any payments or benefits provided or
to be provided to the Executive pursuant to this Agreement,  in combination with
payments or benefits, if any, from other plans or arrangements maintained by the
Company or any of the Consolidated  Subsidiaries,  constitute  "excess parachute
payments"  under  Section  280G of the Code that are  subject  to the excise tax
under  Section 4999 of the Code,  the Bank shall pay to the Executive in cash an
additional  amount  equal to the amount of the Gross Up Payment (as  hereinafter
defined).  The "Gross Up Payment"  shall be the amount needed to ensure that the
amount of such payments and the value of such benefits received by the Executive
(net of such  excise  tax and any  federal,  state and  local tax on the  Bank's
payment  to her  attributable  to such  excise  tax)  equals  the amount of such
payments and value of such  benefits as she would receive in the absence of such
excise tax and any federal, state and local tax on the Bank's payment to her

                                        4

<PAGE>



attributable  to such excise tax. The Bank shall pay the Gross Up Payment within
30 days after the Date of Termination. For purposes of determining the amount of
the Gross Up Payment,  the value of any non-cash  benefits and deferred payments
or benefits shall be determined by the Bank's independent auditors in accordance
with the  principles  of Section  280G(d)(3)  and (4) of the Code.  In the event
that,  after the Gross Up  Payment  is made,  the  amount of the  excise  tax is
determined  to be less than the amount  calculated in the  determination  of the
actual Gross Up Payment made by the Bank, the Executive shall repay to the Bank,
at the  time  that  such  reduction  in the  amount  of  excise  tax is  finally
determined,  the portion of the Gross Up Payment attributable to such reduction,
plus  interest on the amount of such  repayment at the  applicable  federal rate
under Section 1274 of the Code from the date of the Gross Up Payment to the date
of the  repayment.  The amount of the  reduction  of the Gross Up Payment  shall
reflect any subsequent  reduction in excise taxes resulting from such repayment.
In the event that,  after the Gross Up Payment is made, the amount of the excise
tax is  determined  to exceed  the amount  anticipated  at the time the Gross Up
Payment was made, the Bank shall pay to the Executive,  in immediately available
funds,  at the time  that  such  additional  amount  of  excise  tax is  finally
determined,  an additional payment ("Additional Gross Up Payment") equal to such
additional amount of excise tax and any federal,  state and local taxes thereon,
plus all interest and  penalties,  if any, owed by the Executive with respect to
such additional amount of excise and other tax. The Bank shall have the right to
challenge,  on the Executive's  behalf, any excise tax assessment against her as
to which the  Executive is entitled to (or would be entitled if such  assessment
is finally  determined to be proper) a Gross Up Payment or  Additional  Gross Up
Payment, provided that all costs and expenses incurred in such a challenge shall
be borne by the Bank and the Bank shall  indemnify  the  Executive  and hold her
harmless,  on an  after-tax  basis,  from any  excise  or other  tax  (including
interest and penalties with respect thereto) imposed as a result of such payment
of costs and expenses by the Bank.

                  (b) The Executive shall not be required to mitigate the amount
of any  payment or  benefit  provided  for in this  Agreement  by seeking  other
employment or otherwise, nor shall the amount of any payment or benefit provided
for in this Agreement be reduced by any compensation  earned by the Executive as
the result of employment by another employer,  by retirement  benefits after the
Date of  Termination  or  otherwise.  This  Agreement  shall not be construed as
providing  the  Executive  any right to be retained in the employ of the Bank or
any affiliate of the Bank.

         4.  Notice  of  Termination.  In the  event  that the Bank  desires  to
terminate the employment of the Executive during the term of this Agreement, the
Bank shall deliver to the Executive a written notice of termination, stating (i)
whether such termination  constitutes Termination for Cause, and, if so, setting
forth in reasonable  detail the facts and  circumstances  that are the basis for
the Termination for Cause,  and (ii) specifying the Date of Termination.  In the
event that the Executive  desires to terminate her  employment and determines in
good faith that she has experienced Good Reason to terminate her employment, she
shall  send a  written  notice  to  the  Bank  stating  the  circumstances  that
constitute Good Reason and the Date of Termination.

         The Executive's right to terminate her employment for Good Reason shall
not be affected by the Executive's incapacity due to physical or mental illness.
The  Executive's  continued  employment  shall not  constitute  consent to, or a
waiver of rights with  respect  to, any  circumstance  constituting  Good Reason
under this Agreement.



                                        5

<PAGE>



         5.  No Assignments.

                  (a) This Agreement is personal to each of the parties  hereto,
and  neither  party may  assign or  delegate  any of its  rights or  obligations
hereunder  without  first  obtaining  the  written  consent of the other  party;
provided,  however, that the Bank shall require any successor or assign (whether
direct or indirect,  by  purchase,  merger,  consolidation,  operation of law or
otherwise)  to all or  substantially  all of the business  and/or  assets of the
Bank,  by an  assumption  agreement in form and  substance  satisfactory  to the
Executive,  to expressly  assume and agree to perform this Agreement in the same
manner and to the same  extent  that the Bank would be required to perform it if
no such succession or assignment had taken place.  Failure of the Bank to obtain
such an assumption  agreement prior to the  effectiveness of any such succession
or  assignment  shall  be a breach  of this  Agreement  and  shall  entitle  the
Executive to  compensation  and benefits from the Bank in the same amount and on
the same terms that she would be entitled to  hereunder  if she  terminated  her
employment  for Good  Reason,  in addition to any payments and benefits to which
the Executive is entitled under Section 3 hereof.  For purposes of  implementing
the  provisions  of this  Section  5(a),  the date on which any such  succession
becomes effective shall be deemed the Date of Termination.

                  (b) This  Agreement and all rights of the Executive  hereunder
shall inure to the benefit of and be enforceable by the Executive's personal and
legal   representatives,    executors,   administrators,    successors,   heirs,
distributees, devisees and legatees. In the event of the death of the Executive,
unless otherwise provided herein, all amounts payable hereunder shall be paid to
the  Executive's  devisee,  legatee,  or other  designee or, if there be no such
designee, to the Executive's estate.

         6. Deferred Payments. If following a termination of the Executive,  the
aggregate  payments  to be made by the Bank under this  Agreement  and all other
plans or  arrangements  maintained  by the  Company  or any of the  Consolidated
Subsidiaries would exceed the limitation on deductible compensation contained in
Section  162(m) of the Code in any calendar  year, any such amounts in excess of
such limitation shall be mandatorily  deferred with interest thereon at 7.0% per
annum to a  calendar  year such that the amount to be paid to the  Executive  in
such calendar year, including deferred amounts, does not exceed such limitation.

         7. Delivery of Notices. For the purposes of this Agreement, all notices
and other  communications  to any party  hereto shall be in writing and shall be
deemed to have been duly given when delivered or sent by certified mail,  return
receipt requested, postage prepaid, addressed as follows:

                If to the Executive:               Kathleen Kelleher
                                                   At the address last appearing
                                                   on the personnel records of
                                                   the Executive



                                        6

<PAGE>



                If to the Bank:                    Cohoes Savings Bank
                                                   75 Remsen Street
                                                   Cohoes, New York 12047
                                                   Attention:  Secretary

or to such  other  address  as such  party  may have  furnished  to the other in
writing in accordance herewith,  except that a notice of change of address shall
be effective only upon receipt.

         8.  Amendments.  No amendments or additions to this Agreement  shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         9. Headings.  The headings used in this  Agreement are included  solely
for  convenience  and shall  not  affect,  or be used in  connection  with,  the
interpretation of this Agreement.

         10.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         11.  Governing Law. This Agreement shall be governed by the laws of the
State of New York to the extent that federal law does not govern.

         12.  Arbitration.  Any  dispute  or  controversy  arising  under  or in
connection  with  this  Agreement  shall  be  settled   exclusively  by  binding
arbitration,  conducted  before  a panel  of  three  arbitrators  in a  location
selected by the Executive within 100 miles of such Executive's job location with
the Bank, in accordance with the rules of the American  Arbitration  Association
then in effect; provided,  however, that the Executive shall be entitled to seek
specific performance of her rights under Section 1(d) during the pendency of any
dispute or  controversy  arising  under or in  connection  with this  Agreement.
Judgment  may  be  entered  on  the  arbitrators'  award  in  any  court  having
jurisdiction.

         13.  Reimbursement  of Expenses.  In the event any dispute  shall arise
between the  Executive  and the Bank as to the terms or  interpretation  of this
Agreement,  including  this  Section  13,  whether  instituted  by formal  legal
proceedings or otherwise, including any action taken by the Executive to enforce
the terms of this  Section 13, or in  defending  against any action taken by the
Bank, the Bank shall reimburse the Executive for all costs and expenses incurred
by the  Executive,  including  reasonable  attorney's  fees,  arising  from such
dispute,  proceedings  or  actions,  unless  a court of  competent  jurisdiction
renders a final and  nonappealable  judgment  against  the  Executive  as to the
matter in  dispute.  Reimbursement  of the  Executive's  expenses  shall be paid
within ten days of the Executive furnishing to the Bank written evidence,  which
may be in the form, among other things,  of a canceled check or receipt,  of any
costs or expenses incurred by the Executive.



                                        7

<PAGE>



         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

         THIS AGREEMENT  CONTAINS A BINDING  ARBITRATION  PROVISION WHICH MAY BE
ENFORCED BY THE PARTIES.


Attest:                                  Cohoes Savings Bank


- -------------------------------          ---------------------------------------
- ------------------------                 By:
- ------------------------                 Its:

                                         EXECUTIVE



                                          --------------------------------------
                                          Kathleen Kelleher

                                        8










                                  Exhibit 10.4

            Cohoes Savings Bank Employee Severance Compensation Plan






<PAGE>





                               COHOES SAVINGS BANK
                      EMPLOYEE SEVERANCE COMPENSATION PLAN

                                  PLAN PURPOSE


         The purpose of Cohoes Savings Bank Employee Severance Compensation Plan
(the  "Plan") is to assure for Cohoes  Savings Bank (the "Bank") the services of
the Employees in the event of a Change in Control of Cohoes  Bancorp,  Inc. (the
"Holding Company") or the Bank. The benefits  contemplated by the Plan recognize
the  value  to the  Bank  of the  services  and  contributions  of the  eligible
Employees and the effect upon the Bank resulting from uncertainties  relating to
continued employment, reduced employee benefits, management changes and employee
relations  that may arise if a Change in Control  occurs or is  threatened.  The
Bank's and the Holding  Company's Boards of Directors  believe that it is in the
best interests of the Bank and the Holding Company to provide eligible Employees
with such  benefits in order to defray the costs and changes in employee  status
that could follow a Change in Control.  The Boards of Directors believe that the
Plan  will  also aid the  Bank in  attracting  and  retaining  highly  qualified
individuals  who are  essential to its success and that the Plan's  assurance of
fair treatment of the Bank's  employees will reduce the  distractions  and other
adverse  effects on Employees'  performance  if a Change in Control occurs or is
threatened.

                                    ARTICLE I

                              ESTABLISHMENT OF PLAN

1.1      Establishment of Plan

         As of the  Effective  Date,  the Bank  hereby  establishes  a severance
compensation  plan to be known as the "Cohoes  Savings Bank  Employee  Severance
Compensation Plan." The purposes of the Plan are as set forth above.

1.2      Applicability of Plan

         The benefits provided by this Plan shall be available to all Employees,
who,  at or after the  Effective  Date,  meet the  eligibility  requirements  of
Article  III.  The Plan shall not apply to any  Employee  whose  employment  was
terminated prior to the Effective Date.

1.3      Contractual Right to Benefits

         This Plan establishes and vests in each Participant a contractual right
to the benefits to which each Participant is entitled hereunder,  enforceable by
the Participant against the Employer.



                                        1


<PAGE>



                                   ARTICLE II

                          DEFINITIONS AND CONSTRUCTION

2.1      Definitions

         Whenever used in the Plan, the following  terms shall have the meanings
set forth below.

         (a) "Annual  Compensation"  of a  Participant  means and  includes  all
wages,  salary,  bonus,  and  incentive  compensation  (other  than stock  based
compensation),  paid (including accrued amounts) by an Employer as consideration
for the  Participant's  services during the 12 months ended the date as of which
Annual Compensation is to be determined, which are or would be includable in the
gross  income of the  Participant  receiving  the same for  federal  income  tax
purposes.

         (b) "Bank" means Cohoes  Savings Bank or any  successor as provided for
in Article VII hereof.

         (c) "Change in  Control,"  for purposes of  determining  under the Plan
whether  there has been a change in control of the Bank or the Holding  Company,
means the  definition  of change in control  set forth in 12 C.F.R.  ss. 574 et.
seq. as  interpreted by the Board of Directors of the Bank, as it is constituted
prior to the Change in Control.

         (d) "Continuous  Employment"  means the absence of any  interruption or
termination of service as an Employee of the Bank or an affiliate. Service shall
not be considered  interrupted in the case of sick leave,  military leave or any
other leave of absence approved by the Bank or in the case of transfers  between
payroll locations of the Bank or between the Bank, its Parent, its Subsidiary or
its successor.

         (e)  "Effective  Date," as to Employees of an Employer,  means the date
the Plan is approved by the Board of Directors  of the Bank,  or such other date
as the Board shall designate in its resolution approving the Plan.

         (f)  "Employee"  means  an  employee  employed  by  the  Employer  on a
full-time basis,  excluding any executive officer of the Employer who is covered
by an employment  contract or a change in control  severance  agreement with the
Employer.

         (g)  "Employer"  means the Bank or a  Subsidiary  or a Parent which has
adopted the Plan pursuant to Article VI hereof.

         (h)  "Expiration  Date"  means the date  fifteen  (15)  years  from the
Effective  Date unless  earlier  terminated  pursuant to Section 8.2 or extended
pursuant to Section 8.1.

         (i) "Holding  Company"  means Cohoes  Bancorp,  Inc., the Parent of the
     Bank.

         (j) "Just Cause," with respect to termination  of employment,  means an
act or acts of personal dishonesty,  incompetence, willful misconduct, breach of
fiduciary duty involving personal

                                        2


<PAGE>



profit,  intentional failure to perform stated duties,  willful violation of any
law, rule, or regulation (other than traffic  violations or similar offenses) or
final  cease-and-desist  order. In determining  incompetence,  acts or omissions
shall  be  measured  against  standards  generally  prevailing  in  the  savings
institution industry.

         (k) "Parent" means any corporation which holds a majority of the voting
power of the outstanding shares of the Bank's common stock.

         (l) "Participant"   means an   Employee   who meets   the   eligibility
requirements of Article III.

         (m) "Payment"  means the payment of severance  compensation as provided
in Article IV hereof.

         (n) "Plan"   means  the  Cohoes  Savings   Bank   Employee    Severance
Compensation Plan.

         (o) "Subsidiary"  means any corporation in which the Bank,  directly or
indirectly,  holds a majority of the voting power of its  outstanding  shares of
capital stock.

2.2      Applicable Law

         To the extent not  preempted by the laws of the United States as now or
hereafter in effect,  the laws of the State of New York shall be the controlling
law in all matters relating to the Plan.

         The Plan neither  requires nor  establishes  an ongoing  administrative
system for its effect or operation.  Payments under the Plan are precipitated by
a single event, a Change in Control,  which event is the sole focus of the Plan.
Consequently, it is intended that the Plan shall not be covered by or be subject
to the Employee Retirement Income Security Act of 1974, as amended ("ERISA").

2.3      Severability

         If a  provision  of this Plan  shall be held  illegal or  invalid,  the
illegality or invalidity  shall not affect the remaining  parts of the Plan, and
the Plan shall be construed and enforced as if the illegal or invalid  provision
had not been included.




                                        3


<PAGE>



                                   ARTICLE III

                                   ELIGIBILITY

3.1      Participation

         Each  Employee  who has  completed  at  least  one  year of  Continuous
Employment as of the Effective  Date and who is selected as a Participant by the
Board of Directors of the Bank shall become a Participant on the Effective Date.
Thereafter,  each Employee shall become a Participant on the later of the day on
which  (a) he or she  completes  one  year of  Continuous  Employment  or (b) is
selected as a Participant by the Board of Directors of the Bank. Notwithstanding
the  foregoing,  persons who have  entered into and continue to be covered by an
employment or change in control severance  agreement with the Employer shall not
be entitled to participate in the Plan.

3.2      Duration of Participation

         A  Participant  shall  cease to be a  Participant  in the Plan when the
Participant  ceases to be an Employee of an Employer or is otherwise  determined
by the Board of Directors of the Bank no longer to be a Participant in the Plan,
unless  such  Participant  is  entitled  to a Payment as  provided  in the Plan.
Furthermore,  an Employee shall cease to be a Participant  upon entering into an
employment  or  change in  control  severance  agreement  with the  Employer.  A
Participant  entitled to receipt of a Payment shall remain a Participant in this
Plan until the full amount of such Payment has been paid to the Participant.

                                   ARTICLE IV

                                    PAYMENTS

4.1      Right to Payment

         A Participant shall be entitled to receive from his respective Employer
a Payment in the amount  provided  in Section  4.3 if there has been a Change in
Control  of the  Bank or the  Holding  Company  and  if,  within  one  (1)  year
thereafter,  the Participant's employment by an Employer shall terminate for any
reason  specified  in Section  4.2,  whether the  termination  is  voluntary  or
involuntary.  A  Participant  shall not be entitled to a Payment if  termination
occurs by reason of death,  voluntary  retirement,  voluntary  termination other
than for reasons  specified in Section 4.2, total and permanent  disability,  or
for Just Cause.

4.2      Reasons for Termination

         Following a Change in  Control,  a  Participant  shall be entitled to a
Payment  if his  employment  with an  Employer  is  terminated,  voluntarily  or
involuntarily,  within one year following such Change in Control, for any one or
more of the following reasons:


                                        4


<PAGE>



         (a) The  Employer  reduces  the  Participant's  base  salary or rate of
compensation as in effect immediately prior to the Change in Control,  or as the
same may have been increased thereafter.

         (b) The Employer requires the Participant to change the location of the
Participant's  job or  office,  so that  such  Participant  will be  based  at a
location more than fifteen miles from the location of the  Participant's  job or
office  immediately  prior to the  Change  in  Control,  provided  that such new
location is not closer to Participant's home.

         (c) The Employer materially reduces the benefits and perquisites, taken
as a whole,  available  to the  Participant  immediately  prior to the Change in
Control;  provided,  however,  that a material reduction on a  nondiscriminatory
basis in the benefits and perquisites generally provided to all employees of the
Bank that does not reduce a Participant's  Annual Compensation shall not trigger
a Payment.

         (d) A successor  bank or company  fails or refuses to assume the Bank's
obligations under this Plan, as required by Article VII.

         (e) The Bank or any successor  company breaches any other provisions of
the Plan.

         (f) The Employer terminates the employment of a Participant at or after
a Change in Control other than for Just Cause.

4.3      Amount of Payment

         Each  Participant  entitled to a Payment  under the Plan shall  receive
from the Bank a lump sum cash payment, in an amount determined as follows:

         (a) The Participant's cash payment shall equal the product of 3.846% of
his or her Annual  Compensation  paid or accrued during each of his or her years
of Continuous Employment prior to the Change in Control times the number of full
or substantially  completed (nine months or more) years of Continuous Employment
with the  Employer,  provided that no  Participant  shall receive a cash payment
hereunder in an aggregate  amount of more than fifty percent (50%) of his or her
Annual Compensation.

         (b)  Notwithstanding  the  provisions  of (a) above,  if a Payment to a
Participant  who is a  "disqualified  individual"  shall be in an  amount  which
includes  an  "excess   parachute   payment,"  the  payment  hereunder  to  that
Participant  shall be reduced to the  maximum  amount  which does not include an
"excess  parachute  payment." The terms  "disqualified  individual"  and "excess
parachute payment" shall have the same meaning as defined in Section 280G of the
Internal Revenue Code of 1986, as amended,  or any successor  section of similar
import.

         The Participant shall not be required to mitigate damages on the amount
of the Payment by seeking other employment or otherwise, nor shall the amount of
such  Payment be  reduced by any  compensation  earned by the  Participant  as a
result of employment after termination of employment with an Employer.

                                        5


<PAGE>



4.4      Time of Payment

         The Payment to which a  Participant  is  entitled  shall be paid to the
Participant  by the Employer or the  successor to the  Employer,  in cash and in
full, not later than twenty-five (25) business days after the termination of the
Participant's  employment.  If any Participant  should die after  termination of
employment  but before all amounts have been paid,  such unpaid amounts shall be
paid to the  Participant's  surviving  spouse,  or if none, to the Participant's
named beneficiary, if living, otherwise to the personal representative on behalf
of or for the benefit of the Participant's estate.

                                    ARTICLE V

                     OTHER RIGHTS AND BENEFITS NOT AFFECTED

5.1      Other Benefits

         Neither  the  provisions  of the  Plan  nor the  Payment  provided  for
hereunder shall reduce any amounts otherwise payable, or in any way diminish the
Participant's  rights as an Employee of an  Employer,  whether  existing  now or
hereafter, under any benefit, incentive,  retirement, stock option, stock bonus,
stock ownership or any employment agreement or other plan or arrangement.

5.2      Employment Status

         This Plan does not constitute a contract of employment or impose on the
Participant  or  the  Participant's   Employer  any  obligation  to  retain  the
Participant  as  an  Employee,   to  change  the  status  of  the  Participant's
employment,  or to change  the  Employer's  policies  regarding  termination  of
employment.

                                   ARTICLE VI

                             PARTICIPATING EMPLOYERS

         Upon  approval by the Board of Directors of the Bank,  this Plan may be
adopted  by any  Subsidiary  or  Parent of the Bank.  Upon  such  adoption,  the
Subsidiary or Parent shall become an Employer  hereunder  and the  provisions of
the Plan  shall be fully  applicable  to the  Employees  of that  Subsidiary  or
Parent.

                                   ARTICLE VII

                              SUCCESSOR TO THE BANK

         The Bank shall require any successor to or assignee of,  whether direct
or  indirect,  by  purchase,   merger,   consolidation  or  otherwise,   all  or
substantially   all  the  business  or  assets  of  the  Bank,   expressly   and
unconditionally  to assume and agree to perform the Bank's obligations under the
Plan.


                                        6


<PAGE>



                                  ARTICLE VIII

                       DURATION, AMENDMENT AND TERMINATION

8.1      Duration

         If a Change in Control has not occurred,  the Plan shall expire fifteen
(15) years from the  Effective  Date,  unless  sooner  terminated as provided in
Section  8.2,  or  unless  extended  for an  additional  period  or  periods  by
resolution adopted by the Board of Directors of the Bank.

         Notwithstanding the foregoing,  if a Change in Control occurs, the Plan
shall continue in full force and effect, and shall not terminate or expire until
such date as all  Participants  who become entitled to Payments  hereunder shall
have received such Payments in full.

8.2      Amendment and Termination

         The Plan may be  terminated  or  amended in any  respect by  resolution
adopted by a majority of the Board of Directors of the Bank, unless (i) a Change
in Control has  previously  occurred,  (ii) the Bank shall have in the  previous
year received an offer, which was not subsequently withdrawn, from a third party
to engage in a  transaction  which would  involve a Change in Control or (iii) a
third party shall have  disclosed in a filing with the  Securities  and Exchange
Commission ("SEC") its intent to engage in a transaction which would result in a
Change in Control and has not subsequently  indicated in another SEC filing that
it no longer  had such  intention.  For so long as any of the  events  listed in
paragraphs  (i),  (ii) and  (iii)  persist,  the Plan  shall not be  subject  to
amendment,  change,  substitution,  deletion,  revocation or  termination in any
respect  whatsoever  unless any  acquiror  of the Bank shall agree in writing to
provide benefits to covered employees which are at least as substantial as those
set forth herein if such employees are terminated  without cause within one year
of a Change in Control of the Bank.

8.3      Form of Amendment

         The form of any proper  amendment or termination of the Plan shall be a
written  instrument  signed by the duly  authorized  officer or  officers of the
Bank,  certifying  that the  amendment or  termination  has been approved by the
Board of Directors.  A proper amendment of the Plan automatically shall effect a
corresponding  amendment to all Participant's  rights  hereunder,  regardless of
whether the Participants  receive notice of such action. A proper termination of
the Plan  automatically  shall effect a termination of all Participants'  rights
and benefits hereunder, regardless of whether the Participants receive notice of
such action.

                                   ARTICLE IX

                             LEGAL FEES AND EXPENSES

         9.1 Subject to the notice  provision  in section  9.2 hereof,  the Bank
shall pay all legal fees,  costs of litigation,  and other expenses  incurred by
each Participant as a result of the Bank's refusal

                                        7


<PAGE>



to make the Payment to which the Participant  becomes  entitled under this Plan,
or  as  a  result  of  the  Bank's   unsuccessfully   contesting  the  validity,
enforceability or interpretation of the Plan.

         9.2 A  Participant  must provide the Bank with 10 (ten)  business  days
notice of a  complaint  of  entitlement  under the Plan before the Bank shall be
liable for the payment of any legal fees,  costs of litigation or other expenses
referred to in section 9.1 hereof.

                                    ARTICLE X

                                   ARBITRATION

         Any dispute or controversy arising under or in connection with the Plan
shall be settled  exclusively by arbitration,  conducted before a panel of three
arbitrators  sitting in a location selected by the Participant within fifty (50)
miles from the location of the Bank,  in  accordance  with rules of the American
Arbitration  Association then in effect. Judgment may be entered on the award of
the  arbitrator  in  any  court  having  jurisdiction.   All  expenses  of  such
arbitration, including the fees and expenses of the counsel for the Participant,
shall be borne by the Bank.

         Having been adopted by its Board of Directors on _________,  1998,  the
Plan is executed by its duly  authorized  officers as of the ___ day of _______,
1998.

Attest                                               Cohoes Savings Bank




______________________________              By ______________________________
Richard A. Ahl                                 Harry L. Robinson
Secretary                                      President and Chief Executive
                                               Officer




         Having been adopted by its Board of Directors  on ________,  1998,  the
Plan is executed by its duly authorized officers this ____ day of _______, 1998.


Attest                                          Cohoes Bancorp, Inc.


- -----------------------------                   --------------------------------
Richard A. Ahl                                  Harry L. Robinson
Secretary                                       President and Chief Executive
                                                Officer


                                        8







                                  Exhibit 10.5

                         Employee stock Ownership Plan






<PAGE>









                              COHOES BANCORP, INC.

                          EMPLOYEE STOCK OWNERSHIP PLAN











                        Effective as of January 1, 1998







<PAGE>



                              COHOES BANCORP, INC.

                          EMPLOYEE STOCK OWNERSHIP PLAN

                                TABLE OF CONTENTS


PREAMBLE...................................................................... 1

ARTICLE I


     DEFINITION OF TERMS AND CONSTRUCTION..................................... 2

     1.1     Definitions...................................................... 2

             (a)     "Account"................................................ 2
             (b)     "Act".................................................... 2
             (c)     "Administrator".......................................... 2
             (d)     "Annual Additions"....................................... 2
             (e)     "Authorized Leave of Absence"............................ 2
             (f)     "Beneficiary"............................................ 3
             (g)     "Board of Directors"..................................... 3
             (h)     "Break".................................................. 3
             (i)     "Code"................................................... 3
             (j)     "Compensation"........................................... 3
             (k)     "Date of Hire"........................................... 3
             (l)     "Disability"............................................. 3
             (m)     "Disability Retirement Date"............................. 3
             (n)     "Early Retirement Date".................................. 4
             (o)     "Effective Date"......................................... 4
             (p)     "Eligibility Period"..................................... 4
             (q)     "Employee"............................................... 4
             (r)     "Employee Stock Ownership Account"....................... 4
             (s)     "Employee Stock Ownership Contribution".................. 4
             (t)     "Employee Stock Ownership Suspense Account".............. 4
             (u)     "Employer"............................................... 4
             (v)     "Employer Securities".................................... 4
             (w)     "Entry Date"............................................. 5
             (x)     "Exempt Loan"............................................ 5
             (y)     "Exempt Loan Suspense Account"........................... 5
             (z)     "Financed Shares"........................................ 5
             (aa)    "Former Participant"..................................... 5
             (bb)    "Fund"................................................... 5


                                        i

<PAGE>



             (cc)    "Hour of Service"........................................ 5
             (dd)    "Investment Adjustments"................................. 6
             (ee)    "Limitation Year"........................................ 6
             (ff)    "Normal Retirement Date"................................. 6
             (gg)    "Participant"............................................ 6
             (hh)    "Plan"................................................... 6
             (ii)    "Plan Year".............................................. 6
             (jj)    "Qualified Domestic Relations Order"..................... 6
             (kk)    "Related Employer"....................................... 6
             (ll)    "Retirement"............................................. 7
             (mm)    "Service"................................................ 7
             (nn)    "Sponsor"................................................ 7
             (oo)    "Trust Agreement"........................................ 7
             (pp)    "Trustee"................................................ 7
             (qq)    "Valuation Date"......................................... 7
             (rr)    "Year of Eligibility Service"............................ 7
             (ss)    "Year of Vesting Service"................................ 7
     1.2     Plurals and Gender............................................... 8
     1.3     Incorporation of Trust Agreement................................. 8
     1.4     Headings......................................................... 8
     1.5     Severability..................................................... 8
     1.6     References to Governmental Regulations........................... 8
     1.7     Notices.......................................................... 8
     1.8     Evidence......................................................... 8
     1.9     Action by Employer............................................... 9

ARTICLE II

     PARTICIPATION............................................................10

     2.1     Commencement of Participation....................................10
     2.2     Termination of Participation.....................................10
     2.3     Resumption of Participation......................................10


                                       ii

<PAGE>



     2.4     Determination of Eligibility.....................................11
     2.5     Restricted Participation.........................................11

ARTICLE III

     CREDITED SERVICE.........................................................12

     3.1     Service Counted for Eligibility Purposes.........................12
     3.2     Service Counted for Vesting Purposes.............................12
     3.3     Credit for Pre-Break Service.....................................12
     3.4     Service Credit During Authorized Leaves..........................12
     3.5     Service Credit During Maternity or
              Paternity Leave.................................................13
     3.6     Ineligible Employees.............................................13

ARTICLE IV

     CONTRIBUTIONS............................................................14

     4.1     Employee Stock Ownership Contribution............................14
     4.2     Time and Manner of Employee Stock
              Ownership Contribution..........................................14
     4.3     Records of Contributions.........................................15
     4.4     Erroneous Contributions..........................................15

ARTICLE V

     ACCOUNTS, ALLOCATIONS AND INVESTMENTS....................................17

     5.1     Establishment of Separate Participant
              Accounts........................................................17
     5.2     Establishment of Suspense Accounts...............................18
     5.3     Allocation of Earnings, Losses
              and Expenses....................................................18
     5.4     Allocation of Forfeitures........................................18



                                       iii

<PAGE>



     5.5     Allocation of Employee Stock Ownership
              Contribution....................................................18
     5.6     Limitation on Annual Additions...................................19
     5.7     Erroneous Allocations............................................22
     5.8     Value of Participant's Account...................................22
     5.9     Investment of Account Balances...................................22

ARTICLE VI

     RETIREMENT, DEATH AND DESIGNATION OF BENEFICIARY.........................23

     6.1     Normal Retirement................................................23
     6.2     Early Retirement.................................................23
     6.3     Disability Retirement............................................23
     6.4     Death Benefits...................................................23
     6.5     Designation of Beneficiary and
              Manner of Payment...............................................23

ARTICLE VII

     VESTING AND FORFEITURES..................................................25

     7.1     Vesting on Death, Disability and Normal
              Retirement......................................................25
     7.2     Vesting on Termination of Participation..........................25
     7.3     Disposition of Forfeitures.......................................25

ARTICLE VIII

     EMPLOYEE STOCK OWNERSHIP PROVISIONS......................................27

     8.1     Right to Demand Employer Securities..............................27
     8.2     Voting Rights....................................................27
     8.3     Nondiscrimination in Employee Stock
              Ownership Contribution..........................................27



                                       iv

<PAGE>



     8.4     Dividends........................................................28
     8.5     Exempt Loans.....................................................28
     8.6     Exempt Loan Payments.............................................29
     8.7     Put Option.......................................................30
     8.8     Diversification Requirements.....................................31
     8.9     Independent Appraiser............................................32
     8.10    Nonterminable Rights.............................................32

ARTICLE IX

     PAYMENTS AND DISTRIBUTIONS...............................................33

     9.1     Payments on Termination of Service - In General..................33
     9.2     Commencement of Payments.........................................33
     9.3     Mandatory Commencement of Benefits...............................33
     9.4     Required Beginning Dates.........................................36
     9.5     Form of Payment..................................................36
     9.6     Payments Upon Termination of Plan................................36
     9.7     Distributions Pursuant to Qualified
              Domestic Relations Orders.......................................37
     9.8     Cash-Out Distributions...........................................37
     9.9     ESOP Distribution Rules..........................................37
     9.10    Direct Rollover..................................................38
     9.11    Waiver of 30-day Notice..........................................39
     9.12    Re-employed Veterans.............................................39
9.13         Share Legend.....................................................39


                                        v

<PAGE>



ARTICLE X

     PROVISIONS RELATING TO TOP-HEAVY PLANS...................................40

     10.1    Top-Heavy Rules to Control.......................................40
     10.2    Top-Heavy Plan Definitions.......................................40
     10.3    Calculation of Accrued Benefits..................................41
     10.4    Determination of Top-Heavy Status................................43
     10.5    Determination of Super Top-Heavy Status..........................43
     10.6    Minimum Contribution.............................................43
     10.7    Vesting..........................................................44
     10.8    Maximum Benefit Limitation.......................................45

ARTICLE XI

     ADMINISTRATION...........................................................46

     11.1    Appointment of Administrator.....................................46
     11.2    Resignation or Removal of Administrator..........................46
     11.3    Appointment of Successors:  Terms of Office, Etc.................46
     11.4    Powers and Duties of Administrator...............................46
     11.5    Action by Administrator..........................................48
     11.6    Participation by Administrator...................................48
     11.7    Agents...........................................................48
     11.8    Allocation of Duties.............................................48
     11.9    Delegation of Duties.............................................48
     11.10   Administrator's Action Conclusive................................49



                                       vi

<PAGE>



     11.11   Compensation and Expenses of Administrator.......................49
     11.12   Records and Reports..............................................49
     11.13   Reports of Fund Open to Participants.............................49
     11.14   Named Fiduciary..................................................49
     11.15   Information from Employer........................................50
     11.16   Reservation of Rights by Employer................................50
     11.17   Liability and Indemnification....................................50
     11.18   Service as Trustee and Administrator.............................50

ARTICLE XII

     CLAIMS PROCEDURE.........................................................51

     12.1    Notice of Denial.................................................51
     12.2    Right to Reconsideration.........................................51
     12.3    Review of Documents..............................................51
     12.4    Decision by Administrator........................................51
     12.5    Notice by Administrator..........................................51

ARTICLE XIII

     AMENDMENTS, TERMINATION AND MERGER.......................................53

     13.1    Amendments.......................................................53
     13.2    Effect of Change In Control......................................53
     13.3    Consolidation or Merger of Trust.................................55
     13.4    Bankruptcy or Insolvency of Employer.............................56
     13.5    Voluntary Termination............................................56
     13.6    Partial Termination of Plan or Permanent
              Discontinuance of Contributions.................................57



                                       vii

<PAGE>



ARTICLE XIV

     MISCELLANEOUS............................................................58

     14.1    No Diversion of Funds............................................58
     14.2    Liability Limited................................................58
     14.3    Facility of Payment..............................................58
     14.4    Spendthrift Clause...............................................58
     14.5    Benefits Limited to Fund.........................................59
     14.6    Cooperation of Parties...........................................59
     14.7    Payments Due Missing Persons.....................................59
     14.8    Governing Law....................................................59
     14.9    Nonguarantee of Employment.......................................59
     14.10   Counsel..........................................................60




                                      viii

<PAGE>




                              COHOES BANCORP, INC.

                          EMPLOYEE STOCK OWNERSHIP PLAN

                                    PREAMBLE

         Effective  as of January  1, 1998,  Cohoes  Bancorp,  Inc.,  a Delaware
corporation (the "Sponsor"), has adopted the Cohoes Bancorp, Inc. Employee Stock
Ownership  Plan in order to  enable  Participants  to  share in the  growth  and
prosperity of the Sponsor and its wholly owned subsidiary,  Cohoes Savings Bank,
and to provide  Participants with an opportunity to accumulate capital for their
future economic security by accumulating funds to provide retirement,  death and
disability  benefits.  The  Plan is a stock  bonus  plan  designed  to meet  the
applicable  requirements  of Section  409 of the Code and of an  employee  stock
ownership  plan,  as  defined  in  Section  4975(e)(7)  of the Code and  Section
407(d)(6) of the Act. The employee  stock  ownership  plan is intended to invest
primarily in "qualifying  employer  securities" as defined in Section 4975(e)(8)
of the Code.  The Sponsor  intends  that the Plan will  qualify  under  Sections
401(a) and 501(a) of the Code and will  comply with the  provisions  of the Act.
The Plan has been  drafted  to comply  with all  applicable  provisions  of law,
including the Tax Reform Act of 1986, the Omnibus Budget  Reconciliation  Act of
1986,  the  Omnibus  Budget  Reconciliation  Act  of  1987,  the  Technical  and
Miscellaneous  Revenue Act of 1988, the Revenue  Reconciliation Act of 1989, the
Omnibus Budget Reconciliation Act of 1993, the Small Business Job Protection Act
of 1996, and the Taxpayer Relief Act of 1997.

         The terms of this Plan shall apply only with  respect to  Employees  of
the Employer on and after January 1, 1998.


                                        1

<PAGE>



                                    ARTICLE I
                      DEFINITION OF TERMS AND CONSTRUCTION

1.1 Definitions.

         Unless a  different  meaning is plainly  implied  by the  context,  the
following terms as used in this Plan shall have the following meanings:

         (a) "Account" shall mean a Participant's or Former Participant's entire
accrued benefit under the Plan,  including the balance  credited to his Employee
Stock Ownership Account and any other account described in Section 5.1.

         (b) "Act" shall mean the  Employee  Retirement  Income  Security Act of
1974, as amended from time to time, or any successor statute,  together with the
applicable regulations promulgated thereunder.

         (c)  "Administrator"  shall mean the fiduciary  provided for in Article
XI.

         (d) "Annual  Additions"  shall mean, with respect to each  Participant,
the sum of those amounts allocated to the Participant's  Account under this Plan
and accounts under any other qualified  defined  contribution  plan to which the
Employer or a Related Employer  contributes for any Limitation Year,  consisting
of the following:

               (1)  Employer contributions;

               (2)  Forfeitures; and

               (3)  Employee contributions (if any).

         Annual  Additions shall not include any Investment  Adjustment.  Annual
Additions also shall not include  employer  contributions  which are used by the
Trust  to pay  interest  on an  Exempt  Loan  nor any  forfeitures  of  Employer
Securities purchased with the proceeds of an Exempt Loan, provided that not more
than one-third of the employer  contributions  are allocated to Participants who
are among the group of employees deemed "highly  compensated  employees"  within
the meaning of Code Section 414(q), as further described in Section 8.3.

         (e)  "Authorized  Leave of Absence"  shall mean an absence from Service
with respect to which the  Employee  may or may not be entitled to  Compensation
and which meets any one of the following requirements:

          (1) Service in any of the armed forces of the United  States for up to
     36 months,  provided that the Employee resumes Service within 90 days after
     discharge,  or such  longer  period of time  during  which such  Employee's
     employment rights are protected by law; or


                                        2

<PAGE>



          (2) Any other absence or leave  expressly  approved and granted by the
     Employer  which  does not  exceed 24  months,  provided  that the  Employee
     resumes  Service at or before the end of such  approved  leave  period.  In
     approving such leaves of absence, the Employer shall treat all Employees on
     a uniform and nondiscriminatory basis.

         (f) "Beneficiary" shall mean such legal or natural persons,  who may be
designated contingently or successively, as may be designated by the Participant
pursuant to Section 6.5 to receive  benefits after the death of the Participant,
or in the absence of a valid  designation,  such  persons  specified  in Section
6.5(b) to receive benefits after the death of the Participant.

         (g)  "Board of  Directors"  shall  mean the Board of  Directors  of the
Sponsor.

         (h) "Break"  shall mean a Plan Year during  which an Employee  fails to
complete more than 500 Hours of Service.

         (i) "Code"  shall mean the Internal  Revenue  Code of 1986,  as amended
from  time to time,  or any  successor  statute,  together  with the  applicable
regulations promulgated thereunder.

         (j)  "Compensation"  shall mean the amount of  remuneration  paid to an
Employee  by the  Employer,  after  the date on which  the  Employee  becomes  a
Participant, for services rendered to the Employer during a Plan Year, including
base salary, bonuses, overtime and commissions,  elective deferrals to a cash or
deferred   arrangement   described  in  Code  Section  401(k),  and  any  amount
contributed on a pre-tax salary reduction basis to a cafeteria plan described in
Section 125 of the Code,  but excluding  amounts paid by the Employer or accrued
with respect to this Plan or any other qualified or non-qualified  unfunded plan
of deferred  compensation  or other employee  welfare plan to which the Employer
contributes,  payments for group insurance, medical benefits,  reimbursement for
expenses,  and other forms of extraordinary  pay, and excluding  amounts accrued
for a prior Plan Year.  Notwithstanding  anything  herein to the  contrary,  the
annual  Compensation of each  Participant  taken into account under the Plan for
any purpose  during any Plan Year shall not exceed  $160,000,  as adjusted  from
time to time in accordance with Section 415(d) of the Code.

         (k)  "Date of Hire"  shall  mean  the date on which an  Employee  shall
perform his first Hour of Service.  Notwithstanding the foregoing,  in the event
that an Employee incurs one or more consecutive Breaks after his initial Date of
Hire which  results in the  forfeiture  of his  pre-Break  Service  pursuant  to
Section  3.3,  his  "Date  of  Hire"  shall  thereafter  be the date on which he
completes his first Hour of Service after such Break or Breaks.

         (l)  "Disability"  shall mean a  physical  or mental  impairment  which
prevents  a  Participant  from  performing  the  duties  assigned  to him by the
Employer  and which  either has caused the  Social  Security  Administration  to
classify the  individual  as "disabled"  for purposes of Social  Security or has
been determined by a qualified physician selected by the Administrator.

         (m) "Disability  Retirement Date" shall mean the first day of the month
after which a Participant incurs a Disability.

                                        3

<PAGE>



         (n)  "Early  Retirement  Date"  shall  mean the  first day of the month
coincident  with or next  following the later of the date on which a Participant
attains age 55 and completes 5 Years of Vesting Service.

         (o) "Effective Date" shall mean January 1, 1998.

         (p) "Eligibility Period" shall mean the period of 12 consecutive months
commencing on an Employee's Date of Hire.  Succeeding  Eligibility Periods after
the initial  Eligibility Period shall be based on Plan Years, the first of which
shall include the first anniversary of an Employee's Date of Hire.

         (q)  "Employee"  shall mean any person who is classified as an employee
by the  Employer  or a  Related  Employer,  including  officers,  but  excluding
directors in their capacity as such.

         (r)  "Employee  Stock  Ownership   Account"  shall  mean  the  separate
bookkeeping account established for each Participant pursuant to Section 5.1(a).

         (s)  "Employee  Stock  Ownership  Contribution"  shall  mean the  cash,
Employer  Securities,  or both that are  contributed to the Plan by the Employer
pursuant to Article IV.

         (t)  "Employee  Stock  Ownership   Suspense  Account"  shall  mean  the
temporary account in which the Trustee may maintain any Employee Stock Ownership
Contribution that is made prior to the last day of the Plan Year for which it is
made, as described in Section 5.2.

         (u) "Employer" shall mean Cohoes Bancorp, Inc., a Delaware corporation,
and its wholly owned  subsidiary,  Cohoes Savings Bank, or any successors to the
aforesaid corporations by merger, consolidation or otherwise, which may agree to
continue this Plan, or any Related  Employer or any other business  organization
which,  with the consent of the  Sponsor,  shall agree to become a party to this
Plan. To the extent  required by the Code or the Act,  references  herein to the
Employer  shall also  include  all  Related  Employers,  whether or not they are
participating in this Plan.

         (v) "Employer  Securities" shall mean the common stock issued by Cohoes
Bancorp,  Inc.,  a Delaware  corporation.  Such term  shall  also  mean,  in the
discretion  of the Board of  Directors,  any other  common  stock  issued by the
Employer or any Related  Employer  having voting power and dividend rights equal
to or in excess of:

          (1) that class of common stock of the  Employer or a Related  Employer
     having the greatest voting power, and

          (2) that class of common stock of the  Employer or a Related  Employer
     having the greatest dividend rights.

Non-callable  preferred  stock shall be treated as Employer  Securities  if such
stock is convertible at any time into stock which meets the  requirements of (1)
and (2) next above and if such conversion

                                        4

<PAGE>



is at a conversion  price which (as of the date of the  acquisition by the Plan)
is reasonable.  For purposes of the last  preceding  sentence,  preferred  stock
shall be treated as non-callable  if, after the call, there will be a reasonable
opportunity for a conversion  which meets the requirements of the last preceding
sentence.

         (w) "Entry Date" shall mean each January 1 and July 1.

         (x) "Exempt Loan" shall mean a loan described at Section  4975(d)(3) of
the Code to the Trustee to purchase  Employer  Securities for the Plan,  made or
guaranteed by a  disqualified  person,  as defined at Section  4975(e)(2) of the
Code,  including,  but not limited to, a direct loan of cash,  a purchase  money
transaction,  an  assumption  of an  obligation  of the  Trustee,  an  unsecured
guarantee or the use of assets of such  disqualified  person as  collateral  for
such a loan.

         (y)  "Exempt  Loan  Suspense  Account"  shall mean the account to which
Financed  Shares are  initially  credited  until they are released in accordance
with Section 8.5.

         (z) "Financed  Shares" shall mean the Employer  Securities  acquired by
the Trustee  with the  proceeds of an Exempt Loan and which are  credited to the
Exempt Loan Suspense  Account until they are released in accordance with Section
8.5.

         (aa) "Former  Participant"  shall mean any previous  Participant  whose
participation  has terminated but who has a vested Account in the Plan which has
not been distributed in full.

         (bb)  "Fund"  shall  mean the  trust  fund  maintained  by the  Trustee
pursuant  to the Trust  Agreement  in order to  provide  for the  payment of the
benefits specified in the Plan.

         (cc) "Hour of  Service"  shall mean each hour for which an  Employee is
directly or indirectly  paid or entitled to payment by the Employer or a Related
Employer for the performance of duties or for reasons other than the performance
of duties (such as vacation time, holidays, sickness, disability, paid lay-offs,
jury duty and  similar  periods  of paid  nonworking  time).  To the  extent not
otherwise included, Hours of Service shall also include each hour for which back
pay,  irrespective  of mitigation of damages,  is either awarded or agreed to by
the Employer or a Related  Employer.  Hours of working time shall be credited on
the basis of actual hours worked,  even though compensated at a premium rate for
overtime or other  reasons.  In computing and crediting  Hours of Service for an
Employee under this Plan, the rules set forth in Sections 2530.200b-2(b) and (c)
of the Department of Labor  Regulations  shall apply, said sections being herein
incorporated  by reference.  Hours of Service shall be credited to the Plan Year
or other  relevant  period  during  which the  services  were  performed  or the
nonworking time occurred,  regardless of the time when compensation therefor may
be paid.  Any  Employee  for whom no hourly  employment  records are kept by the
Employer or a Related  Employer  shall be credited  with 45 Hours of Service for
each calendar week in which he would have been credited with a least one Hour or
Service  under the  foregoing  provisions,  if hourly  records  were  available.
Effective January 1, 1985, for absences commencing on or after that date, solely
for  purposes  of  determining  whether a Break for  participation  and  vesting
purposes has occurred in an Eligibility Period or a Plan Year, an individual


                                        5

<PAGE>



who is absent from work for maternity or paternity  reasons shall receive credit
for the Hours of  Service  which  would  otherwise  have been  credited  to such
individual  but for such  absence,  or in any case in which such hours cannot be
determined,  8 Hours of Service per day of such  absence.  For  purposes of this
Section 1.1(cc),  an absence from work for maternity or paternity  reasons means
an absence (1) by reason of the  pregnancy of the  individual,  (2) by reason of
the birth of a child of the  individual,  (3) by reason  of the  placement  of a
child with the individual in connection  with the adoption of such child by such
individual,  or (4) for purposes of caring for such child for a period beginning
immediately  following  such birth or placement.  The Hours of Service  credited
under this provision  shall be credited (1) in the  computation  period in which
the absence  begins if the  crediting  is  necessary  to prevent a Break in that
period, or (2) in all other cases, in the following computation period.

         (dd) "Investment Adjustments" shall mean the increases and/or decreases
in the value of a Participant's Account attributable to earnings,  gains, losses
and expenses of the Fund, as set forth in Section 5.3.

         (ee) "Limitation Year" shall mean the Plan Year.

         (ff)  "Normal  Retirement  Date"  shall mean the first day of the month
coincident  with or next  following the later of the date on which a Participant
attains age 65 or the fifth  anniversary of the date he commenced  participation
in the Plan.

         (gg)  "Participant"  shall  mean  an  Employee  who  has met all of the
eligibility  requirements of the Plan and who is currently  included in the Plan
as provided in Article II hereof; provided, however, that the term "Participant"
shall not  include  (1) leased  Employees,  (2) any  Employee  who is  regularly
employed outside the Employer's own offices in connection with the operation and
maintenance of buildings or other  properties  acquired  through  foreclosure or
deed,  (3) any  individual  who is employed by a Related  Employer  that has not
adopted the Plan in accordance with Section 1.1(u) hereof,  (4) any Employee who
is a  non-resident  alien  individual  and who has no earned income from sources
within the United  States,  or (5) any  Employee  who is  included  in a unit of
Employees  covered by a  collective-bargaining  agreement with the Employer or a
Related  Employer  that does not  expressly  provide for  participation  of such
Employees in the Plan,  where there has been good-faith  bargaining  between the
Employer or a Related Employer and Employees'  representatives on the subject of
retirement  benefits.  To the  extent  required  by the  Code  or  the  Act,  or
appropriate based on the context, references herein to Participant shall include
Former Participant.

         (hh)  "Plan"  shall  mean  the  Cohoes  Bancorp,  Inc.  Employee  Stock
Ownership Plan, as described herein or as hereafter amended from time to time.

         (ii) "Plan Year" shall mean any 12 consecutive  month period commencing
on each January 1 and ending on the next following December 31.

         (jj)  "Qualified  Domestic  Relations  Order" shall mean any  judgment,
decree or order that  satisfies  the  requirements  to be a "qualified  domestic
relations order," as defined in Section 414(p) of the Code.


                                        6

<PAGE>



         (kk) "Related Employer" shall mean any entity that is:

          (1) a member of a controlled  group of corporations  that includes the
     Employer, while it is a member of such controlled group (within the meaning
     of Section 414(b) of the Code);

          (2) a member of a group of trades or businesses  under common  control
     with the Employer,  while it is under common control (within the meaning of
     Section 414(c) of the Code);

          (3)  a  member  of an  affiliated  service  group  that  includes  the
     Employer, while it is a member of such affiliated service group (within the
     meaning of Section 414(m) of the Code); or

          (4) a leasing or other  organization that is required to be aggregated
     with the Employer pursuant to the provisions of Section 414(n) or 414(o) of
     the Code.

         (ll) "Retirement"  shall mean termination of employment which qualifies
as early, normal or Disability retirement as described in Article VI.

         (mm)  "Service"  shall mean, for purposes of eligibility to participate
and  vesting,  employment  with the  Employer or any Related  Employer,  and for
purposes  of  allocation  of  the  Employee  Stock  Ownership  Contribution  and
forfeitures, employment with the Employer.

         (nn) "Sponsor" shall mean Cohoes Bancorp, Inc., a Delaware corporation.

         (oo) "Trust Agreement" shall mean the agreement,  dated ________, 1998,
by and between Cohoes Bancorp,  Inc., a Delaware corporation,  and First Bankers
Trust Company, N.A., of Quincy, Illinois.

         (pp) "Trustee" shall mean the trustee or trustees by whom the assets of
the  Plan  are  held,  as  provided  in the  Trust  Agreement,  or his or  their
successors.

         (qq)  "Valuation  Date" shall mean the last day of each Plan Year.  The
Trustee may make additional  valuations,  at the direction of the Administrator,
but in no event  may the  Administrator  request  additional  valuations  by the
Trustee more frequently than quarterly.  Whenever such date falls on a Saturday,
Sunday or holiday, the preceding business day shall be the Valuation Date.

         (rr) "Year of Eligibility  Service"  shall mean an  Eligibility  Period
during which an Employee is credited with at least 1 Hour of Service,  except as
otherwise specified in Article III.

         (ss) "Year of Vesting  Service"  shall mean a Plan Year during which an
Employee is credited  with at least 1,000 Hours of Service,  except as otherwise
specified in Article III.



                                        7

<PAGE>



1.2 Plurals and Gender.

         Where  appearing  in the Plan and the Trust  Agreement,  the  masculine
gender shall  include the feminine and neuter  genders,  and the singular  shall
include the  plural,  and vice versa,  unless the  context  clearly  indicates a
different meaning.

1.3 Incorporation of Trust Agreement.

         The Trust  Agreement,  as the same may be amended from time to time, is
intended  to be and hereby is  incorporated  by  reference  into this Plan.  All
contributions  made under the Plan will be held,  managed and  controlled by the
Trustee pursuant to the terms and conditions of the Trust Agreement.

1.4 Headings.

         The  headings  and  sub-headings  in this  Plan  are  inserted  for the
convenience of reference only and are to be ignored in any  construction  of the
provisions hereof.

1.5 Severability.

         In case any provision of this Plan shall be held illegal or void,  such
illegality or invalidity shall not affect the remaining provisions of this Plan,
but shall be fully severable, and the Plan shall be construed and enforced as if
said illegal or invalid provisions had never been inserted herein.

1.6 References to Governmental Regulations.

         References in this Plan to regulations  issued by the Internal  Revenue
Service,  the Department of Labor, or other governmental  agencies shall include
all regulations,  rulings,  procedures,  releases and other position  statements
issued by any such agency.

1.7 Notices.

         Any notice or document  required to be filed with the  Administrator or
Trustee  under  the Plan  will be  properly  filed if  delivered  or  mailed  by
registered mail, postage prepaid, to the Administrator in care of the Sponsor or
to the Trustee,  each at its principal  business  offices.  Any notice  required
under the Plan may be waived in writing by the person entitled to notice.

1.8 Evidence.

         Evidence  required  of  anyone  under  the Plan may be by  certificate,
affidavit, document or other information which the person acting on it considers
pertinent  and  reliable,  and signed,  made or presented by the proper party or
parties.



                                        8

<PAGE>



1.9 Action by Employer.

         Any action required or permitted to be taken by any entity constituting
the Employer  under the Plan shall be by resolution of its Board of Directors or
by a person or persons authorized by its Board of Directors.


                                        9

<PAGE>



                                   ARTICLE II

                                  PARTICIPATION

2.1 Commencement of Participation.

         (a) Any Employee who is otherwise  eligible to become a Participant  in
accordance with Section  1.1(gg) hereof shall initially  become a Participant on
the Entry Date  coincident  with or next  following  the later of the  following
dates, provided he is employed by the Employer on that Entry Date:

               (1)  The  date  on  which  he  completes  a Year  of  Eligibility
                    Service; and

               (2)  The date on which he attains age 21.

         (b) Any  Employee  who had  satisfied  the  requirements  set  forth in
Section  2.1(a)  during the 12  consecutive  month period prior to the Effective
Date shall become a  Participant  on the  Effective  Date,  provided he is still
employed by the Employer on the Effective Date.

2.2 Termination of Participation.

         After  commencement  or  resumption of his  participation,  an Employee
shall remain a Participant  during each  consecutive  Plan Year thereafter until
the earliest of the following dates:

         (a) His actual Retirement date;

         (b) His date of death; or

         (c) The last day of a Plan Year during which he incurs a Break.

2.3 Resumption of Participation.

         (a) Any Participant whose employment terminates and who resumes Service
before he incurs a Break shall resume  participation  immediately on the date he
is reemployed.

         (b) Except as otherwise provided in Section 2.3(c), any Participant who
incurs  one or more  Breaks  and  resumes  Service  shall  resume  participation
retroactively as of the first day of the first Plan Year in which he completes a
Year of Eligibility Service after such Break(s).

         (c) Any Participant who incurs one or more Breaks and resumes  Service,
but whose pre-Break  Service is not reinstated to his credit pursuant to Section
3.3,  shall be treated as a new  Employee and shall again be required to satisfy
the  eligibility  requirements  contained  in  Section  2.1(a)  before  resuming
participation on the appropriate Entry Date, as specified in Section 2.1(a).


                                       10

<PAGE>


2.4 Determination of Eligibility.

         The  Administrator  shall  determine  the  eligibility  of Employees in
accordance with the provisions of this Article. For each Plan Year, the Employer
shall furnish the  Administrator a list of all Employees,  indicating their Date
of Hire, their Hours of Service during their Eligibility  Period,  their date of
birth, the original date of their  reemployment  with the Employer,  if any, and
any Breaks they may have incurred.

2.5 Restricted Participation

         Subject  to the terms and  conditions  of the Plan,  during  the period
between the  Participant's  date of termination of participation in the Plan (as
described  in  Section  2.2) and the  distribution  of his  entire  Account  (as
described in Article IX), and during any period that a Participant does not meet
the  requirements of Section 2.1(a) or is employed by a Related Employer that is
not  participating  in  the  Plan,  the  Participant  or,  in the  event  of the
Participant's death, the Beneficiary of the Participant,  will be considered and
treated as a Participant for all purposes of the Plan, except as follows:

          (a) the  Participant  will not share in the Employee  Stock  Ownership
     Contribution and forfeitures (as described in Sections 7.2 and 7.3), except
     as provided in Sections 5.4 and 5.5; and

          (b) the  Beneficiary  of a deceased  Participant  cannot  designate  a
     Beneficiary under Section 6.5.


                                       11

<PAGE>



                                   ARTICLE III

                                CREDITED SERVICE

3.1 Service Counted for Eligibility Purposes.

         Except as provided in Section  3.3,  all Years of  Eligibility  Service
completed by an Employee  shall be counted in  determining  his  eligibility  to
become a Participant on and after the Effective  Date,  whether such Service was
completed before or after the Effective Date.

3.2 Service Counted for Vesting Purposes.

         All Years of Vesting Service completed by an Employee  (including Years
of Vesting  Service  completed  prior to the Effective Date) shall be counted in
determining his vested interest in this Plan, except the following:

         (a) Service which is disregarded under the provisions of Section 3.3;

         (b) Service  prior to the  Effective  Date of this Plan if such Service
would have been  disregarded  under the "break in  service"  rules  (within  the
meaning of Section 1.411(a)-5(b)(6) of the Treasury Regulations).

3.3 Credit for Pre-Break Service.

         Upon his  resumption  of  participation  following  one or a series  of
consecutive  Breaks, an Employee's  pre-Break Service shall be reinstated to his
credit for eligibility and vesting purposes only if either:

         (a) He was vested in any portion of his accrued benefit at the time the
Break(s) began; or

         (b) The number of his  consecutive  Breaks does not equal or exceed the
greater  of 5 or the  number of his  Years of  Eligibility  Service  or Years of
Vesting Service, as the case may be, credited to him before the Breaks began.

         Except as  provided in the  foregoing,  none of an  Employee's  Service
prior to one or a series of consecutive  Breaks shall be counted for any purpose
in connection with his participation in this Plan thereafter.

3.4 Service Credit During Authorized Leaves.

         An Employee  shall  receive no Service  credit under Section 3.1 or 3.2
during any  Authorized  Leave of  Absence.  However,  solely for the  purpose of
determining  whether he has incurred a Break during any Plan Year in which he is
absent from Service for one or more

                                       12

<PAGE>



Authorized Leaves of Absence,  he shall be credited with 45 Hours of Service for
each week during any such leave period.  Notwithstanding  the  foregoing,  if an
Employee  fails to return to Service on or before the end of a leave period,  he
shall be deemed to have  terminated  Service  as of the first day of such  leave
period and his credit for Hours of Service,  determined  under this Section 3.4,
shall be revoked.  Notwithstanding anything contained herein to the contrary, an
Employee  who is absent by reason of  military  service  as set forth in Section
1.1(e)(1)  shall be given Service credit under this Plan for such military leave
period to the extent, and for all purposes, required by law.

3.5 Service Credit During Maternity or Paternity Leave.
             

         Effective  for  absences  beginning  on or after  January 1, 1985,  for
purposes of  determining  whether a Break has  occurred  for  participation  and
vesting  purposes,  an  individual  who is on maternity  or  paternity  leave as
described in Section 1.1(cc), shall be deemed to have completed Hours of Service
during  such  period  of  absence,  all  in  accordance  with  Section  1.1(cc).
Notwithstanding  the  foregoing,  no  credit  shall be given  for such  Hours of
Service  unless  the  individual  furnishes  to the  Administrator  such  timely
information as the Administrator may reasonably require to determine:

         (a)  that the  absence  from  Service  was  attributable  to one of the
maternity or paternity reasons enumerated in Section 1.1(cc); and

         (b) the number of days of such absence.

In no event,  however,  shall any credit be given for such leave  other than for
determining whether a Break has occurred.

3.6 Ineligible Employees.

         Notwithstanding  any  provisions  of  this  Plan to the  contrary,  any
Employee who is ineligible  to  participate  in this Plan either  because of his
failure

         (a) To meet the eligibility requirements contained in Article II; or

         (b) To be a Participant, as defined in Section 1.1(gg),

shall,  nevertheless,  earn Years of  Eligibility  Service  and Years of Vesting
Service  pursuant to the rules  contained  in this Article  III.  However,  such
Employee  shall  not  be  entitled  to an  allocation  of any  contributions  or
forfeitures  hereunder  unless and until he becomes a Participant  in this Plan,
and then, only during his period of participation.


                                       13

<PAGE>



                                   ARTICLE IV

                                  CONTRIBUTIONS


4.1 Employee Stock Ownership Contribution.

         (a) Subject to all of the  provisions of this Article IV, for each Plan
Year  commencing  on or after the  Effective  Date,  the Employer  shall make an
Employee  Stock  Ownership  Contribution  to the Fund in such  amount  as may be
determined by resolution of the Board of Directors in its discretion;  provided,
however,  that the Employer shall contribute an amount in cash not less than the
amount  required to enable the Trustee to discharge  any  indebtedness  incurred
with respect to an Exempt Loan in accordance with Section 8.6(c). If any part of
the Employee Stock  Ownership  Contribution  under this Section 4.1 for any Plan
Year is in cash in an amount  exceeding  the amount needed to pay the amount due
during  or prior to such Plan Year with  respect  to an Exempt  Loan,  such cash
shall be applied by the Trustee,  as directed by the  Administrator  in its sole
discretion,  either to the purchase of Employer Securities or to repay an Exempt
Loan.  Contributions hereunder shall be in the form of cash, Employer Securities
or any  combination  thereof.  In determining  the value of Employer  Securities
transferred  to the  Fund  as an  Employee  Stock  Ownership  Contribution,  the
Administrator may determine the average of closing prices of such securities for
a period of up to 90 consecutive  days  immediately  preceding the date on which
the  securities  are  contributed  to the Fund.  In the event that the  Employer
Securities are not readily  tradable on an established  securities  market,  the
value of the Employer Securities  transferred to the Fund shall be determined by
an independent appraiser in accordance with Section 8.9.

         (b) In no event shall the Employee Stock Ownership  Contribution exceed
for any Plan Year the maximum  amount that may be deducted by the Employer under
Section  404 of the Code,  nor shall such  contribution  cause the  Employer  to
violate its  regulatory  capital  requirements.  Each Employee  Stock  Ownership
Contribution by the Employer shall be deemed to be made on the express condition
that the Plan, as then in effect,  shall be qualified  under Sections 401(a) and
501(a) of the Code and that the amount of such contribution  shall be deductible
from the Employer's income under Section 404 of the Code.

4.2 Time and Manner of Employee Stock Ownership Contribution.

         (a) The Employee Stock  Ownership  Contribution  (if any) for each Plan
Year shall be paid to the Trustee in one lump sum or installments at any time on
or  before  the  expiration  of  the  time  prescribed  by  law  (including  any
extensions)  for  filing of the  Employer's  federal  income  tax return for its
fiscal year ending  concurrent with or during such Plan Year. Any portion of the
Employee Stock Ownership  Contribution for each Plan Year that may be made prior
to the last day of the Plan Year shall,  if there is an Exempt Loan  outstanding
at such  time,  at the  election  of the  Administrator,  either  (i) be applied
immediately  to make  payments on such Exempt Loan or (ii) be  maintained by the
Trustee in the Employee Stock Ownership  Suspense  Account  described in Section
5.2 until the last day of such Plan Year.


                                       14

<PAGE>



         (b) If an Employee Stock Ownership Contribution for a Plan Year is paid
after the close of the  Employer's  fiscal  year which ends  concurrent  with or
during such Plan Year but on or prior to the due date (including any extensions)
for filing of the Employer's  federal income tax return for such fiscal year, it
shall be considered,  for allocation  purposes,  as an Employee Stock  Ownership
Contribution  to the Fund  for the Plan  Year  for  which  it was  computed  and
accrued,  unless such contribution is accompanied by a statement to the Trustee,
signed by the  Employer,  which  specifies  that the  Employee  Stock  Ownership
Contribution  is made with  respect to the Plan Year in which it is  received by
the Trustee.  Any Employee  Stock  Ownership  Contribution  paid by the Employer
during  any Plan Year but  after the due date  (including  any  extensions)  for
filing of its  federal  income tax return  for the fiscal  year of the  Employer
ending on or before the last day of the  preceding  Plan Year shall be  treated,
for allocation purposes, as an Employee Stock Ownership Contribution to the Fund
for the Plan Year in which the contribution is paid to the Trustee.

         (c)  Notwithstanding  anything  contained  herein to the  contrary,  no
Employee  Stock  Ownership  Contribution  shall be made for any Plan Year during
which  a  limitations  account  created  pursuant  to  Section  5.6(c)(3)  is in
existence until the balance of such limitations  account has been reallocated in
accordance with Section 5.6(c)(3).

4.3 Records of Contributions.

         The  Employer  shall  deliver at least  annually to the  Trustee,  with
respect to the Employee Stock  Ownership  Contribution  contemplated  in Section
4.1, a  certificate  of the  Administrator,  in such form as the  Trustee  shall
approve, setting forth:

         (a) The aggregate amount of such contribution,  if any, to the Fund for
such Plan Year;

         (b) The names, Internal Revenue Service identifying numbers and current
residential addresses of all Participants in the Plan;

         (c) The amount and  category of  contributions  to be allocated to each
such Participant; and

         (d) Any other information  reasonably required for the proper operation
of the Plan.

4.4 Erroneous Contributions.

         (a)  Notwithstanding   anything  herein  to  the  contrary,   upon  the
Employer's  request,  a  contribution  which was made by a mistake  of fact,  or
conditioned  upon the  initial  qualification  of the Plan,  under Code  Section
401(a), or upon the  deductibility of the contribution  under Section 404 of the
Code, shall be returned to the Employer by the Trustee within one year after the
payment of the contribution, the denial of the qualification or the disallowance
of the deduction (to the extent disallowed),  whichever is applicable; provided,
however,  that in the case of denial of the initial qualification of the Plan, a
contribution  shall not be returned unless an Application for  Determination has
been  timely  filed  with  the  Internal  Revenue  Service.  Any  portion  of  a
contribution  returned pursuant to this Section 4.4 shall be adjusted to reflect
its proportionate  share of the losses of the Fund, but shall not be adjusted to
reflect any earnings or gains. Notwithstanding any provisions of

                                       15

<PAGE>



this Plan to the contrary,  the right or claim of any Participant or Beneficiary
to any asset of the Fund or any benefit  under this Plan shall be subject to and
limited by this Section 4.4.

         (b) In no event shall  Employee  contributions  be  accepted.  Any such
Employee  contributions  (and  any  earnings  attributable  thereto)  mistakenly
received by the Trustee shall promptly be returned to the Participant.



                                       16

<PAGE>



                                    ARTICLE V

                      ACCOUNTS, ALLOCATIONS AND INVESTMENTS

5.1 Establishment of Separate Participant Accounts.

         The  Administrator  shall establish and maintain a separate Account for
each Participant in the Plan and for each Former  Participant in accordance with
the provisions of this Article V. Such separate Account shall be for bookkeeping
purposes  only  and  shall  not  require  a  segregation  of  the  Fund,  and no
Participant,  Former  Participant or  Beneficiary  shall acquire any right to or
interest  in any  specific  assets  of the Fund as a result  of the  allocations
provided for under this Plan.

         (a) Employee Stock Ownership Accounts.

         The  Administrator  shall establish a separate Employee Stock Ownership
Account  in the Fund for  each  Participant.  The  Administrator  may  establish
subaccounts  hereunder,  an Employer  Stock Account  reflecting a  Participant's
interest  in Employer  Securities  held by the Trust,  and an Other  Investments
Account  reflecting the  Participant's  interest in his Employee Stock Ownership
Account  other than  Employer  Securities.  Each  Participant's  Employer  Stock
Account shall  reflect his share of any Employee  Stock  Ownership  Contribution
made in Employer Securities, his allocable share of forfeitures (as described in
Section  5.4),  and any  Employer  Securities  attributable  to earnings on such
stock. Each Participant's  Other Investments  Account shall reflect any Employee
Stock  Ownership  Contribution  made in cash,  any cash  dividends  on  Employer
Securities allocated and credited to his Employee Stock Ownership Account (other
than  currently  distributable  dividends) and his share of  corresponding  cash
forfeitures,  and any  income,  gains,  losses,  appreciation,  or  depreciation
attributable thereto.

         (b) Distribution Accounts.

         In any case where  distribution  of a terminated  Participant's  vested
Account  is to be  deferred,  the  Administrator  shall  establish  a  separate,
nonforfeitable  account in the Fund to which the balance in his  Employee  Stock
Ownership Account in the Plan shall be transferred after such Participant incurs
a Break. Unless the Former  Participant's  distribution  accounts are segregated
for investment  purposes  pursuant to Article IX, they shall share in Investment
Adjustments.

         (c) Other Accounts.

         The Administrator shall establish such other separate accounts for each
Participant as may be necessary or desirable for the  convenient  administration
of the Fund.



                                       17

<PAGE>



5.2 Establishment of Suspense Accounts.

         The  Administrator  shall establish a separate Employee Stock Ownership
Suspense  Account.  There shall be credited to such account any  Employee  Stock
Ownership  Contribution  that may be made prior to the last day of the Plan Year
and that are allocable to the Employee Stock Ownership Suspense Account pursuant
to Section  4.2(a).  The Employee Stock Ownership  Suspense  Account shall share
proportionately as to time and amount in any Investment  Adjustments.  As of the
last day of each Plan Year, the balance of the Employee Stock Ownership Suspense
Account  shall  be  added  to the  Employee  Stock  Ownership  Contribution  and
allocated to the Employee Stock  Ownership  Accounts of Participants as provided
in Section 5.5, except as provided  herein.  In the event that the Plan takes an
Exempt Loan,  the Employer  Securities  purchased  thereby shall be allocated as
Financed Shares to a separate Exempt Loan Suspense Account,  from which Employer
Securities  shall be  released  in  accordance  with  Section  8.5 and  shall be
allocated in accordance with Section 8.6(b).

5.3 Allocation of Earnings, Losses and Expenses.

         As of each Valuation Date, any increase or decrease in the net worth of
the aggregate Employee Stock Ownership Accounts held in the Fund attributable to
earnings,  losses,  expenses and unrealized appreciation or depreciation in each
such  aggregate  account,  as  determined  by the Trustee  pursuant to the Trust
Agreement,  shall be  credited  to or  deducted  from the  appropriate  suspense
accounts  and  all  Participants'  Employee  Stock  Ownership  Accounts  (except
segregated   distribution   accounts   described  in  Section   5.1(b)  and  the
"limitations account" described in Section 5.6(c)(3)) in the proportion that the
value of each such account (determined  immediately prior to such allocation and
before  crediting any Employee Stock Ownership  Contribution and forfeitures for
the  current  Plan Year but after  adjustment  for any  transfer to or from such
accounts and for the time such funds were in such  accounts)  bears to the value
of all Employee Stock Ownership Accounts.

5.4 Allocation of Forfeitures.

         As of the last day of each Plan Year, all  forfeitures  attributable to
the Employee Stock Ownership  Accounts which are then available for reallocation
shall be, as appropriate, added to the Employee Stock Ownership Contribution (if
any)  for  such  year and  allocated  among  the  Participants'  Employee  Stock
Ownership Accounts,  as appropriate,  in the manner provided in Sections 5.5 and
5.6.

5.5 Allocation of Employee Stock Ownership Contribution.

         As of the last day of each Plan Year for which the Employer  shall make
an Employee Stock Ownership  Contribution,  the Administrator shall allocate the
Employee Stock Ownership Contribution  (including  reallocable  forfeitures) for
such Plan Year to the Employee Stock Ownership  Account of each  Participant who
completed at least 1 Hour of Service during that Plan Year,  provided that he is
still employed by the Employer on the last day of the Plan Year. Such allocation
shall be made in the same proportion that each such  Participant's  Compensation
for such Plan Year

                                       18

<PAGE>



bears to the total  Compensation  of all such  Participants  for such Plan Year,
subject to Section 5.6.  Notwithstanding the foregoing, if a Participant attains
his Normal  Retirement Date and terminates  Service prior to the last day of the
Plan Year but after completing at least 1 Hour of Service,  he shall be entitled
to an allocation based on his  Compensation  earned prior to his termination and
during the Plan Year. Furthermore, if a Participant completes at least 1 Hour of
Service and is on a Leave of Absence on the last day of the Plan Year because of
pregnancy or other medical  reason,  such a Participant  shall be entitled to an
allocation based on his Compensation earned during such Plan Year.

5.6 Limitation on Annual Additions.

         (a)  Notwithstanding  any provisions of this Plan to the contrary,  the
total Annual Additions credited to a Participant's  Account under this Plan (and
accounts under any other defined contribution plan maintained by the Employer or
a Related Employer) for any Limitation Year shall not exceed the lesser of:

          (1) 25% of the Participant's  compensation (as defined below) for such
     Limitation Year; or

          (2) $30,000 (or, if greater,  one-fourth of the defined benefit dollar
     limitation  set  forth  in  Section  415(b)(1)(A)  of the  Code).  Whenever
     otherwise   allowed  by  law,  the  maximum  amount  of  $30,000  shall  be
     automatically adjusted annually for cost-of-living  increases in accordance
     with Section 415(d) of the Code, and the highest such increase effective at
     any time  during  the  Limitation  Year shall be  effective  for the entire
     Limitation Year, without any amendment to this Plan.

         (b) Solely for the purpose of this Section 5.6, the term "compensation"
is defined  as wages,  salaries,  and fees for  professional  services,  pre-tax
elective deferrals and salary reduction  contributions under a plan described in
Section 401(k) or 125 of the Code, and other amounts received (without regard to
whether  or not an  amount  is paid in  cash)  for  personal  services  actually
rendered in the course of employment with the Employer or a Related Employer, to
the extent that the amounts are includable in gross income  (including,  but not
limited to, commissions paid to salesmen, compensation for services on the basis
of a percentage of profits,  commissions on insurance  premiums,  tips, bonuses,
fringe  benefits,  and  reimbursements  or  other  expense  allowances  under  a
nonaccountable  plan (as  described  in Treas.  Regs.  Section  1.62-2(c)),  and
excluding the following:

          (1) Employer  contributions by the Employer or a Related Employer to a
     plan of deferred  compensation  (other than elective deferrals under a plan
     described in Section  401(k) of the Code) which are not  includable  in the
     Employee's  gross  income for the  taxable  year in which  contributed,  or
     employer  contributions  by the  Employer  or a  Related  Employer  under a
     simplified  employee  pension  plan to the extent  such  contributions  are
     deductible by the Employee,  or any  distributions  from a plan of deferred
     compensation;


                                       19

<PAGE>



          (2)  Amounts  realized  from the  exercise  of a  non-qualified  stock
     option,  or when restricted stock (or property) held by the Employee either
     becomes freely  transferable or is no longer subject to a substantial  risk
     of forfeiture;

          (3) Amounts realized from the sale,  exchange or other  disposition of
     stock acquired under a qualified stock option; and

          (4) Other  amounts  which  received  special tax benefits  (other than
     pre-tax salary  reduction  contributions  under a plan described in Section
     125 of the Code),  or  contributions  made by the employer  (whether or not
     under a salary  reduction  agreement)  towards  the  purchase of an annuity
     contract  described  in  section  403(b)  of the Code  (whether  or not the
     contributions  are  actually  excludable  from  the  gross  income  of  the
     Employee).

         (c) In the event that the limitations on Annual Additions  described in
Section  5.6(a)  above are  exceeded  with  respect  to any  Participant  in any
Limitation  Year, then the  contributions  allocable to the Participant for such
Limitation  Year  shall  be  reduced  to the  minimum  extent  required  by such
limitations, in the following order of priority:

          (1) The  Administrator  shall  determine  to what  extent  the  Annual
     Additions to any  Participant's  Employee Stock  Ownership  Account must be
     reduced in each Limitation Year. The Administrator  shall reduce the Annual
     Additions to all other qualified, tax-exempt retirement plans maintained by
     the Employer or a Related  Employer in accordance  with the terms contained
     therein for required reductions or reallocations mandated by Section 415 of
     the Code before reducing any Annual Additions in this Plan.

          (2) If any further reductions in Annual Additions are necessary,  then
     the Employee Stock Ownership  Contribution and forfeitures allocated during
     such Limitation Year to the Participant's  Employee Stock Ownership Account
     shall be reduced.  The amount of any such  reductions in the Employee Stock
     Ownership  Contribution  and forfeitures  shall be reallocated to all other
     Participants in the same manner as set forth under Sections 5.4 and 5.5.

          (3) Any amounts which cannot be reallocated to other Participants in a
     current  Limitation Year in accordance with Section 5.6(c)(2) above because
     of the  limitations  contained in Sections 5.6(a) and (d) shall be credited
     to an account  designated as the "limitations  account" and carried forward
     to the next and subsequent  Limitation Years until it can be reallocated to
     all  Participants as set forth in Sections 5.4 and 5.5, as appropriate.  No
     Investment  Adjustments shall be allocated to this limitations  account. In
     the next and subsequent  Limitation  Years,  all amounts in the limitations
     account must be allocated in the manner  described in Sections 5.4 and 5.5,
     as  appropriate,  before any Employee Stock Ownership  Contribution  may be
     made to this Plan for that Limitation Year.


                                       20

<PAGE>



          (4) In the event this Plan is  voluntarily  terminated by the Employer
     under  Section  13.5,  any  amounts  credited  to the  limitations  account
     described in Section  5.6(c)(3)  above which have not be reallocated as set
     forth  herein  shall  be  distributed  to the  Participants  who are  still
     employed by the Employer on the date of termination, in the proportion that
     each   Participant's   Compensation   bears  to  the  Compensation  of  all
     Participants.

         (d) The Annual Additions  credited to a Participant's  Account for each
Limitation  Year are further limited so that in the case of an Employee who is a
Participant  in  both  this  Plan  and  any  qualified   defined   benefit  plan
(hereinafter  referred  to as a  "pension  plan")  of the  Employer  or  Related
Employer, the sum of (1) and (2) below will not exceed 1.0:

          (1)  (A)  The  projected  annual  normal   retirement   benefit  of  a
     Participant under the pension plan, divided by

          (B) The lesser of:

               (i) The product of 1.25  multiplied  by the dollar  limitation in
          effect  under  Section  415(b)(1)(A)  of the Code for such  Limitation
          Year, or

               (ii) The product of 1.4 multiplied by the amount of  compensation
          which may be taken into account under Section 415(b)(1)(B) of the Code
          for the Participant for such Limitation Year; plus

          (2) (A) The sum of Annual Additions  credited to the Participant under
     this Plan for all Limitation Years, divided by:

          (B) The sum of the lesser of the following amounts determined for such
     Limitation  Year and for each prior year of service  with the Employer or a
     Related Employer:

               (i) The product of 1.25  multiplied  by the dollar  limitation in
          effect  under  Section  415(b)(1)(A)  of the Code for such  Limitation
          Year, or

               (ii) The product of 1.4 multiplied by the amount of  compensation
          which may be taken into account under Section 415(b)(1)(B) of the Code
          for the Participant for such Limitation Year.

         The  Administrator  may, in calculating the defined  contribution  plan
fraction  described in Section  5.6(d)(2),  elect to use the  transitional  rule
pursuant to Section  415(e)(7)  of the Code,  if  applicable.  If the sum of the
fractions  produced  above  will  exceed  1.0,  even after the use of the "fresh
start" rule contained in Section 235 of the Tax Equity and Fiscal Responsibility
Act of 1982  ("TEFRA"),  if  applicable,  then the same  provisions as stated in
Section 5.6(c) above shall apply. If, even after the reductions  provided for in
Section 5.6(c), the sum of the fractions still exceeds 1.0,

                                       21

<PAGE>



then the benefits of the  Participant  provided  under the pension plan shall be
reduced to the extent necessary,  in accordance with Treasury Regulations issued
under the Code. Solely for the purposes of this Section 5.6(d),  the term "years
of  service"  shall mean all years of service  defined by  Treasury  Regulations
issued  under  Section  415 of the  Code.  Notwithstanding  the  foregoing,  the
provisions  of this Section  5.6(d) shall expire with respect to all  Limitation
Years beginning after December 31, 1999.

5.7 Erroneous Allocations.

         No  Participant  shall be  entitled  to any Annual  Additions  or other
allocations to his Account in excess of those permitted under Sections 5.3, 5.4,
5.5,  and 5.6. If it is  determined  at any time that the  Administrator  and/or
Trustee have erred in accepting and allocating any  contributions or forfeitures
under this Plan, or in  allocating  Investment  Adjustments,  or in excluding or
including any person as a Participant, then the Administrator,  in a uniform and
nondiscriminatory  manner,  shall determine the manner in which such error shall
be corrected and shall promptly  advise the Trustee in writing of such error and
of the method for correcting such error. The accounts of any or all Participants
may be revised,  if  necessary,  in order to correct  such error.  To the extent
applicable,  such correction  shall be made in accordance with the provisions of
IRS Revenue Procedure 98-22 (or any amendment or successor thereto).

5.8 Value of Participant's Account.

         At any time, the value of a Participant's  Account shall consist of the
aggregate  value of his Employee Stock  Ownership  Account and his  distribution
account,  if  any,  determined  as of the  next-preceding  Valuation  Date.  The
Administrator  shall  maintain  adequate  records of the cost basis of  Employer
Securities allocated to each Participant's Employee Stock Ownership Account.

5.9 Investment of Account Balances.

         The Employee Stock  Ownership  Accounts shall be invested  primarily in
Employer   Securities.   All  sales  of  Employer   Securities  by  the  Trustee
attributable to the Employee Stock Ownership  Accounts of all Participants shall
be  charged  pro  rata  to  the  Employee  Stock   Ownership   Accounts  of  all
Participants.

                                       22

<PAGE>



                                   ARTICLE VI

                RETIREMENT, DEATH AND DESIGNATION OF BENEFICIARY

6.1 Normal Retirement.

         A  Participant  who  reaches his Normal  Retirement  Date and who shall
retire at that time shall thereupon be entitled to retirement  benefits based on
the value of his Account,  payable  pursuant to the provisions of Section 9.1. A
Participant who remains in Service after his Normal Retirement Date shall not be
entitled to any  retirement  benefits  until his actual  termination  of Service
thereafter  (except as provided in Section 9.4), and he shall meanwhile continue
to participate in this Plan.

6.2 Early Retirement.

         A Participant who reaches his Early  Retirement Date may retire at such
time (or, at his election,  as of the first day of any month thereafter prior to
his Normal  Retirement  Date) and shall  thereupon  be  entitled  to  retirement
benefits based on the value of his Account,  payable  pursuant to the provisions
of Section 9.1.

6.3 Disability Retirement.

         In the event a Participant  incurs a  Disability,  he may retire on his
Disability  Retirement  Date and  shall  thereupon  be  entitled  to  retirement
benefits based on the value of his Account,  payable  pursuant to the provisions
of Section 9.1.

6.4 Death Benefits.

         (a) Upon the death of a  Participant  before  his  Retirement  or other
termination  of Service,  the value of his Account shall be payable  pursuant to
the  provisions  of Section 9.1. The  Administrator  shall direct the Trustee to
distribute  his  Account  to  any  surviving   Beneficiary   designated  by  the
Participant or, if none, to such persons specified in Section 6.5(b).

         (b) Upon the death of a Former  Participant,  the  Administrator  shall
direct the Trustee to distribute any undistributed balance of his Account to any
surviving  Beneficiary  designated by him or, if none, to such persons specified
in Section 6.5(b).

         (c) The  Administrator  may require such proper proof of death and such
evidence  of the right of any  person to receive  the  balance  credited  to the
Account of a deceased Participant or Former Participant as the Administrator may
deem desirable.  The Administrator's  determination of death and of the right of
any  person  to  receive  payment  shall  be  conclusive.



                                       23

<PAGE>

6.5 Designation of Beneficiary and Manner of Payment.

         (a) Each Participant shall have the right to designate a Beneficiary to
receive  the sum or  sums to  which  he may be  entitled  upon  his  death.  The
Participant may also designate the manner in which any death benefits under this
Plan shall be payable to his  Beneficiary,  provided that such designation is in
accordance  with Section 9.5.  Such  designation  of  Beneficiary  and manner of
payment  shall be in writing and  delivered to the  Administrator,  and shall be
effective when received by the Administrator while the Participant is alive. The
Participant shall have the right to change such designation by notice in writing
to the Administrator  while the Participant is alive. Such change of Beneficiary
or the  manner  of  payment  shall  become  effective  upon its  receipt  by the
Administrator while the Participant is alive. Any such change shall be deemed to
revoke all prior designations.

         (b) If a Participant shall fail to designate validly a Beneficiary,  or
if no designated  Beneficiary survives the Participant,  the balance credited to
his Account shall be paid to the person or persons in the first of the following
classes of  successive  preference  Beneficiaries  surviving at the death of the
Participant: the Participant's (1) widow or widower, (2) natural-born or adopted
children,   (3)  natural-born  or  adoptive   parents,   and  (4)  estate.   The
Administrator shall determine which Beneficiary, if any, shall have been validly
designated  or entitled to receive  the  balance  credited to the  Participant's
Account in accordance with the foregoing  order of preference,  and its decision
shall be binding and conclusive on all persons.

         (c) Notwithstanding  the foregoing,  if a Participant is married on the
date of his death,  the sum or sums to which he may be entitled  under this Plan
upon his death  shall be paid to his  spouse,  unless the  Participant's  spouse
shall have  consented  to the  election of another  Beneficiary.  Such a spousal
consent shall be in writing and shall be witnessed either by a representative of
the  Administrator  or by a  notary  public.  Any  designation  by an  unmarried
Participant shall be rendered  ineffective by any subsequent  marriage,  and any
consent  of a  spouse  shall  be  effective  only  as to that  spouse.  If it is
established to the satisfaction of the Administrator that spousal consent cannot
be obtained because there is no spouse, because the spouse cannot be located, or
other reasons prescribed by governmental regulations,  the consent of the spouse
may be waived,  and the Participant may designate a Beneficiary or Beneficiaries
other than his spouse.



                                       24

<PAGE>



                                   ARTICLE VII

                             VESTING AND FORFEITURES

7.1 Vesting on Death, Disability and Normal Retirement.

         Unless  his  participation  in this Plan shall  have  terminated  prior
thereto,  upon a  Participant's  death,  Disability  or Normal  Retirement  Date
(whether or not he actually  retires at that time) while he is still employed by
the  Employer,  the  Participant's  entire  Account  shall be fully  vested  and
nonforfeitable.

7.2 Vesting on Termination of Participation.

         Upon termination of his participation in this Plan for any reason other
than death, Disability, or Normal Retirement, a Participant shall be vested in a
percentage of his Employee Stock Ownership Account, such vested percentage to be
determined  under the  following  table,  based on the Years of Vesting  Service
(including Years of Vesting Service prior to the Effective Date) credited to him
at the time of his termination of participation:

              Years of Vesting Service                    Percentage Vested
              ------------------------                    -----------------
                  Less than 1                                    0%
                  1 but less than 2                             20%
                  2 but less than 3                             40%
                  3 but less than 4                             60%
                  4 but less than 5                             80%
                  5 or more                                    100%

         Any portion of the Participant's Employee Stock Ownership Account which
is not vested at the time he incurs a Break shall  thereupon  be  forfeited  and
disposed of pursuant to Section  7.3.  Distribution  of the vested  portion of a
terminated  Participant's  interest  in the Plan  shall be payable in any manner
permitted under Section 9.1.

7.3 Disposition of Forfeitures.

         (a) In the event a Participant incurs a Break and subsequently  resumes
both his Service and his participation in the Plan prior to incurring at least 5
Breaks, the forfeitable portion of his Employee Stock Ownership Account shall be
reinstated  to  the  credit  of  the  Participant  as of  the  date  he  resumes
participation.

         (b) In the event a  Participant  terminates  Service  and  subsequently
incurs a Break and receives a distribution,  or in the event a Participant  does
not  terminate  Service,  but  incurs at least 5 Breaks,  or in the event that a
Participant terminates Service and incurs at least 5 Breaks but has not received
a distribution, then the forfeitable portion of his Employee Stock Ownership

                                       25

<PAGE>



Account,  including  Investment  Adjustments,  shall  be  reallocated  to  other
Participants,  pursuant to Section  5.4, as of the date the  Participant  incurs
such Break or Breaks, as the case may be.

         (c) In the event a former  Participant  who had received a distribution
from the Plan is rehired,  he shall repay the amount of his distribution  before
the  earlier  of 5 years  after the date of his rehire by the  Employer,  or the
close  of  the  first  period  of 5  consecutive  Breaks  commencing  after  the
withdrawal, in order for any forfeited amounts to be restored to him.




                                       26

<PAGE>



                                  ARTICLE VIII

                       EMPLOYEE STOCK OWNERSHIP PROVISIONS

8.1 Right to Demand Employer Securities.

         A  Participant  entitled to a  distribution  from his Account  shall be
entitled to demand that his interest in the Account be distributed to him in the
form of Employer Securities, all subject to Section 9.9. The Administrator shall
notify the Participant of his right to demand distribution of his vested Account
balance  entirely in whole shares of Employer  Securities (with the value of any
fractional  share  paid in cash).  However,  if the  charter  or  by-laws of the
Employer  restrict  ownership of substantially  all of the outstanding  Employer
Securities to Employees and the Trust,  then the distribution of a Participant's
vested Account shall be made entirely in the form of cash or other property, and
the  Participant  is not  entitled  to a  distribution  in the form of  Employer
Securities.

8.2 Voting Rights.

         Each  Participant  with an Employee  Stock  Ownership  Account shall be
entitled to direct the Trustee as to the manner in which the Employer Securities
in such account are to be voted.  Employer Securities held in the Employee Stock
Ownership Suspense Account or the Exempt Loan Suspense Account shall be voted by
the Trustee on each issue with  respect to which  shareholders  are  entitled to
vote in the same proportion as the  Participants  who directed the Trustee as to
the manner of voting their shares in the Employee Stock Ownership  Accounts with
respect to such issue.  Prior to the initial  allocation of shares,  the Trustee
shall be entitled to vote the shares in the Exempt Loan Suspense Account without
prior direction from the Participants or the Administrator.  In the event that a
Participant fails to give timely voting instructions to the Trustee with respect
to the voting of Employer  Securities  that are allocated to his Employee  Stock
Ownership Account, the Trustee shall vote such shares in such manner as directed
by the Administrator.

8.3 Nondiscrimination in Employee Stock Ownership Contribution.

         In  the  event  that  the  amount  of  the  Employee  Stock   Ownership
Contribution  that  would be  required  in any Plan  Year to make the  scheduled
payments  on an Exempt  Loan would  exceed the amount  that would  otherwise  be
deductible  by the Employer  for such Plan Year under Code Section 404,  then no
more than one-third of the Employee Stock  Ownership  Contribution  for the Plan
Year, which is also the Employer's taxable year, shall be allocated to the group
of Employees who:

         (a) Was at any time during the Plan Year or the preceding Plan Year a 5
percent owner of the Employer; or


                                       27

<PAGE>



         (b) Received compensation from the Employer for the preceding Plan Year
in excess of  $80,000,  as  adjusted  under Code  Section  414(q),  and,  if the
Employer so elects,  was in the "top-paid group" of Employees (as defined below)
for such year.

An Employee shall be deemed a member of the "top-paid  group" of Employees for a
given Plan Year if such Employee is in the group of the top 20% of the Employees
of the Employer when ranked on the basis of compensation.

8.4 Dividends.

         Dividends  paid with  respect  to  Employer  Securities  credited  to a
Participant's  Employee  Stock  Ownership  Account as of the record date for the
dividend payment may be allocated to the Participant's  Employee Stock Ownership
Account or paid in cash to the  Participant,  pursuant to the  direction  of the
Administrator.  If the Administrator  shall direct that the aforesaid  dividends
shall be paid  directly  to  Participants,  the  quarterly  dividends  paid with
respect  to such  Employer  Securities  shall be paid to the  Plan,  from  which
dividend distributions in cash shall be made to the Participants with respect to
the Employer  Securities in their Employee Stock  Ownership  Accounts  within 90
days of the close of the Plan Year in which the dividends  were paid.  Dividends
on Employer Securities obtained pursuant to an Exempt Loan and still held in the
Exempt Loan Suspense  Account may be used to make payments on an Exempt Loan, as
described in Section 8.6.

8.5 Exempt Loans.

         (a) The  Sponsor  may direct the Trustee to obtain  Exempt  Loans.  The
Exempt  Loan may take  the  form of (i) a loan  from a bank or other  commercial
lender to  purchase  Employer  Securities  (ii) a loan from the  Employer to the
Plan;  or (iii) an  installment  sale of Employer  Securities  to the Plan.  The
proceeds of any such Exempt Loan shall be used,  within a reasonable  time after
the Exempt Loan is obtained,  only to purchase  Employer  Securities,  repay the
Exempt Loan, or repay any prior Exempt Loan.  Any such Exempt Loan shall provide
for no more than a  reasonable  rate of interest  and shall be without  recourse
against the Plan.  The number of years to maturity under the Exempt Loan must be
definitely  ascertainable  at all times. The only assets of the Plan that may be
given as  collateral  for an Exempt Loan are Financed  Shares  acquired with the
proceeds of the Exempt Loan and Financed Shares that were used as collateral for
a prior  Exempt Loan repaid with the proceeds of the current  Exempt Loan.  Such
Financed  Shares so pledged shall be placed in an Exempt Loan Suspense  Account.
No person or  institution  entitled  to payment  under an Exempt Loan shall have
recourse against Trust assets other than the Financed Shares, the Employer Stock
Ownership Contribution (other than contributions of Employer Securities) that is
available under the Plan to meet obligations under the Exempt Loan, and earnings
attributable  to such Financed  Shares and the investment of such  contribution.
Any Employee Stock Ownership  Contribution paid during the Plan Year in which an
Exempt Loan is made (whether before or after the date the proceeds of the Exempt
Loan are received),  any Employee Stock Ownership  Contribution  paid thereafter
until the Exempt Loan has been repaid in full, and all earnings from  investment
of such Employee Stock Ownership

                                       28

<PAGE>



Contribution,  without  regard to  whether  any such  Employee  Stock  Ownership
Contribution  and earnings have been allocated to  Participants'  Employee Stock
Ownership Accounts, shall be available to meet obligations under the Exempt Loan
as such obligations accrue, or prior to the time such obligations accrue, unless
otherwise  provided by the Employer at the time any such  contribution  is made.
Any pledge of  Employer  Securities  shall  provide  for the release of Financed
Shares upon the payment of any portion of the Exempt Loan.

         (b) For each Plan Year  during the  duration  of the Exempt  Loan,  the
number of Financed  Shares  released  from such pledge shall equal the number of
Financed  Shares held  immediately  before  release  for the  current  Plan Year
multiplied by a fraction.  The numerator of the fraction is the sum of principal
and interest paid in such Plan Year. The  denominator of the fraction is the sum
of the  numerator  plus the  principal  and  interest  to be paid for all future
years.  Such years will be determined  without  taking into account any possible
extension or renewal  periods.  If interest on any Exempt Loan is variable,  the
interest  to be paid in future  years under the Exempt Loan shall be computed by
using the interest rate applicable as of the end of the Plan Year.

         (c)  Notwithstanding  the  foregoing,  the Trustee may obtain an Exempt
Loan pursuant to the terms of which the number of Financed Shares to be released
from encumbrance shall be determined with reference to principal  payments only.
In the event that such an Exempt Loan is obtained,  annual payments of principal
and interest  shall be at a  cumulative  rate that is not less rapid at any time
than level  payments of such  amounts for not more than 10 years.  The amount of
interest in any such  annual loan  repayment  shall be  disregarded  only to the
extent  that  it  would  be  determined  to  be  interest  under  standard  loan
amortization  tables.  The requirement set forth in the preceding sentence shall
not be  applicable  from the time that,  by reason of a renewal,  extension,  or
refinancing,  the sum of the expired  duration of the Exempt  Loan,  the renewal
period,  the extension period,  and the duration of a new Exempt Loan exceeds 10
years.

8.6 Exempt Loan Payments.

         (a) Payments of principal and interest on any Exempt Loan during a Plan
Year shall be made by the Trustee (as directed by the  Administrator)  only from
(1) the  Employee  Stock  Ownership  Contribution  to the Trust made to meet the
Plan's  obligation  under an Exempt Loan (other than  contributions  of Employer
Securities)   and  from  any  earnings   attributable  to  Financed  Shares  and
investments of such  contributions  (both  received  during or prior to the Plan
Year); (2) the proceeds of a subsequent Exempt Loan made to repay a prior Exempt
Loan; and (3) the proceeds of the sale of any Financed Shares. Such contribution
and earnings shall be accounted for separately by the Plan until the Exempt Loan
is repaid.

         (b) Employer  Securities released from the Exempt Loan Suspense Account
by reason of the payment of principal or interest on an Exempt Loan from amounts
allocated to Participants'  Employee Stock Ownership  Accounts shall immediately
upon release be allocated as set forth in Section 5.5.


                                       29

<PAGE>



         (c) The Employer shall  contribute to the Trust  sufficient  amounts to
enable the Trust to pay  principal and interest on any such Exempt Loans as they
are  due,  provided,  however,  that  no  such  contribution  shall  exceed  the
limitations  in Section 5.6. In the event that such  contributions  by reason of
the  limitations  in  Section  5.6 are  insufficient  to enable the Trust to pay
principal and interest on such Exempt Loan as it is due, then upon the Trustee's
request the Employer shall:

          (1) Make an Exempt  Loan to the Trust in  sufficient  amounts  to meet
     such  principal  and  interest  payments.  Such new  Exempt  Loan  shall be
     subordinated to the prior Exempt Loan.  Employer  Securities  released from
     the pledge of the prior  Exempt  Loan shall be  pledged  as  collateral  to
     secure the new Exempt Loan. Such Employer  Securities will be released from
     this new pledge and allocated to the Employee Stock  Ownership  Accounts of
     the Participants in accordance with the applicable provisions of the Plan;

          (2) Purchase any Financed Shares in an amount necessary to provide the
     Trustee  with   sufficient   funds  to  meet  the  principal  and  interest
     repayments.  Any such  sale by the Plan  shall  meet  the  requirements  of
     Section 408(e) of the Act; or

          (3) Any combination of the foregoing.

         However,  the Employer  shall not,  pursuant to the  provisions of this
subsection,  do,  fail to do or cause to be done  any act or thing  which  would
result in a  disqualification  of the Plan as an employee  stock  ownership plan
under Section 4975(e)(7) of the Code.

             (d) Except as provided in Section 8.1 above and notwithstanding any
amendment to or  termination  of the Plan which causes it to cease to qualify as
an employee stock ownership plan within the meaning of Section 4975(e)(7) of the
Code,  or any  repayment  of an Exempt  Loan,  no shares of Employer  Securities
acquired  with the proceeds of an Exempt Loan  obtained by the Trust to purchase
Employer  Securities may be subject to a put, call or other option,  or buy-sell
or  similar  arrangement,  while  such  shares are held by the Plan or when such
shares are distributed from the Plan.

8.7 Put Option.

         In the event that the Employer Securities  distributed to a Participant
are not readily  tradable on an established  market,  the  Participant  shall be
entitled to require that the Employer repurchase the Employer Securities under a
fair valuation formula, as provided by governmental regulations. The Participant
or  Beneficiary  shall be entitled to exercise  the put option  described in the
preceding  sentence for a period of not more than 60 days  following the date of
distribution  of Employer  Securities to him. If the put option is not exercised
within such 60-day period,  the  Participant or Beneficiary may exercise the put
option during an additional  period of not more than 60 days after the beginning
of the first day of the first Plan Year following the Plan Year in


                                       30

<PAGE>



which the first put option  period  occurred,  all as  provided  in  regulations
promulgated by the Secretary of the Treasury.

         If a  Participant  exercises  the  foregoing put option with respect to
Employer  Securities  that  were  distributed  as part  of a total  distribution
pursuant  to  which  a  Participant's   Employee  Stock  Ownership   Account  is
distributed  to him in a single taxable year, the Employer or the Plan may elect
to pay the purchase price of the Employer Securities over a period not to exceed
5 years.  Such payments shall be made in  substantially  equal  installments not
less  frequently  than annually  over a period  beginning not later than 30 days
after the exercise of the put option.  Reasonable  interest shall be paid to the
Participant  with  respect to the  unpaid  balance of the  purchase  price,  and
adequate  security shall be provided with respect  thereto.  In the event that a
Participant  exercises a put option with respect to Employer Securities that are
distributed as part of an installment distribution, if permissible under Section
9.5, the amount to be paid for such  securities  shall be paid not later than 30
days after the exercise of the put option.

8.8 Diversification Requirements.

         Each  Participant who has completed at least 10 years of  participation
in the Plan and has  attained age 55 may elect within 90 days after the close of
each Plan Year during his "qualified  election  period" to direct the Plan as to
the  investment of at least 25 percent of his Employee Stock  Ownership  Account
(to the extent  such  percentage  exceeds  the amount to which a prior  election
under this  Section 8.8 had been made).  For  purposes of this  Section 8.8, the
term "qualified  election  period" shall mean the 5-Plan-Year  period  beginning
with the Plan Year after the Plan Year in which the  Participant  attains age 55
(or, if later,  beginning  with the Plan Year after the first Plan Year in which
the Employee first completes at least 10 years of participation in the Plan). In
the  case of an  Employee  who has  attained  age 60 and  completed  10 years of
participation  in the prior  Plan Year and in the case of the  election  year in
which any other Participant who has met the minimum age and service requirements
for diversification  can make his last election hereunder,  he shall be entitled
to direct the Plan as to the  investment  of at least 50 percent of his Employee
Stock  Ownership  Account (to the extent such  percentage  exceeds the amount to
which a prior  election  under this  Section 8.8 had been made).  The Plan shall
make available at least 3 investment  options  (chosen by the  Administrator  in
accordance  with  regulations  prescribed by the Department of Treasury) to each
Participant making an election  hereunder.  The Plan shall be deemed to have met
the  requirements of this Section if the portion of the  Participant's  Employee
Stock Ownership Account covered by the election  hereunder is distributed to the
Participant or his designated Beneficiary within 90 days after the period during
which the  election  may be made.  In the  absence of such a  distribution,  the
Trustee shall implement the Participant's  election within 90 days following the
expiration of the qualified election period.  Notwithstanding the foregoing,  if
the fair market value of the Employer Securities allocated to the Employee Stock
Ownership Account of a Participant  otherwise entitled to diversify hereunder is
$500 or less as of the Valuation Date immediately preceding the first day of any
election  period,  then such  Participant  shall not be  entitled to an election
under this Section 8.8 for that qualified election period.


                                       31

<PAGE>


8.9 Independent Appraiser.

         An independent  appraiser  meeting the  requirements of the regulations
promulgated under Code Section 170(a)(1) shall value the Employer  Securities in
those Plan Years when such securities are not readily tradable on an established
securities market.

8.10 Nonterminable Rights.

         The  provisions of this Article VIII shall continue to be applicable to
Employer   Securities  held  by  the  Trustee,   whether  or  not  allocated  to
Participants' and Former Participants'  Accounts,  even if the Plan ceases to be
an employee stock ownership plan, as defined in Section 4975(e)(7) of the Code.




                                       32

<PAGE>



                                   ARTICLE IX

                           PAYMENTS AND DISTRIBUTIONS

9.1 Payments on Termination of Service - In General.

         All benefits provided under this Plan shall be funded by the value of a
Participant's  vested  Account  in the  Plan.  As  soon as  practicable  after a
Participant's Retirement, Disability, death or other termination of Service, the
Administrator  shall ascertain the value of his vested  Account,  as provided in
Article V, and the Administrator shall hold or dispose of the same in accordance
with the following provisions of this Article IX.

9.2 Commencement of Payments.

         (a)  Distributions  upon  Retirement,   Disability  or  Death.  Upon  a
Participant's  Retirement,  Disability or death,  payment of benefits under this
Plan shall, unless the Participant  otherwise elects (in accordance with Section
9.3),  commence as soon as  practicable  after the Valuation Date next following
the date of the Participant's Retirement, Disability or death.

         (b) Distribution following Termination of Service. Unless a Participant
elects  otherwise,  if a Participant  terminates  Service  prior to  Retirement,
Disability or death, he shall be accorded an opportunity to commence  receipt of
benefits as soon as practicable after the Valuation Date next following the date
of his  termination  of Service.  A Participant  who  terminates  Service with a
vested  Account  balance shall be entitled to receive from the  Administrator  a
statement  of his  benefits.  In the  event  that a  Participant  elects  not to
commence  receipt of  distribution  in accordance with this Section 9.2(b) after
the  Participant  incurs a Break,  the  Administrator  shall transfer his vested
Account balance to a distribution  account.  If a  Participant's  vested Account
balance  does not  exceed  (or at the  time of any  prior  distribution  did not
exceed) $5,000,  the Plan  Administrator  shall distribute the vested portion of
his Account balance as soon as administratively  feasible without the consent of
the Participant or his spouse.

         (c)  Distribution  of Accounts  Greater Than $5,000.  If the value of a
Participant's  vested  Account  balance  exceeds  (or at the  time of any  prior
distribution   exceeded)   $5,000,   and  the  Account  balance  is  immediately
distributable,  the Participant must consent to any distribution of such Account
balance.  The  Administrator  shall notify the Participant of the right to defer
any  distribution   until  the  Participant's   Account  balance  is  no  longer
immediately distributable.  The consent of the Participant shall not be required
to the extent that a distribution is required to satisfy Code Section  401(a)(9)
or Code Section 415.

9.3 Mandatory Commencement of Benefits.

         (a) Unless a Participant elects otherwise, in writing,  distribution of
benefits  will begin no later than the 60th day after the latest to occur of the
close of the Plan Year in which (i) the  Participant  attains  age 65,  (ii) the
tenth anniversary of the Plan Year in which the Participant



                                       33

<PAGE>



commenced  participation,  or (iii) the Participant  terminates Service with the
Employer and all Related Employers.

         (b) In the event that the Plan shall be subsequently amended to provide
for a form of distribution  other than a lump sum, as of the first  distribution
calendar year,  distributions,  if not made in a lump sum, may be made only over
one of the following periods (or a combination thereof):

               (i) the life of the Participant,

               (ii) the life of the Participant and the designated Beneficiary,

               (iii) a period certain not extending  beyond the life  expectancy
          of the Participant, or

               (iv) a period  certain  not  extending  beyond the joint and last
          survivor expectancy of the Participant and a designated Beneficiary.

         (c) In the event that the Plan shall be subsequently amended to provide
for a form of distribution other than a lump sum, if the Participant's  interest
is  to  be  distributed  in  other  than  a  lump  sum,  the  following  minimum
distribution rules shall apply on or after the required beginning date:

               (i) If a  Participant's  benefit is to be distributed  over (1) a
          period not extending  beyond the life expectancy of the Participant or
          the joint life and last survivor expectancy of the Participant and the
          Participant's  designated  Beneficiary  or (2) a period not  extending
          beyond the life expectancy of the designated  Beneficiary,  the amount
          required to be  distributed  for each calendar  year,  beginning  with
          distributions for the first distribution  calendar year, must at least
          equal the quotient obtained by dividing the  Participant's  benefit by
          the applicable life expectancy.

               (ii) For calendar  years  beginning  after December 31, 1988, the
          amount to be distributed each year,  beginning with  distributions for
          the  first  distribution  calendar  year,  shall  not be less than the
          quotient obtained by dividing the Participant's Account balance by the
          lesser  of  (1)  the  applicable  life  expectancy,   or  (2)  if  the
          Participant's spouse is not the designated Beneficiary, the applicable
          divisor  determined  from the  table  set  forth  in Q&A-4 of  section
          1.401(a)(9)-2  of the Proposed  Regulations.  Distributions  after the
          death of the  Participant  shall be  distributed  using the applicable
          life  expectancy  in subsection  (iii) of Section  9.3(b) above as the
          relevant  divisor  without  regard  to  Proposed  Regulations  section
          1.401(a)(9)-2.

               (iii) The minimum  distribution  required  for the  Participant's
          first  distribution  calendar  year  must  be made  on or  before  the
          Participant's  required  beginning date. The minimum  distribution for
          other calendar years, including the minimum distribution for the

                                       34

<PAGE>



distribution  calendar year in which the Participant's  required  beginning date
occurs, must be made on or before December 31 of the distribution calendar year.

         (d) If a  Participant  dies  after  a  distribution  has  commenced  in
accordance  with  Section  9.3(b)  but  before  his  entire  interest  has  been
distributed to him, the remaining  portion of such interest shall be distributed
to his  Beneficiary at least as rapidly as under the method of  distribution  in
effect as of the date of his death.

         (e) If a Participant  shall die before the  distribution of his Account
balance has begun,  the entire Account  balance shall be distributed by December
31 of the calendar year  containing  the fifth  anniversary  of the death of the
Participant, except in the following events:

               (i) If  any  portion  of the  Participant's  Account  balance  is
          payable to (or for the benefit  of) a  designated  Beneficiary  over a
          period not extending  beyond the life  expectancy of such  Beneficiary
          and  such  distributions  begin  not  later  than  December  31 of the
          calendar  year  immediately  following  the calendar year in which the
          Participant died; or

               (ii) If any  portion  of the  Participant's  Account  balance  is
          payable to (or for the  benefit  of) the  Participant's  spouse over a
          period not  extending  beyond the life  expectancy  of such spouse and
          such  distributions  begin no later than  December 31 of the  calendar
          year in which the Participant would have attained age 70-1/2.

         If the Participant has not made a distribution  election by the time of
his death, the  Participant's  designated  Beneficiary shall elect the method of
distribution  no later than the earlier of (1) December 31 of the calendar  year
in which  distributions  would be required  to begin  under this  Article or (2)
December 31 of the calendar  year which  contains the fifth  anniversary  of the
date  of  death  of the  Participant.  If  the  Participant  has  no  designated
Beneficiary,  or if the  designated  Beneficiary  does  not  elect a  method  of
distribution,  distribution  of  the  Participant's  entire  interest  shall  be
completed by December 31 of the calendar year  containing the fifth  anniversary
of the Participant's death.

         (f) For purposes of this Article,  the life expectancy of a Participant
and his spouse may be redetermined  but not more  frequently than annually.  The
life  expectancy  (or joint and last  survivor  expectancy)  shall be calculated
using the attained age of the Participant (or designated  Beneficiary) as of the
Participant's (or designated  Beneficiary's) birthday in the applicable calendar
year reduced by one for each calendar year which has elapsed since the date life
expectancy was first calculated.  If life expectancy is being recalculated,  the
applicable life expectancy shall be the life expectancy as so recalculated.  The
applicable  calendar year shall be the first distribution  calendar year, and if
life expectancy is being  recalculated,  such succeeding  calendar year.  Unless
otherwise  elected by the Participant (or his spouse, if applicable) by the time
distributions  are required to begin,  life  expectancies  shall be recalculated
annually.  Any election not to recalculate  shall be irrevocable and shall apply
to all subsequent years. The life expectancy of a nonspouse  Beneficiary may not
be recalculated.


                                       35

<PAGE>



         (g) For  purposes of Section  9.3(b) and  9.3(e),  any amount paid to a
child  shall be  treated  as if it had been paid to a  surviving  spouse if such
amount  will become  payable to the  surviving  spouse upon such child  reaching
majority (or other designated event permitted under regulations).

         (h) For  distributions  beginning before the  Participant's  death, the
first distribution  calendar year is the calendar year immediately preceding the
calendar year which  contains the  Participant's  required  beginning  date. For
distributions  beginning after the Participant's  death, the first  distribution
calendar year is the calendar year in which  distributions are required to begin
pursuant to this Article.

9.4 Required Beginning Dates.

         (a) General Rule. The required beginning date of a Participant who is a
5-percent  owner of the Employer is the first day of April of the calendar  year
following the calendar  year in which the  Participant  attains age 70-1/2.  The
required  beginning date of a Participant  who is not a 5-percent owner shall be
April 1 of the calendar  year  following  the later of either:  (i) the calendar
year in which the Participant  attains age 70-1/2,  or (ii) the calendar year in
which the Participant retires.

         (b) 5-percent  owner. A Participant is treated as a 5-percent owner for
purposes of this section if such  Participant is a 5-percent owner as defined in
section  416(i) of the Code  (determined  in  accordance  with  section  416 but
without  regard to whether  the plan is  top-heavy)  at any time during the Plan
Year ending  with or within the  calendar  year in which such owner  attains age
66-1/2 or any subsequent Plan Year. Once distributions have begun to a 5-percent
owner under this  section,  they must  continue to be  distributed,  even if the
Participant ceases to be a 5-percent owner in a subsequent year.

9.5 Form of Payment.

         Each  Participant's  vested  Account  balance shall be distributed in a
lump sum payment. Notwithstanding the preceding sentence, but subject to Section
9.3, the  Administrator  may not distribute a lump sum without the Participant's
consent when the present value of a  Participant's  total Account  balance is in
excess of $5,000. This form of payment shall be the normal form of distribution.
Furthermore,  however,  in  the  event  that  the  Administrator  must  commence
distributions,  as required by Section 9.4 herein,  with  respect to an Employee
who has  attained  age  70-1/2 and is still  employed  by the  Employer,  if the
Employee  does not  elect a lump  sum  distribution,  payments  shall be made in
installments in such amounts as shall satisfy the minimum  distribution rules of
Section 9.3.

9.6 Payments Upon Termination of Plan.

         Upon  termination of this Plan pursuant to Sections 13.2, 13.4, 13.5 or
13.6,  the  Administrator  shall  continue to perform its duties and the Trustee
shall make all payments upon

                                       36

<PAGE>



the following  terms,  conditions and  provisions:  The Account  balance of each
affected  Participant  and Former  Participant  shall  immediately  become fully
vested and  nonforfeitable;  the Account balance of all  Participants and Former
Participants shall be determined within 60 days after such termination,  and the
Administrator  shall  have the same  powers  to  direct  the  Trustee  in making
payments as contained in Sections 9.1 and 13.5.

9.7 Distributions Pursuant to Qualified Domestic Relations Orders.


         Upon receipt of a domestic  relations  order, the  Administrator  shall
promptly  notify the Participant and any alternate payee of receipt of the order
and the  Plan's  procedure  for  determining  whether  the order is a  Qualified
Domestic  Relations Order. While the issue of whether a domestic relations order
is a Qualified  Domestic  Relations Order is being  determined,  if the benefits
would otherwise be paid, the Administrator shall segregate in a separate account
in the Plan the amounts that would be payable to the alternate payee during such
period if the order were a  Qualified  Domestic  Relations  Order.  If within 18
months the order is determined to be a Qualified  Domestic  Relations Order, the
amounts  so  segregated,   along  with  the  interest  or  investment   earnings
attributable thereto,  shall be paid to the alternate payee.  Alternatively,  if
within 18 months,  it is determined  that the order is not a Qualified  Domestic
Relations  Order or if the issue is still  unresolved,  the  amounts  segregated
under this Section 9.7, with the earnings attributable thereto, shall be paid to
the  Participant or Beneficiary  who would have been entitled to such amounts if
there had been no order. The  determination as to whether the order is qualified
shall be applied prospectively.  Thus, if the Administrator  determines that the
order is a Qualified  Domestic  Relations Order after the 18-month  period,  the
Plan shall not be liable for  payments to the  alternative  payee for the period
before the order is determined to be a Qualified Domestic Relations Order.

9.8 Cash-Out Distributions.

         If a Participant  receives a distribution  of his entire vested Account
balance  because of the termination of his  participation  in the Plan, the Plan
shall  disregard a  Participant's  Service with  respect to which such  cash-out
distribution shall have been made, in computing his Account balance in the event
that a Former  Participant shall again become an Employee and become eligible to
participate  in the  Plan.  Such a  distribution  shall be  deemed to be made on
termination of  participation in the Plan if it is made not later than the close
of the  second  Plan  Year  following  the Plan Year in which  such  termination
occurs.  The  forfeitable  portion of a  Participant's  Account balance shall be
restored  upon  repayment  to the Plan by such  Former  Participant  of the full
amount of the cash-out distribution,  provided that the Former Participant again
becomes an Employee.  Such repayment must be made by the Employee not later than
the end of the  5-year  period  beginning  with  the  date of the  distribution.
Forfeitures  required  to be  restored  by  virtue  of such  repayment  shall be
restored from the following  sources in the following  order of preference:  (i)
current forfeitures;  (ii) an additional Employee Stock Ownership  Contribution,
as appropriate,  and as subject to Section 5.6; and (iii) investment earnings of
the  Fund.  In the  event  that  a  Participant's  Account  balance  is  totally
forfeitable,  a Participant  shall be deemed to have received a distribution  of
zero upon his termination of Service. In the event of a return to Service within

                                       37

<PAGE>



5 years of the date of his deemed distribution,  the Participant shall be deemed
to  have  repaid  his  distribution  in  accordance  with  the  rules  of   this
Section 9.8.

9.9 ESOP Distribution Rules.

         Notwithstanding  any provision of this Article IX to the contrary,  the
distribution  of a Participant's  Employee Stock  Ownership  Account (unless the
Participant   elects   otherwise   in  writing)   shall   commence  as  soon  as
administratively feasible as of the first Valuation Date coincident with or next
following his death,  Disability or termination of Service, but not later than 1
year after the close of the Plan Year in which the  Participant  separates  from
Service by reason of the attainment of his Normal  Retirement Date,  Disability,
death or  separation  from Service.  In addition,  all  distributions  hereunder
shall,  to the extent  that the  Participant's  Account is  invested in Employer
Securities, be made in the form of Employer Securities or cash, or a combination
of Employer Securities and cash, in the discretion of the Administrator, subject
to the  Participant's  right to demand  Employer  Securities in accordance  with
Section 8.1. Fractional shares, however, may be distributed in the form of cash.

9.10 Direct Rollover.

         (a)  Notwithstanding  any  provision of the Plan to the  contrary  that
would  otherwise  limit a  distributee's  election  under  this  Article  IX,  a
distributee  may  elect,  at  the  time  and  in the  manner  prescribed  by the
Administrator,  to have any portion of an "eligible rollover  distribution" paid
directly to an "eligible  retirement  plan"  specified by the  distributee  in a
"direct rollover."

         (b)  For  purposes  of  this  Section  9.10,   an  "eligible   rollover
distribution"  is any  distribution  of all or any portion of the balance to the
credit of the distributee,  except that an "eligible rollover distribution" does
not include:  any distribution  that is one of a series of  substantially  equal
periodic payments (not less frequently than annually) made for the life (or life
expectancy) of the  distributee or the joint lives (or joint life  expectancies)
of the  distributee  and  the  distributee's  designated  Beneficiary,  or for a
specified  period of ten years or more;  any  distribution  to the  extent  such
distribution is required under section 401(a)(9) of the Code; and the portion of
any  distribution  that is not  includable in gross income  (determined  without
regard to the exclusion for net unrealized appreciation with respect to Employer
Securities).

         (c) For purposes of this Section 9.10, an "eligible retirement plan" is
an individual  retirement  account  described in section  408(a) of the Code, an
individual  retirement  annuity  described  in  section  408(b) of the Code,  an
annuity  plan  described  in section  403(a) of the Code,  or a qualified  trust
described in section 401(a) of the Code, that accepts the distributee's eligible
rollover   distribution.   However,   in  the  case  of  an  "eligible  rollover
distribution"  to the  surviving  spouse,  an "eligible  retirement  plan" is an
individual retirement account or individual retirement annuity.

         (d) For  purposes  of this  Section  9.10,  a  distributee  includes  a
Participant or Former  Participant.  In addition,  the  Participant's  or Former
Participant's surviving spouse and the

                                       38

<PAGE>



Participant's  or  Former  Participant's  spouse  or  former  spouse  who is the
alternate payee under a Qualified  Domestic  Relations Order are  "distributees"
with regard to the interest of the spouse or former spouse.

         (e) For purposes of this Section 9.10, a "direct rollover" is a payment
by the Plan to the "eligible retirement plan" specified by the distributee.





                                       39

<PAGE>



9.11 Waiver of 30-day Notice.

         If a distribution  is one to which  Sections  401(a)(11) and 417 of the
Code do not apply,  such  distribution  may commence less than 30 days after the
notice  required under Section  1.411(a)-11(c)  of the Income Tax Regulations is
given, provided that: (1) the Administrator clearly informs the Participant that
the  Participant has a right to a period of at least 30 days after receiving the
notice to consider the decision of whether or not to elect a distribution  (and,
if applicable, a particular distribution option), and (2) the Participant, after
receiving the notice, affirmatively elects a distribution.

9.12 Re-employed Veterans.

         Notwithstanding   any   provision   of  the   Plan  to  the   contrary,
contributions, benefits, Plan loan repayment suspensions and Service credit with
respect to qualified  military  service will be provided in accordance with Code
Section 414(u).

9.13 Share Legend.

         Employer Securities held or distributed by the Trustee may include such
legend restrictions on transferability as the Employer may reasonably require in
order to assure  compliance  with  applicable  Federal and State  securities and
other laws.


                                       40

<PAGE>



                                    ARTICLE X

                     PROVISIONS RELATING TO TOP-HEAVY PLANS

10.1 Top-Heavy Rules to Control.

         Anything contained in this Plan to the contrary notwithstanding, if for
any Plan Year the Plan is a top-heavy  plan, as  determined  pursuant to Section
416 of the Code, then the Plan must meet the  requirements of this Article X for
such Plan Year.

10.2 Top-Heavy Plan Definitions.

         Unless a  different  meaning is plainly  implied  by the  context,  the
following terms as used in this Article X shall have the following meanings:

         (a)  "Accrued  Benefit"  shall  mean the  account  balances  or accrued
benefits of an Employee, calculated pursuant to Section 10.3.

         (b)  "Determination  Date" shall mean,  with respect to any  particular
Plan Year of this Plan, the last day of the preceding Plan Year (or, in the case
of the first  Plan Year of the Plan,  the last day of the first Plan  Year).  In
addition,  the  term  "Determination  Date"  shall  mean,  with  respect  to any
particular  plan  year  of  any  plan  (other  than  this  Plan)  in a  Required
Aggregation  Group or a Permissive  Aggregation  Group, the last day of the plan
year of such plan which falls within the same calendar year as the Determination
Date for this Plan.

         (c) "Employer"  shall mean the Employer (as defined in Section  1.1(q))
and any  entity  which is (1) a member  of a  controlled  group  including  such
Employer,  while it is a member of such controlled  group (within the meaning of
Section 414(b) of the Code), (2) in a group of trades or businesses under common
control with such Employer, while it is under common control (within the meaning
of Section 414(c) of the Code), and (3) a member of an affiliated  service group
including such Employer,  while it is a member of such affiliated  service group
(within the meaning of Section 414(m) of the Code).

         (d) "Key Employee"  shall mean any Employee or former  Employee (or any
Beneficiary of such Employee or former Employee, as the case may be) who, at any
time during the Plan Year or during the 4 immediately  preceding Plan Years,  is
one of the following:

          (1) An officer of the Employer who has  compensation  greater than 50%
     of the  amount  in  effect  under  Code  415(b)(1)(A)  for the  Plan  Year;
     provided,  however,  that no more than 50  Employees  (or,  if lesser,  the
     greater of 3 or 10% of the Employees) shall be deemed officers;

          (2) One of the 10 Employees having annual  compensation (as defined in
     Section  415 of the  Code) in  excess of the  limitation  in  effect  under
     Section

                                       41

<PAGE>



     415(c)(1)(A)  of the Code, and owning (or considered as owning,  within the
     meaning of Section 318 of the Code) the largest interests in the Employer;

          (3) Any Employee  owning (or considered as owning,  within the meaning
     of Section  318 of the Code) more than 5% of the  outstanding  stock of the
     Employer  or stock  possessing  more than 5% of the total  combined  voting
     power of all stock of the Employer; or

          (4) Any Employee having annual compensation (as defined in Section 415
     of the Code) of more than  $150,000  and who would be  described in Section
     10.2(d)(3) if "1%" were substituted for "5%" wherever the latter percentage
     appears.

         For purposes of applying  Section 318 of the Code to the  provisions of
this  Section  10.2(d),  Section  318(a)(2)(C)  of the Code  shall be applied by
substituting "5%" for "50%" wherever the latter percentage appears. In addition,
for purposes of this Section 10.2(d),  the provisions of Section 414(b), (c) and
(m) shall not apply in determining ownership interests in the Employer. However,
for purposes of determining  whether an individual has compensation in excess of
$150,000,  or whether an individual is a Key Employee  under Section  10.2(d)(1)
and (2),  compensation from each entity required to be aggregated under Sections
414(b),  (c) and (m) of the Code  shall be taken into  account.  Notwithstanding
anything  contained herein to the contrary,  all  determinations as to whether a
person is or is not a Key Employee shall be resolved by reference to Section 416
of the Code and any rules and regulations promulgated thereunder.

         (e) "Non-Key  Employee"  shall mean any Employee or former Employee (or
any Beneficiary of such Employee or former Employee,  as the case may be) who is
not considered to be a Key Employee with respect to this Plan.

         (f) "Permissive Aggregation Group" shall mean all plans in the Required
Aggregation  Group and any other plans  maintained by the Employer which satisfy
Sections  401(a)(4)  and 410 of the  Code  when  considered  together  with  the
Required Aggregation Group.

         (g) "Required  Aggregation  Group" shall mean each plan  (including any
terminated plan) of the Employer in which a Key Employee is (or in the case of a
terminated  plan,  had  been) a  Participant  in the Plan  Year  containing  the
Determination  Date or any of the 4 preceding Plan Years, and each other plan of
the Employer which enables any plan of the Employer in which a Key Employee is a
Participant to meet the requirements of Sections 401(a)(4) and 410 of the Code.

10.3 Calculation of Accrued Benefits.

         (a) An Employee's Accrued Benefit shall be equal to:

          (1) With respect to this Plan or any other defined  contribution  plan
     (other than a defined  contribution pension plan) in a Required Aggregation
     Group or a Permissive  Aggregation  Group, the Employee's  account balances
     under the respective

                                       42

<PAGE>



     plan,  determined  as of the  most  recent  plan  valuation  date  within a
     12-month period ending on the Determination Date,  including  contributions
     actually made after the valuation  date but before the  Determination  Date
     (and, in the first plan year of a plan,  also  including any  contributions
     made after the  Determination  Date which are allocated as of a date in the
     first plan year).

          (2)  With  respect  to any  defined  contribution  pension  plan  in a
     Required   Aggregation  Group  or  a  Permissive   Aggregation  Group,  the
     Employee's  account  balances  under  the plan,  determined  as of the most
     recent  plan  valuation  date  within  a  12-month  period  ending  on  the
     Determination  Date,  including  contributions which have not actually been
     made, but which are due to be made as of the Determination Date.

          (3) With respect to any defined benefit plan in a Required Aggregation
     Group  or  a  Permissive  Aggregation  Group,  the  present  value  of  the
     Employee's  accrued  benefits  under  the plan,  determined  as of the most
     recent  plan  valuation  date  within  a  12-month  period  ending  on  the
     Determination  Date,  pursuant to the  actuarial  assumptions  used by such
     plan, and calculated as if the Employee  terminated Service under such plan
     as of the valuation  date (except that, in the first plan year of a plan, a
     current  Participant's  estimated  Accrued Benefit as of the  Determination
     Date shall be taken into account).

          (4) If any  individual  has not  performed  services  for the Employer
     maintaining  the Plan at any time  during the 5-year  period  ending on the
     Determination  Date, any Accrued Benefit for such  individual  shall not be
     taken into account.

         (b) The Accrued  Benefit of any Employee  shall be further  adjusted as
follows:

          (1) The Accrued  Benefit  shall be  calculated  to include all amounts
     attributable to both Employer and Employee contributions, but shall exclude
     amounts  attributable to voluntary  deductible Employee  contributions,  if
     any.

          (2)  The  Accrued   Benefit   shall  be  increased  by  the  aggregate
     distributions  made with respect to an Employee under the plan or plans, as
     the case may be, during the 5-year period ending on the Determination Date.

          (3) Rollover  and direct  plan-to-plan  transfers  shall be taken into
     account as follows:

               (A) If the  transfer is initiated by the Employee and made from a
          plan  maintained  by one  employer  to a plan  maintained  by  another
          unrelated employer,  the transferring plan shall continue to count the
          amount  transferred;  the  receiving  plan  shall not count the amount
          transferred.


                                       43

<PAGE>



               (B) If the  transfer is not  initiated by the Employee or is made
          between plans maintained by related  employers,  the transferring plan
          shall no longer count the amount transferred; the receiving plan shall
          count the amount transferred.

         (c) If any  individual  has not performed  services for the Employer at
any time during the 5-year period ending on the Determination  Date, any Accrued
Benefit for such  individual (and the account of such  individual)  shall not be
taken into account.

10.4 Determination of Top-Heavy Status.

         This Plan shall be considered to be a top-heavy  plan for any Plan Year
if, as of the  Determination  Date,  the value of the  Accrued  Benefits  of Key
Employees  exceeds  60% of the value of the  Accrued  Benefits  of all  eligible
Employees  under  the  Plan.  Notwithstanding  the  foregoing,  if the  Employer
maintains any other  qualified plan, the  determination  of whether this Plan is
top-heavy shall be made after aggregating all other plans of the Employer in the
Required  Aggregation  Group  and,  if  desired  by the  Employer  as a means of
avoiding  top-heavy status,  after aggregating any other plan of the Employer in
the  Permissive   Aggregation  Group.  If  the  required  Aggregation  Group  is
top-heavy,  then  each  plan  contained  in such  group  shall be  deemed  to be
top-heavy,  notwithstanding  that any  particular  plan in such group  would not
otherwise be deemed to be top-heavy.  Conversely,  if the Permissive Aggregation
Group is not top-heavy,  then no plan contained in such group shall be deemed to
be  top-heavy,  notwithstanding  that any  particular  plan in such group  would
otherwise  be deemed to be  top-heavy.  In no event  shall a plan  included in a
top-heavy  Permissive  Aggregation  Group be deemed a top-heavy plan unless such
plan is also included in a top-heavy Required Aggregation Group.

10.5 Determination of Super Top-Heavy Status.

         The Plan shall be considered to be a super top-heavy plan if, as of the
Determination Date, the Plan would meet the test specified in Section 10.4 above
for  classification  as a top-heavy plan, except that "90%" shall be substituted
for "60%" whenever the latter percentage appears.

10.6 Minimum Contribution.

         (a) For any Plan  Year in which  the Plan is  top-heavy,  each  Non-Key
Employee who has met the age and service requirements,  if any, contained in the
Plan, shall be entitled to a minimum contribution (which may include forfeitures
otherwise   allocable)  equal  to  a  percentage  of  such  Non-Key   Employee's
compensation (as defined in Section 415 of the Code) as follows:

          (1) If the Non-Key  Employee is not covered by a defined  benefit plan
     maintained by the Employer,  then the minimum  contribution under this Plan
     shall be 3% of such Non-Key Employee's compensation.


                                       44

<PAGE>



          (2) If the  Non-Key  Employee  is  covered by a defined  benefit  plan
     maintained by the Employer,  then the minimum  contribution under this Plan
     shall be 5% of such Non-Key Employee's compensation.

         (b) Notwithstanding the foregoing,  the minimum contribution  otherwise
allocable  to a  Non-Key  Employee  under  this  Plan  shall be  reduced  in the
following circumstances:

          (1) The percentage minimum contribution required under this Plan shall
     in no event exceed the  percentage  contribution  made for the Key Employee
     for whom such percentage is the highest for the Plan Year after taking into
     account contributions under other defined contribution plans in this Plan's
     Required Aggregation Group; provided, however, that this Section 10.7(b)(1)
     shall not apply if this Plan is  included in a Required  Aggregation  Group
     and this Plan enables a defined  benefit plan in such Required  Aggregation
     Group to meet the requirements of Section 401(a)(4) or 410 of the Code.

          (2)  No  minimum  contribution  shall  be  required  (or  the  minimum
     contribution  shall be reduced,  as the case may be) for a Non-Key Employee
     under  this  Plan  for any  Plan  Year if the  Employer  maintains  another
     qualified  plan  under  which a minimum  benefit or  contribution  is being
     accrued  or made on  account  of such Plan  Year,  in whole or in part,  on
     behalf of the Non-Key  Employee,  in accordance  with Section 416(c) of the
     Code.

         (c) For purposes of this Section 10.6,  there shall be disregarded  (1)
any  Employer  contributions  attributable  to a  salary  reduction  or  similar
arrangement,  or (2) any Employer contributions to or any benefits under Chapter
21 of the Code (relating to the Federal Insurance  Contributions  Act), Title II
of the Social Security Act, or any other federal or state law.

         (d) For purposes of this Section 10.6, minimum  contributions  shall be
required to be made on behalf of only those Non-Key  Employees,  as described in
Section 10.7(a),  who have not terminated Service as of the last day of the Plan
Year.  If a  Non-Key  Employee  is  otherwise  entitled  to  receive  a  minimum
contribution  pursuant  to this  Section  10.6(d),  the fact that  such  Non-Key
Employee  failed  to  complete  1,000  Hours of  Service  or  failed to make any
mandatory  or elective  contributions  under this Plan,  if any are so required,
shall not preclude him from receiving such minimum contribution.

10.7 Vesting.

         (a) For any  Plan  Year in  which  the  Plan  is a  top-heavy  plan,  a
Participant's Accrued Benefit derived from Employer contributions (not including
contributions  made pursuant to Code Section  401(k),  if any) shall continue to
vest according to the following schedule:



                                       45

<PAGE>



             Years of Service Completed                 Percentage Vested
             --------------------------                 -----------------
                     Less than 1                                 0%
                     1 but less than 2                          20%
                     2 but less than 3                          40%
                     3 but less than 4                          60%
                     4 but less than 5                          80%
                     5 or more                                 100%

         (b) For purposes of Section  10.7(a),  the term "year of service" shall
have the same  meaning  as Year of  Vesting  Service,  as set  forth in  Section
1.1(ss), and as modified by Section 3.2.

         (c) If for any Plan Year the Plan  becomes  top-heavy  and the  vesting
schedule set forth in Section 10.7(a) becomes effective,  then, even if the Plan
ceases to be top-heavy in any  subsequent  Plan Year,  the vesting  schedule set
forth in Section 10.7(a) shall remain applicable with respect to any Participant
who has completed 3 or more Years of Service.

10.8 Maximum Benefit Limitation.

         For any  Plan  Year in  which  the Plan is a  top-heavy  plan,  Section
5.6(d)(1)(B)(i) and Section  5.6(d)(2)(B)(i) shall be read by substituting "1.0"
for "1.25"  wherever the latter figure  appears;  provided,  however,  that such
substitution  shall not have the effect of reducing any benefit  accrued under a
defined  benefit  plan  prior to the first  day of the Plan  Year in which  this
Section 10.8 becomes applicable.


                                       46

<PAGE>



                                   ARTICLE XI

                                 ADMINISTRATION

11.1 Appointment of Administrator.

         This Plan shall be  administered  by a committee  consisting of up to 5
persons,  whether or not Employees or Participants,  who shall be appointed from
time to time by the Board of Directors to serve at its pleasure. The Sponsor may
require  that each  person  appointed  as an  Administrator  shall  signify  his
acceptance by filing an acceptance with the Sponsor. The term "Administrator" as
used  in  this  Plan  shall  refer  to  the  members  of the  committee,  either
individually  or  collectively,  as  appropriate.  The  authority to control and
manage  the  operation  and   administration  of  the  Plan  is  vested  in  the
Administrator appointed by the Board of Directors.  The Administrator shall have
the  rights,  duties  and  obligations  of an  "administrator,"  as that term is
defined in section 3(16)(A) of the Act, and of a "plan  administrator,"  as that
term is  defined in Section  414(g) of the Code.  In the event that the  Sponsor
shall  elect not to  appoint  any  individuals  to  constitute  a  committee  to
administer the Plan, the Sponsor shall serve as the Administrator hereunder.

11.2 Resignation or Removal of Administrator.

         An  Administrator  shall have the right to resign at any time by giving
notice in writing,  mailed or delivered  to the Sponsor and to the Trustee.  Any
Administrator who was an employee of the Employer at the time of his appointment
shall be deemed to have resigned as an  Administrator  upon his  termination  of
Service. The Board of Directors may, in its discretion, remove any Administrator
with or without cause,  by giving notice in writing,  mailed or delivered to the
Administrator and to the Trustee.

11.3 Appointment of Successors: Terms of Office, Etc.

         Upon the death, resignation or removal of an Administrator, the Sponsor
may appoint,  by Board of  Directors'  resolution,  a successor  or  successors.
Notice  of  termination  of an  Administrator  and  notice of  appointment  of a
successor  shall be made by the  Sponsor  in  writing,  with  copies  mailed  or
delivered  to the  Trustee,  and the  successor  shall  have all the  rights and
privileges and all of the duties and obligations of the predecessor.

11.4 Powers and Duties of Administrator.

         The Administrator shall have the following duties and  responsibilities
in connection with the administration of this Plan:

         (a) To promulgate and enforce such rules, regulations and procedures as
shall be  proper  for the  efficient  administration  of the Plan,  such  rules,
regulations and procedures to apply uniformly to all Employees, Participants and
Beneficiaries;

                                       47

<PAGE>



         (b) To exercise  discretion in determining all questions arising in the
administration,  interpretation and application of the Plan, including questions
of eligibility and of the status and rights of Participants,  Beneficiaries  and
any other persons hereunder;

         (c) To decide any dispute arising hereunder strictly in accordance with
the  terms  of  the  Plan;  provided,   however,  that  no  Administrator  shall
participate  in any matter  involving any questions  relating  solely to his own
participation or benefits under this Plan;

         (d) To advise the Employer and the Trustee  regarding  the known future
needs for funds to be available for  distribution  in order that the Trustee may
establish investments accordingly;

         (e) To correct defects, supply omissions and reconcile  inconsistencies
to the extent necessary to effectuate the Plan;

         (f) To advise the Employer of the maximum  deductible  contribution  to
the Plan for each fiscal year;

         (g) To direct the Trustee  concerning  all payments which shall be made
out of the Fund pursuant to the provisions of this Plan;

         (h)  To  advise  the  Trustee  on  all   terminations   of  Service  by
Participants, unless the Employer has so notified the Trustee;

         (i) To confer  with the Trustee on the  settling of any claims  against
the Fund;

         (j) To make  recommendations  to the Board of Directors with respect to
proposed amendments to the Plan and the Trust Agreement;

         (k) To file all reports with government  agencies,  Employees and other
parties as may be required  by law,  whether  such  reports  are  initially  the
obligation of the Employer, the Plan or the Trustee; and

         (l) To have all such other powers as may be necessary to discharge  its
duties hereunder.

         Reasonable  discretion is granted to the Administrator to interpret the
Plan and to determine  the  benefits,  rights and  privileges  of  Participants,
Beneficiaries  or other persons affected by this Plan. The  Administrator  shall
exercise reasonable discretion under the terms of this Plan and shall administer
the Plan  strictly  in  accordance  with its terms,  such  administration  to be
exercised  uniformly so that all persons  similarly  situated shall be similarly
treated.



                                       48

<PAGE>



11.5 Action by Administrator.

         The  Administrator  may elect a Chairman and  Secretary  from among its
members and may adopt rules for the conduct of its  business.  A majority of the
members then serving shall  constitute a quorum for the transaction of business.
All resolutions or other action taken by the Administrator shall be by vote of a
majority of those present at such meeting and entitled to vote.  Resolutions may
be adopted or other action taken without a meeting upon written  consent  signed
by at least a majority  of the  members.  All  documents,  instruments,  orders,
requests, directions,  instructions and other papers shall be executed on behalf
of  the   Administrator   by  either  the  Chairman  or  the  Secretary  of  the
Administrator,  if any,  or by any  member  or agent of the  Administrator  duly
authorized to act on the Administrator's behalf.

11.6 Participation by Administrator.

         No member of the  committee  constituting  the  Administrator  shall be
precluded  from  becoming  a  Participant  in the Plan if he would be  otherwise
eligible,  but he shall not be entitled  to vote or act upon  matters or to sign
any documents  relating  specifically to his own  participation  under the Plan,
except when such  matters or  documents  relate to benefits  generally.  If this
disqualification  results in the lack of a quorum,  then the Board of  Directors
shall  appoint  a  sufficient  number  of  temporary  members  of the  committee
constituting  the  Administrator  who  shall  serve  for  the  sole  purpose  of
determining such a question.

11.7 Agents.

         The  Administrator  may employ  agents and provide  for such  clerical,
legal, actuarial,  accounting,  medical,  advisory or other services as it deems
necessary to perform its duties under this Plan.  The cost of such  services and
all  other  expenses  incurred  by the  Administrator  in  connection  with  the
administration  of the Plan  shall be paid  from the  Fund,  unless  paid by the
Employer.

11.8 Allocation of Duties.

         The duties,  powers and responsibilities  reserved to the Administrator
may be  allocated  among its members so long as such  allocation  is pursuant to
written procedures adopted by the Administrator, in which case, except as may be
required by the Act, no Administrator shall have any liability,  with respect to
any duties,  powers or  responsibilities  not  allocated to him, for the acts of
omissions of any other Administrator.

11.9 Delegation of Duties.

         The  Administrator  may delegate any of its duties to any  Employees of
the Employer,  to the Trustee with its consent,  or to any other person or firm,
provided that the  Administrator  shall prudently choose such agents and rely in
good faith on their actions.


                                       49

<PAGE>


11.10 Administrator's Action Conclusive.

         Any action on matters within the authority of the  Administrator  shall
be final and conclusive except as provided in Article XII.

11.11 Compensation and Expenses of Administrator.

         No Administrator  who is receiving  compensation from the Employer as a
full-time  employee,  as a director  or agent,  shall be entitled to receive any
compensation or fee for his services hereunder. Any other Administrator shall be
entitled  to  receive  such  reasonable  compensation  for  his  services  as an
Administrator  hereunder as may be mutually agreed upon between the Employer and
such  Administrator.  Any such compensation  shall be paid from the Fund, unless
paid by the Employer.  Each Administrator  shall be entitled to reimbursement by
the Employer  for any  reasonable  and  necessary  expenditures  incurred in the
discharge of his duties.

11.12 Records and Reports.

         The  Administrator  shall maintain  adequate records of its actions and
proceedings in  administering  this Plan and shall file all reports and take all
other actions as it deems  appropriate in order to comply with the Act, the Code
and governmental regulations issued thereunder.

11.13 Reports of Fund Open to Participants.

         The  Administrator  shall  keep on file,  in such form as it shall deem
convenient  and  proper,  all  annual  reports  of  the  Fund  received  by  the
Administrator from the Trustee,  and a statement of each Participant's  interest
in the Fund as from time to time determined.  The annual reports of the Fund and
the statement of his Account balance, as well as a complete copy of the Plan and
the Trust  Agreement  and  copies  of annual  reports  to the  Internal  Revenue
Service,  shall be made  available  by the  Administrator  to the  Employer  for
examination by each  Participant  during  reasonable  hours at the office of the
Employer,  provided,  however,  that the  statement of a  Participant's  Account
balance shall not be made available for examination by any other Participant.

11.14 Named Fiduciary.

         The Administrator is the named fiduciary for purposes of Section 402 of
the Act and shall be the  designated  agent for receipt of service of process on
behalf of the Plan.  It shall use the care and diligence in the  performance  of
its  duties  under this Plan that are  required  of  fiduciaries  under the Act.
Nothing in this Plan shall  preclude  the  Employer  from  purchasing  liability
insurance  to protect the  Administrator  with  respect to its duties under this
Plan.



                                       50

<PAGE>



11.15 Information from Employer.

         The Employer  shall promptly  furnish all necessary  information to the
Administrator  to  permit  it  to  perform  its  duties  under  this  Plan.  The
Administrator  shall be entitled to rely upon the accuracy and  completeness  of
all information furnished to it by the Employer,  unless it knows or should have
known that such information is erroneous.

11.16 Reservation of Rights by Employer.

         Where  rights are  reserved in this Plan to the  Employer,  such rights
shall be exercised  only by action of the Board of  Directors,  except where the
Board of Directors,  by written resolution,  delegates any such rights to one or
more  officers of the  Employer or to the  Administrator.  Subject to the rights
reserved to the Board of Directors acting on behalf of the Employer as set forth
in this  Plan,  no member of the Board of  Directors  shall  have any  duties or
responsibilities under this Plan, except to the extent he shall be acting in the
capacity of an Administrator or Trustee.

11.17 Liability and Indemnification.

         (a) To the extent not  prohibited by the Act, the  Administrator  shall
not be  responsible  in any way for any action or omission of the Employer,  the
Trustee or any other person in the  performance of their duties and  obligations
set forth in this Plan and in the Trust Agreement.  To the extent not prohibited
by the Act,  the  Administrator  shall  also not be  responsible  for any act or
omission of any of its agents,  or with  respect to reliance  upon advice of its
counsel  (whether  or not such  counsel is also  counsel to the  Employer or the
Trustee),  provided  that such agents or counsel  were  prudently  chosen by the
Administrator and that the Administrator relied in good faith upon the action of
such agent or the advice of such counsel.

         (b) The  Administrator  shall not be relieved  from  responsibility  or
liability for any responsibility,  obligation or duty imposed upon it under this
Plan or under the Act. Except for its own gross negligence,  willful  misconduct
or  willful  breach  of the  terms  of this  Plan,  the  Administrator  shall be
indemnified  and held  harmless  by the  Employer  against  liability  or losses
occurring  by reason of any act or omission of the  Administrator  to the extent
that such indemnification does not violate the Act or any other federal or state
laws.

11.18 Service as Trustee and Administrator.

         Nothing in this Plan shall prevent one or more Trustees from serving as
Administrator under this Plan.

                                       51

<PAGE>




                                   ARTICLE XII

                                CLAIMS PROCEDURE

12.1 Notice of Denial.

         If a Participant  or his  Beneficiary is denied any benefits under this
Plan, either in whole or in part, the Administrator shall advise the claimant in
writing of the amount of his benefit,  if any, and the specific  reasons for the
denial.  The  Administrator  shall also furnish the claimant at that time with a
written notice containing:

         (a) A specific reference to pertinent Plan provisions;

         (b) A description of any additional  material or information  necessary
for the claimant to perfect his claim,  if possible,  and an  explanation of why
such material or information is needed; and

         (c) An explanation of the Plan's claim review procedure.

12.2 Right to Reconsideration.

         Within 60 days of receipt of the  information  described in 12.1 above,
the claimant shall,  if he desires  further  review,  file a written request for
reconsideration with the Administrator.

12.3 Review of Documents.

         So long as the claimant's  request for review is pending (including the
60-day  period  described  in Section  12.2  above),  the  claimant  or his duly
authorized  representative  may review  pertinent  Plan  documents and the Trust
Agreement  (and any  pertinent  related  documents)  and may  submit  issues and
comments in writing to the Administrator.

12.4 Decision by Administrator.

         A final and binding decision shall be made by the Administrator  within
60 days of the  filing  by the  claimant  of his  request  for  reconsideration;
provided,  however,  that if the  Administrator  feels  that a hearing  with the
claimant or his  representative  present is necessary or desirable,  this period
shall be extended an additional 60 days.

12.5 Notice by Administrator.

         The  Administrator's  decision  shall be  conveyed  to the  claimant in
writing and shall include specific reasons for the decision, written in a manner
calculated to be understood by the

                                       52

<PAGE>



claimant, with specific references to the pertinent Plan provisions on which the
decision is based. The Administrator's  decision shall be binding and conclusive
with respect to all persons  interested  therein unless the Administrator has no
reasonable basis for its decision.







                                       53

<PAGE>



                                  ARTICLE XIII

                       AMENDMENTS, TERMINATION AND MERGER

13.1 Amendments.

         The Sponsor  reserves the right at any time and from time to time,  for
any reason and  retroactively  if deemed  necessary or appropriate by it, to the
extent permissible under law, to conform with governmental  regulations or other
policies,  to amend in  whole  or in part any or all of the  provisions  of this
Plan, provided that:

         (a) No amendment  shall make it possible for any part of the Fund to be
used for, or  diverted  to,  purposes  other than for the  exclusive  benefit of
Participants or their  Beneficiaries  under the Trust  Agreement,  except to the
extent provided in Section 4.4;

         (b) No amendment may, directly or indirectly, reduce the vested portion
of any  Participant's  Account balance as of the effective date of the amendment
or change the vesting  schedule  with respect to the future  accrual of Employer
contributions for any Participants  unless each Participant with 3 or more Years
of Vesting Service is permitted to elect to have the vesting  schedule in effect
before the amendment used to determine his vested benefit;

         (c) No amendment may eliminate an optional form of benefit; and.

         (d) No amendment  may  increase  the duties of the Trustee  without its
consent.

         Amendments  may be made in the form of Board of Directors'  resolutions
or separate written document. Copies of all amendments shall be delivered to the
Trustee.

13.2 Effect of Change In Control

         (a) In the event of a "change in control" of the Sponsor, as defined in
paragraph (d) below,  this Plan shall  terminate at the  effective  time of such
change in control unless the Board of Directors  shall  affirmatively  determine
prior to such effective time that the Plan shall not terminate.  Nothing in this
Plan  shall  prevent  the  Sponsor  from  becoming  a party to such a change  in
control. In the event that the Board of Directors determines that the Plan shall
not  terminate  upon a change in control,  any  successor  corporation  or other
entity formed and resulting  from such change in control shall have the right to
become the sponsor of this Plan by adopting the same by  resolution.  If, within
180 days from the effective time of such change in control, such entity does not
affirmatively adopt this Plan, then this Plan shall automatically be terminated,
all affected  Participants'  and Former  Participants'  Account  balances  shall
become fully vested and  nonforfeitable,  and the Trustee shall make payments to
the persons entitled thereto in accordance with Article IX.


                                       54

<PAGE>



         (b) In the event that the Plan  terminates  upon a change in control in
accordance  with  paragraph  (a) above,  the Account  balances  of all  affected
Participants   and  Former   Participants   shall   become   fully   vested  and
nonforfeitable,  and  the  Trustee  shall  either  (i)  make  payments  to  each
Participant  and  Beneficiary  in  accordance  with  Section 9.5 or, (ii) in the
discretion of the Sponsor,  continue the Trust Agreement and make  distributions
upon the contingencies and in all the  circumstances  under which  distributions
would have been made, on a fully vested basis,  had there been no termination of
the Plan.

         (c) Notwithstanding  any provision of the Plan to the contrary,  at and
after  the  effective  time of a  change  in  control,  whether  or not the Plan
terminates  at  such  time,  each  of  the  following  provisions  shall  become
applicable;  provided,  however,  that any such provision shall not apply if the
Board of Directors  determines  that such provision  either (i) would  adversely
affect the  tax-qualified  status of the Plan  pursuant to Code Section  401(a),
(ii) would adversely affect the accounting treatment of the change in control as
a pooling of interests,  if the Board of Directors  desires that such  treatment
apply, or (iii) should not apply for any other reason:

          (1) The Plan shall be interpreted, maintained and operated exclusively
     for the benefit of those  individuals who are  participating in the Plan as
     of the  effective  time of the change in control  and their  Beneficiaries.
     Notwithstanding  the provisions of Section 2.1(a), no Employee shall become
     a Participant for the first time at or after the effective time of a change
     in control.

          (2)  After a  Participant's  Retirement,  death,  Disability  or other
     termination  of Service,  such  Participant's  Account,  regardless  of its
     value,  shall not be  distributed  and shall share in the allocation of the
     Employee Stock Ownership Contribution and Investment Adjustments until such
     time  as  either  (A)  the  Fund  is  liquidated  in  connection  with  the
     termination  of the  Plan,  or (B) the  Participant  (or  his  Beneficiary)
     receives a full  distribution  of his Account  either upon his  election in
     accordance  with Section  9.2(c) or as required in accordance  with Section
     8.8, 9.3 or 9.4.

          (3) Upon the  termination of the Plan,  Employer  Securities  that are
     allocated  to the Exempt  Loan  Suspense  Account  and that are not used to
     repay an Exempt  Loan  shall be  allocated  as  Investment  Adjustments  in
     accordance with Section 5.3.

          (4)  Employer  Securities  that  are  released  from the  Exempt  Loan
     Suspense  Account in accordance  with Section 8.5 shall be allocated to the
     Employee Stock Ownership Account of each Participant  regardless of whether
     he  completed  a Year of  Vesting  Service  during  the Plan Year or was an
     Employee on the last day of such Plan Year.

          (5) The  Administrator  shall  consist of a committee  selected by the
     Board of Directors,  and such committee shall have the exclusive  authority
     (i) to remove the Trustee and to appoint a successor trustee, (ii) to adopt
     amendments to the Plan or the Trust  Agreement to effectuate the provisions
     and intent of this Section 13.2, and (iii) to perform any or all of the

                                       55

<PAGE>



     functions and to exercise all of the  discretion  that are delegated to the
     Administrator pursuant to Article XI.

          (6) Any application for a favorable  determination letter with respect
     to the  tax-qualified  status of the Plan under Code  Section  401(a)  with
     respect to its  termination  shall be subject to the prior review,  comment
     and approval  (which  approval shall not be  unreasonably  withheld) of the
     Administrator, as defined in paragraph (5) above.

         (d) For  purposes of this  Section  13.2,  the term "change in control"
means (i) any "person," as such term is used in Sections  13(d) and 14(d) of the
Securities Exchange Act of 1934, as amended (the "Exchange Act") (other than the
Sponsor,  any Related Employers,  any person (as hereinabove  defined) acting on
behalf of the Sponsor as underwriter  pursuant to an offering who is temporarily
holding  securities  in  connection  with such  offering,  any  trustee or other
fiduciary holding  securities under an employee benefit plan of the Sponsor,  or
any  corporation  owned,  directly or  indirectly,  by the  stockholders  of the
Sponsor in substantially the same proportions as their ownership of stock of the
Sponsor),  is or becomes the "beneficial  owner" (as defined in Rule 13d-3 under
the  Exchange  Act),  directly  or  indirectly,  of  securities  of the  Sponsor
representing  25% or more of the  combined  voting power of the  Sponsor's  then
outstanding  securities;  (ii)  individuals  who are  members  of the  Board  of
Directors on the Effective Date (the "incumbent  board") cease for any reason to
constitute  at least a majority  thereof,  provided  that any person  becoming a
director  subsequent to the Effective Date whose election was approved by a vote
of at least  three-quarters  of the directors  comprising the incumbent board or
whose nomination for election by the Sponsor's  stockholders was approved by the
nominating  committee  serving under an incumbent  board,  shall be considered a
member of the incumbent  board;  (iii) the stockholders of the Sponsor approve a
merger or  consolidation of the Sponsor with any other  corporation,  other than
(1) a merger or consolidation which would result in the voting securities of the
Sponsor outstanding immediately prior thereto continuing to represent (either by
remaining  outstanding  or by being  converted  into  voting  securities  of the
surviving  entity)  more than 50% of the  combined  voting  power of the  voting
securities of the Sponsor or such surviving entity outstanding immediately after
such  merger or  consolidation  or (2) a merger  or  consolidation  effected  to
implement a recapitalization of the Sponsor (or similar transaction) in which no
person (as  hereinabove  defined)  acquires more than 25% of the combined voting
power of the Sponsor's then outstanding securities;  or (iv) the stockholders of
the  Sponsor  approve  a plan  of  complete  liquidation  of the  Sponsor  or an
agreement for the sale or disposition by the Sponsor of all or substantially all
of the Sponsor's assets (or any transaction having a similar effect).

13.3 Consolidation or Merger of Trust.

         In the  event of any  merger  or  consolidation  of the Fund  with,  or
transfer  in  whole or in part of the  assets  and  liabilities  of the Fund to,
another trust fund held under any other plan of deferred compensation maintained
or to be established for the benefit of all or some of the

                                       56

<PAGE>



Participants   of  this  Plan,  the  assets  of  the  Fund  applicable  to  such
Participants shall be transferred to the other trust fund only if:

         (a) Each Participant would receive a benefit under such successor trust
fund immediately  after the merger,  consolidation or transfer which is equal to
or greater than the benefit he would have been  entitled to receive  immediately
before the merger,  consolidation  or transfer  (determined  as if this Plan and
such transferee trust fund had then terminated);

         (b)  Resolutions of the Board of Directors,  or of any new or successor
employer of the affected Participants,  shall authorize such transfer of assets,
and, in the case of the new or successor employer of the affected  Participants,
its  resolutions  shall include an assumption of liabilities  imposed under this
Plan with respect to such  Participants'  inclusion in the new employer's  plan;
and

         (c) Such other plan and trust are qualified  under Sections  401(a) and
501(a) of the Code.

13.4 Bankruptcy or Insolvency of Employer.

         In the event of (a) the Employer's legal  dissolution or liquidation by
any  procedure  other  than  a  consolidation  or  merger,  (b)  the  Employer's
receivership,  insolvency,  or cessation of its business as a going concern,  or
(c) the  commencement  of any  proceeding  by or against the Employer  under the
federal bankruptcy laws, or similar federal or state statute,  or any federal or
state  statute or rule  providing  for the relief of  debtors,  compensation  of
creditors, arrangement,  receivership, liquidation or any similar event which is
not  dismissed  within 30 days,  this Plan shall  terminate  automatically  with
respect to such entity on such date (provided,  however, that if a proceeding is
brought against the Employer for  reorganization  under Chapter 11 of the United
States  Bankruptcy Code or any similar federal or state statute,  then this Plan
shall  terminate  automatically  if  and  when  said  proceeding  results  in  a
liquidation of the Employer,  or the approval of any Plan providing therefor, or
the proceeding is converted to a case under Chapter 7 of the Bankruptcy  Code or
any similar  conversion to a liquidation  proceeding  under federal or state law
including, but not limited to, a receivership  proceeding).  In the event of any
such termination as provided in the foregoing  sentence,  the Trustee shall make
payments to the persons entitled thereto in accordance with Section 9.6 hereof.

13.5 Voluntary Termination.

         The Board of Directors reserves the right to terminate this Plan at any
time by giving to the  Trustee and the  Administrator  notice in writing of such
desire to terminate.  The Plan shall  terminate upon the date of receipt of such
notice,   the  Account   balances  of  all  affected   Participants  and  Former
Participants shall become fully vested and nonforfeitable, and the Trustee shall
make payments to each Participant or Beneficiary in accordance with Section 9.6.
Alternatively,  the Sponsor,  in its  discretion,  may determine to continue the
Trust  Agreement  and to continue the  maintenance  of the Fund,  in which event
distributions shall be made upon the

                                       57

<PAGE>



contingencies and in all the circumstances  under which such distributions would
have been made, on a fully vested basis,  had there been no  termination  of the
Plan.  In addition,  an entity other than the Sponsor that is  participating  in
this Plan may terminate its  participation in the Plan on a prospective basis by
action  of its  board of  directors.  Upon such  termination  of  participation,
Participants who are employees of such entity shall be entitled to distributions
from this Plan in accordance with Article IX and this Article XIII.

13.6 Partial Termination of Plan or Permanent Discontinuance of Contributions.

         In the event that a partial  termination of the Plan shall be deemed to
have  occurred,   or  if  the  Employer  shall   discontinue   permanently   its
contributions  hereunder,  the right of each  affected  Participant  and  Former
Participant in his Account balance shall be fully vested and nonforfeitable. The
Sponsor,  in its discretion,  shall decide whether to direct the Trustee to make
immediate  distribution  of such  portion  of the  Fund  assets  to the  persons
entitled thereto or to make  distribution in the circumstances and contingencies
which  would have  controlled  such  distributions  if there had been no partial
termination or permanent discontinuance of contributions.





                                       58

<PAGE>



                                   ARTICLE XIV

                                  MISCELLANEOUS

14.1 No Diversion of Funds.

         It is the intention of the Employer that it shall be impossible for any
part of the  corpus  or  income  of the Fund to be used  for,  or  diverted  to,
purposes  other  than for the  exclusive  benefit of the  Participants  or their
Beneficiaries, except to the extent that a return of the Employer's contribution
is permitted under Section 4.4.

14.2 Liability Limited.

         Neither the Employer nor the Administrator,  nor any agents, employees,
officers,  directors or  shareholders  of any of them, nor the Trustee,  nor any
other person,  shall have any liability or  responsibility  with respect to this
Plan, except as expressly provided herein.

14.3 Facility of Payment.

         If the Administrator  shall receive evidence  satisfactory to it that a
Participant or Beneficiary entitled to receive any benefit under the Plan is, at
the time when  such  benefit  becomes  payable,  a minor,  or is  physically  or
mentally  incompetent  to  receive  such  benefit  and to give a  valid  release
therefor,  and that another person or an institution is then  maintaining or has
custody of such  Participant or Beneficiary  and that no guardian,  committee or
other representative of the estate of such Participant or Beneficiary shall have
been duly appointed, the Administrator may direct the Trustee to make payment of
such benefit otherwise payable to such Participant or Beneficiary, to such other
person or  institution,  including a custodian  under a Uniform  Gifts to Minors
Act,  or  corresponding  legislation  (who shall be an adult,  a guardian of the
minor or a trust  company),  and the release of such other person or institution
shall be a valid and complete discharge for the payment of such benefit.

14.4 Spendthrift Clause.

         Except as  permitted  by the Act or the Code,  including in the case of
certain  judgments  and  settlements  described in  subparagraph  (C) of Section
401(a)(13)  of the Code,  no benefits or other  amounts  payable  under the Plan
shall be subject  in any manner to  anticipation,  sale,  transfer,  assignment,
pledge, encumbrance,  charge or alienation. If the Administrator determines that
any person  entitled  to any  payments  under the Plan has become  insolvent  or
bankrupt  or has  attempted  to  anticipate,  sell,  transfer,  assign,  pledge,
encumber, charge or otherwise in any manner alienate any benefit or other amount
payable  to him  under  the  Plan or that  there  is any  danger  of any levy or
attachment or other court process or  encumbrance on the part of any creditor of
such person  entitled to  payments  under the Plan  against any benefit or other
accounts  payable to such person,  the  Administrator  may, at any time,  in its
discretion,  and in  accordance  with  applicable  law,  direct  the  Trustee to
withhold any or all payments to such person under the

                                       59

<PAGE>



Plan and apply the same for the  benefit of such  person,  in such manner and in
such proportion as the Administrator may deem proper.

14.5 Benefits Limited to Fund.

         All  contributions by the Employer to the Fund shall be voluntary,  and
the Employer shall be under no legal  liability to make any such  contributions,
except as otherwise provided herein. The benefits of this Plan shall be provided
solely by the assets of the Fund,  and no liability  for the payment of benefits
under the Plan or for any loss of assets  due to any action or  inaction  of the
Trustee shall be imposed upon the Employer.

14.6 Cooperation of Parties.

         All  parties  to this Plan and any party  claiming  interest  hereunder
agree to perform any and all acts and execute any and all  documents  and papers
which are  necessary  and  desirable  for  carrying  out this Plan or any of its
provisions.

14.7 Payments Due Missing Persons.

         The Administrator  shall direct the Trustee to make a reasonable effort
to  locate  all  persons   entitled  to  benefits   under  the  Plan;   however,
notwithstanding any provision in the Plan to the contrary, if, after a period of
5 years from the date such benefit  shall be due,  any such persons  entitled to
benefits  have not been  located,  their  rights  under  the  Plan  shall  stand
suspended.  Before this provision  becomes  operative,  the Trustee shall send a
certified  letter to all such persons at their last known address  advising them
that their  interest in  benefits  under the Plan shall be  suspended.  Any such
suspended  amounts  shall be held by the  Trustee  for a period of 3  additional
years (or a total of 8 years from the time the benefits  first became  payable),
and thereafter such amounts shall be reallocated  among current  Participants in
the same manner that a current  contribution would be allocated.  However,  if a
person subsequently makes a valid claim with respect to such reallocated amounts
and any earnings thereon, the Plan earnings or the Employer's contribution to be
allocated  for the year in which the claim shall be paid shall be reduced by the
amount of such payment.  Any such suspended amounts shall be handled in a manner
not  inconsistent  with  regulations  issued by the Internal Revenue Service and
Department of Labor.

14.8 Governing Law.

         This Plan has been executed in the State of New York, and all questions
pertaining to its validity,  construction and administration shall be determined
in accordance  with the laws of that State,  except to the extent  superseded by
the Act.


                                       60

<PAGE>



14.9 Nonguarantee of Employment.

         Nothing  contained  in this Plan shall be  construed  as a contract  of
employment between the Employer and any Employee,  or as a right of any Employee
to be continued in the  employment  of the  Employer,  or as a limitation of the
right of the Employer to discharge any of its Employees, with or without cause.

14.10 Counsel.

         The Trustee and the Administrator  may consult with legal counsel,  who
may be counsel for the Employer and for the Administrator or the Trustee (as the
case may be), with respect to the meaning or  construction  of this Plan and the
Trust  Agreement,  their  respective  obligations or duties  hereunder,  or with
respect to any action or  proceeding  or any  question of law, and they shall be
fully protected to the extent  allowable by law with respect to any action taken
or omitted by them in good faith pursuant to the advice of legal counsel.

         IN WITNESS  WHEREOF,  the  Sponsor  has  caused  these  presents  to be
executed by its duly authorized officers and its corporate seal to be affixed on
this _____ day of _______, 1998.




                                       Cohoes Bancorp, Inc.
ATTEST:


____________________________           By  _____________________________________
Richard A. Ahl,                            Harry L. Robinson
Secretary                                  President and Chief Executive Officer




[Corporate Seal]




                                       61





                      SUBSIDIARIES OF COHOES BANCORP, INC.



                                 PERCENTAGE OWNED         STATE OF
NAME                                BY COMPANY         INCORPORATION
- ----                                ----------         -------------
Cohoes Savings Bank                    100%               New York
CSB Financial Services, Inc.           100%               New York
CSB Funding, Inc.                      100%               New York
CSB Services Agency, Inc.              100%               New York










                                  Exhibit 24.1

                   Consent of Silver, Freedman & Taff, L.L.P.



<PAGE>



                                                              September 11, 1998


The Board of Trustees
Cohoes Savings Bank
75 Remsen Street
Cohoes, New York 12047


                    CONSENT OF SILVER FREEDMAN & TAFF, L.L.P.

Ladies and Gentlemen:

         We hereby  consent to the  references to this firm and our opinions in:
the Registration Statement on Form S-1 filed by Cohoes Savings Bank, Cohoes, New
York, and all amendments thereto; in the Form H-(e)l-S for Cohoes Bancorp, Inc.,
and all amendments thereto;  and in the Application for Conversion on Form 86-AC
filed by Cohoes Savings Bank (the "Bank"),  and all amendments  thereto,  and in
the  Notice  and  Application  for Cohoes  Savings  Bank filed with the  Federal
Deposit  Insurance  Corporation  and all  amendments  thereto,  relating  to the
conversion of the Bank from a New York State chartered  mutual savings bank to a
New York State  chartered  stock savings bank,  the  concurrent  issuance of the
Bank's  outstanding  capital stock to Cohoes  Bancorp,  Inc., a holding  company
formed for such  purpose,  and the  offering of Cohoes  Bancorp,  Inc.'s  common
stock.

                                          /s/ SILVER, FREEDMAN & TAFF, L.L.P.

                                          SILVER, FREEDMAN & TAFF, L.L.P.









                                  Exhibit 24.2


                           Consent of Arthur Andersen












<PAGE>













                                     ARTHUR
                                    ANDERSEN

                                                     ------------------------
                                                     Arthur Andersen LLP
                                                     ------------------------
                                                     1345 Avenue of the Americas
                                                     New York, NY  10105-0032

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent  public  accountants,  we hereby consent to the use of our report
dated August 12, 1998 (and to all  references  to our Firm)  included in or made
part of this  Prospectus  which is included in the Application for Conversion on
Form 86-AC,  the Notice and  Application for Conversion for Cohoes Savings Bank,
the  Registration  Statement  on Form  S-1,  and  related  Prospectus  of Cohoes
Bancorp, Inc.



New York, New York
September 11, 1998






RP Financial, LC.
Board of Trustees


September 11, 1998


Board of Trustees
Cohoes Savings Bank and
Board of Directors
Cohoes Bancorp, Inc.
75 Remsen Street
Cohoes, New York  12047


Gentlemen:

We  hereby  consent  to the  use of  our  firm's  name  in the  Application  for
Conversion  on Form  86-AC of Cohoes  Bancorp,  Inc.,  Cohoes,  New York and any
amendments  thereto,  and  in  the  Form  S-1  Registration  Statement  and  any
amendments  thereto  for Cohoes  Bancorp,  Inc.  We also  hereby  consent to the
inclusion of, summary of and references to our Appraisal  Report in such filings
including the Prospectus of Cohoes Bancorp, Inc.


Sincerely,

RP FINANCIAL, LC.

/s/ Gregory E. Dunn

Gregory E. Dunn
Senior Vice President



<TABLE> <S> <C>

<ARTICLE>                          9
<MULTIPLIER>                   1,000
       
<S>                            <C>
<PERIOD-TYPE>                  12-MOS
<FISCAL-YEAR-END>              JUN-30-1998
<PERIOD-START>                 JUL-01-1997
<PERIOD-END>                   JUN-30-1998
<CASH>                             8,653
<INT-BEARING-DEPOSITS>               576
<FED-FUNDS-SOLD>                   5,000
<TRADING-ASSETS>                       0
<INVESTMENTS-HELD-FOR-SALE>       48,720
<INVESTMENTS-CARRYING>            45,424
<INVESTMENTS-MARKET>              45,547
<LOANS>                          412,797
<ALLOWANCE>                        3,533
<TOTAL-ASSETS>                   535,716
<DEPOSITS>                       449,541
<SHORT-TERM>                           0
<LIABILITIES-OTHER>               12,996
<LONG-TERM>                       19,897
                  0
                            0
<COMMON>                               0
<OTHER-SE>                        53,282
<TOTAL-LIABILITIES-AND-EQUITY>   535,716
<INTEREST-LOAN>                   33,573
<INTEREST-INVEST>                  4,108
<INTEREST-OTHER>                     742
<INTEREST-TOTAL>                  38,423
<INTEREST-DEPOSIT>                18,816
<INTEREST-EXPENSE>                19,262
<INTEREST-INCOME-NET>             19,161
<LOAN-LOSSES>                      1,400
<SECURITIES-GAINS>                    (1)
<EXPENSE-OTHER>                   13,767
<INCOME-PRETAX>                    6,737
<INCOME-PRE-EXTRAORDINARY>         4,087
<EXTRAORDINARY>                        0
<CHANGES>                              0
<NET-INCOME>                       4,087
<EPS-PRIMARY>                          0
<EPS-DILUTED>                          0
<YIELD-ACTUAL>                      3.97
<LOANS-NON>                        3,663
<LOANS-PAST>                          57
<LOANS-TROUBLED>                   1,929
<LOANS-PROBLEM>                      636
<ALLOWANCE-OPEN>                   3,105
<CHARGE-OFFS>                      1,217
<RECOVERIES>                         245
<ALLOWANCE-CLOSE>                  3,533
<ALLOWANCE-DOMESTIC>               2,591
<ALLOWANCE-FOREIGN>                    0
<ALLOWANCE-UNALLOCATED>              942
        

</TABLE>




                                  Exhibit 99.2

            Draft of Cohoes Savings Bank Foundation Gift Instrument


<PAGE>




                                                                    Exhibit 99.2

                                 GIFT INSTRUMENT
                        CHARITABLE GIFT TO COHOES SAVINGS


         Cohoes  Bancorp,  Inc., 75 Remsen Street,  Cohoes,  New York 12047-2892
(the "Company"),  desires to make a gift of its common stock, par value $.01 per
share to Cohoes Savings Foundation (the "Foundation"),  a nonprofit  corporation
organized  under the laws of the State of Delaware.  The purpose of the donation
is to establish a bond between the Company and the community in which it and its
affiliates  operate to enable the community to share in the potential growth and
success of the Company and its  affiliates  over the long term. To that end, the
Company,  Inc. now gives,  transfers,  and delivers to the  Foundation  ________
shares of its common stock, par value $.01 per share, or total  consideration of
$_______, subject to the following conditions:

         1.  The  Foundation  shall  use  the  donation  solely  for  charitable
purposes,  including  community  development,  in the  communities  in which the
Company and its  affiliates  operate in  accordance  with the  provisions of the
Foundation's Certificate of Incorporation; and

         2.  Consistent  with the  Company's  intent  to form a  long-term  bond
between the Company and the  community,  the amount of Common  Stock that may be
sold by the  Foundation  in any one year shall not exceed 5% of the market value
of the assets held by the  Foundation,  except that this  restriction  shall not
prohibit the board of directors of the Foundation  from selling a greater amount
of Common  Stock in any one year if the  board of  directors  of the  Foundation
determines that the failure to sell a greater amount of the Common Stock held by
the Foundation  would:  (a) result in a long-term  reduction of the value of the
Foundation's  assets relative to their then current value that would  jeopardize
the Foundation's capacity to carry out its charitable purposes; or (b) otherwise
jeopardize the Foundation's tax-exempt status.


Dated: ____________ __, 1998                 Cohoes Bancorp, Inc.



                                             By:________________________________
                                                Harry L. Robinson, President and
                                                  Chief Executive Officer









                                  Exhibit 99.3

                              Marketing Materials



<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.  In
connection with the Conversion,  SFS Bancorp,  Inc. ("SFS"), the holding company
for Schenectady Federal Savings,  of Schenectady,  New York, will be merged into
the Holding Company ("Merger").

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  and members of the
         local

<PAGE>



         community to become  equity owners and to share in the  future  of  the
         Company and the Bank.

o        The Conversion  will  facilitate the proposed  merger with SFS Bancorp,
         Inc.

WILL THE CONVERSION AFFECT ANY OF MY DEPOSIT ACCOUNTS OR LOANS?
- --------------------------------------------------------------------------------
No. The Conversion and Merger 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  8,050,000  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 80,500 shares


<PAGE>


WILL THE COMMON SHARES BE INSURED?
- --------------------------------------------------------------------------------
No. Like any other common shares,  the Holding  Company's common shares will not
be insured.

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  x.xx%,  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


<PAGE>



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.

WILL DIVIDENDS BE PAID ON THE COMMON SHARES?
- --------------------------------------------------------------------------------
The Board of Directors of the Holding  Company  will  consider  whether to pay a
cash dividend in the future,  subject to regulatory limits and requirements.  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 "XXXX."  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, $4,590,000 worth of shares or approximately 5.7% 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!


<PAGE>



PLEASE VOTE, SIGN AND RETURN ALL PROXY CARDS!

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
Wednesday 9:00 a.m. to 3:00 p.m., Thursday 9:00 a.m. to 6:00 p.m. or Friday 9:00
a.m. to 4:00 p.m.

                        STOCK SALES CENTER (xxx) xxx-xxxx
                              Cohoes Bancorp, Inc.
                                  xxxxxxxxxxxxx
                             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>

                                                               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.  In  connection  with  the  Conversion,  SFS
Bancorp, Inc. ("SFS"), the holding company for Schenectady Federal Savings Bank,
located  in  Schenectady,  New York,  will be merged  into the  Holding  Company
("Merger").

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 (xxx)
xxx-xxxx,  Monday through  Wednesday from 9:00 a.m. to 3:00 p.m.,  Thursday from
9:00 a.m to 6:00 p.m.,  Friday from 9:00 a.m. to 4:00 p.m., or stop by the Stock
Sales Center at xxxxxxxxxxx, 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 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.  In  connection  with  the  Conversion,  SFS
Bancorp, Inc. ("SFS"), the holding company for Schenectady Federal Savings Bank,
located  in  Schenectady,  New York,  will be merged  into the  Holding  Company
("Merger").

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 (xxx) xxx-xxxx Monday through Wednesday from
9:00 a.m. to 3:00 p.m.,  Thursday from 9:00 a.m. to 6:00 p.m.,  Friday from 9:00
a.m to 4:00 p.m., or stop by the Stock Sales Center at xxxxxxxxxxx,  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.  In  connection  with  the  Conversion,  SFS
Bancorp, Inc. ("SFS"), the holding company for Schenectady Federal Savings Bank,
located  in  Schenectady,  New York,  will be merged  into the  Holding  Company
("Merger").

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:

         Your accounts at Cohoes  Savings will  continue to be insured up to the
         maximum  legal  limit  by the  Federal  Deposit  Insurance  Corporation
         ("FDIC").

         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.

         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.

          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 (xxx)
xxx-xxxx,  Monday through  Wednesday from 9:00 a.m. to 3:00 p.m.,  Thursday from
9:00 a.m to 6:00 p.m.,  Friday from 9:00 a.m. to 4:00 p.m., or stop by the Stock
Sales Center at xxxxxxxxxxx, 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>

                               [GRAPHIC OMITTED]


                   [KEEFE, BRUYETTE & WOODS, INC. LETTERHEAD]



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
xxxxxxxxxxx,  Cohoes,  New York or feel free to call the Stock  Sales  Center at
(xxx) xxx-xxxx.

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 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.  In
connection  with  the  Conversion,  SFS  Bancorp  ("SFS")  and  its  subsidiary,
Schenectady  Federal Savings of  Schenectady,  New York, will be merged into the
Holding Company ("Merger").

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").  In  connection  with the
Conversion,  SFS Bancorp,  Inc.  ("SFS"),  the holding  company for  Schenectady
Federal  Savings,  of  Schenectady,  New York,  will be merged  into the Holding
Company ("Merger").

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 Bank 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 (xxx)  xxx-xxxx,  Monday  through  Wednesday from 9:00 a.m. to
3:00 p.m.,  Thursday from 9:00 a.m. to 6:00 p.m.,  Friday from 9:00 a.m. to 4:00
p.m., or stop by the Stock Sales Center at xxxxxxxxxxxxxx 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.


                              Cohoes Bancorp, Inc.

             Stock Ownership Guide and Stock Order Form Instructions

Stock Order Form Instructions
- --------------------------------------------------------------------------------

Item 1 and 2 - Fill in the number of shares  that you wish to  purchase  and the
total  payment due. The amount due is determined  by  multiplying  the number of
shares ordered by the subscription price of $10.00 per share. The minimum number
of shares that may be subscribed  for is 25.  Generally,  each Eligible  Account
Holder,  Supplemental  Eligible  Account Holder and Other Member may purchase in
the Subscription Offering not more than 25,000 Common Shares. In connection with
the exercise of  subscription  rights arising from a single  deposit  account in
which two or more persons  have an  interest,  however,  the  aggregate  maximum
number of Common Shares which the persons having an interest in such account may
purchase in the  Subscription  Offering  in  relation to such  account is 25,000
Common Shares. Except for Cohoes Bancorp,  Inc.'s Employee Stock Ownership Plan,
which may purchase up to 8% of the total Common Shares sold in the Offering,  no
person,  together with his or her Associates and other persons Acting in Concert
with him or her, may purchase  more than 80,500  Common  Shares in the Offering.
Cohoes  Bancorp,  Inc.  reserves  the right to reject any order  received in the
Community Offering, if any, in whole or in part.

For a more detailed  explanation of the stock purchase  limitations,  please see
"The Offerings - Limitations on Common Stock  Purchases" in the prospectus which
is incorporated herein by reference.

Item 3 - Payment  for  shares may be made by check,  bank  draft or money  order
payable to Cohoes Bancorp,  Inc. No wire transfers will be accepted. DO NOT MAIL
CASH. Your funds will earn interest at Cohoes Savings Bank's passbook rate which
is currently x.xx%.

Item 4 - To pay by withdrawal  from a savings  account or certificate of deposit
at Cohoes Savings Bank,  insert the account number(s) and the amount(s) you wish
to  withdraw  from each  account.  If the  signature  of more than one person is
required to withdraw,  each must sign in the  signature box on the front of this
form.  To withdraw  from an account  with  checking  privileges,  please write a
check.  No early  withdrawal  penalty  will be charged on funds used to purchase
stock.  Payments will remain in account(s)  until the Offering closes but a hold
will be placed  on the  account(s)  for the  amount(s)  you  show.  If a partial
withdrawal  reduces  the  balance  of a  certificate  account  to less  than the
applicable minimum, the remaining balance will be refunded.

Item 5 - Please check this box to indicate  whether you are a director,  officer
or  employee  of  Cohoes  Savings  Bank or a member of such  person's  immediate
household.

Item 6 - Please check the appropriate box if you were:
         a)   A depositor with $100.00 or more on deposit at Cohoes Savings Bank
              as of March 31, 1997.  Enter  information for all deposit accounts
              that you had at Cohoes Savings Bank on March 31, 1997.
         b)   A depositor with $100.00 or more on deposit at Cohoes Savings Bank
              as of September 30, 1998, but are not an Eligible  Account Holder.
              Enter  information for all deposit accounts that you had at Cohoes
              Savings Bank on September 30, 1998.
         c)   A member of Cohoes  Savings Bank as of October 31,  1998,  but are
              not an Eligible Account Holder or a Supplemental  Eligible Account
              Holder.  Enter  information  for all deposit  and/or loan accounts
              that you had at Cohoes Savings Bank on October 31, 1998.

Item  7 - The  stock  transfer  industry  has  developed  a  uniform  system  of
shareholder  registrations  that we will use in the issuance of Cohoes  Bancorp,
Inc.  common  shares.  Please  complete this section as fully and  accurately as
possible,  and be certain to supply your social  security or Tax I.D.  number(s)
and your  daytime  and  evening  phone  numbers.  We will need to call you if we
cannot  execute your order as given.  If you have any  questions  regarding  the
registration  of your stock,  please  consult your legal  advisor.  Subscription
rights are not  transferable.  If you are a qualified  member,  to protect  your
priority  over other  purchasers as described in the  Prospectus,  you must take
ownership in at least one of the account holder's names.

Stock Ownership Guide
- --------------------------------------------------------------------------------

Individual - The stock is to be registered in an individual's name only. You may
not list beneficiaries for this ownership.

Joint Tenants - Joint tenants with rights of survivorship identifies two or more
owners.  When  stock is held by  joint  tenants  with  rights  of  survivorship,
ownership  automatically  passes to the surviving joint tenant(s) upon the death
of any joint tenant. You may not list beneficiaries for this ownership.

Tenants in Common - Tenants in common may also identify two or more owners. When
stock is to be held by  tenants  in  common,  upon the  death of one  co-tenant,
ownership  of the stock will be held by the  surviving  co-tenant(s)  and by the
heirs of the deceased co-tenant.  All parties must agree to the transfer or sale
of shares  held by tenants in common.  You may not list  beneficiaries  for this
ownership.

Uniform Gift/Uniform Transfer to Minors - For residents of many states stock may
by held in the name of a custodian  for the benefit of a minor under the Uniform
Gift to Minors Act. For residents in other states,  including Indiana, stock may
be held in a similar type of ownership under the Uniform  Transfer to Minors Act
of the individual  state.  SHARES MAY BE PURCHASED IN THE SUBSCRIPTION  OFFERING
UNDER EITHER ACT ONLY IF THE MINOR HAS SUBSCRIPTION  RIGHTS.  Only one custodian
and one minor may be designated.

Instructions: On the first "Name" line, print the first name, middle initial and
last name of the custodian,  with the abbreviation  "CUST" after the name. Print
the first name,  middle  initial and last name of the minor on the second "Name"
line. Use the minor's social security number.

Corporation/Partnership  - Corporations  and  partnerships  may purchase  stock.
Please  provide  the  corporation/partnership's  legal name and Tax I.D. To have
subscription  rights,  the  corporation/partnership  must have an account in the
legal name.

Individual  Retirement  Account - Individual  Retirement Account ("IRA") holders
may  make  stock   purchases   from  their   deposits   through  a   prearranged
"trustee-to-trustee"  transfer.  Stock may only be held in a self-directed  IRA.
Cohoes Savings Bank does not offer a self-directed IRA. Please contact the Stock
Sales Center if you have any questions about your IRA account.

Fiduciary/Trust - Generally,  fiduciary  relationships (such as Trusts, Estates,
Guardianships, etc.) are established under a form of trust agreement or pursuant
to  a  court  order.   Without  a  legal   document   establishing  a  fiduciary
relationship, your stock may not be registered in a fiduciary capacity.

Instructions: On the first "Name" line, print the first name, middle initial and
last name of the fiduciary if the fiduciary is an  individual.  If the fiduciary
is a corporation,  list the corporate title on the first "Name" line.  Following
the  name,  print  the  fiduciary  title  such as  trustee,  executor,  personal
representative,  etc. On the second  "Name" line,  print the name of the maker ,
donor or testator or the name of the beneficiary.  Following the name,  indicate
the type of legal document establishing the fiduciary  relationship  (agreement,
court order, etc.). In the blank after "Under Agreement Dated", fill in the date
of the document governing the relationship. The date of the document need not be
provided for a trust created by a will.

<PAGE>


                                   PROXY CARD
- --------------------------------------------------------------------------------
                              COHOES BANCORP, INC.
                               Stock Sales Center
                                xxxxxxxxxxxxxxxx
                                Cohoes, New York
                                 (xxx) xxx-xxxx

                                STOCK ORDER FORM
               Please refer to the enclosed Stock Ownership Guide
                       and Stock Order Form Instructions.

- --------------------------------------------------------------------------------
DEADLINE:  The  Subscription  Offering  ends at 12:00  Noon,  Eastern  Time,  on
December xx, 1998. Your original Stock Order and  Certification  Form,  properly
completed  and  executed  and with the correct  payment,  must be received  (not
postmarked)  at the  address on the top of this form or any  Citizens  Financial
branch by this deadline,  or it will be considered void. FAXES OR COPIES OF THIS
FORM WILL NOT BE ACCEPTED.
- --------------------------------------------------------------------------------
(1) Number of Shares          Price Per Share       (2)Total Amount Due
                                x $10.00=            $
____________________                                 __________________

The minimum number of shares that may be subscribed for is 25.  Generally,  each
Eligible Account Holder,  Supplemental  Eligible Account Holder and Other Member
may purchase in the Subscription Offering not more than 25,000 Common Shares. In
connection  with the  exercise  of  subscription  rights  arising  from a single
deposit  account in which two or more  persons have an  interest,  however,  the
aggregate  maximum  number of Common Shares which the persons having an interest
in such  account may purchase in the  Subscription  Offering in relation to such
account is 25,000 Common Shares.  Except for the Cohoes Bancorp,  Inc.  Employee
Stock  Ownership  Plan,  which may purchase up to 8% of the total Common  Shares
sold in the Offering,  no person,  together with his or her Associates and other
persons  acting in concert with him or her,  may purchase  more than 80,500 (1%)
Common Shares in the Offering.
- --------------------------------------------------------------------------------
METHOD OF PAYMENT
(3)[ ] Enclosed is a check, bank draft or money order payable to Cohoes Bancorp,
       Inc. for $______________.
(4)[ ] I  authorize  Cohoes  Savings  Bank to make  withdrawals  from my  Cohoes
       Savings certificate or  savings  account(s) shown  below, and  understand
       that the amounts will not otherwise be available for withdrawal:

                ACCOUNT NUMBER(s)                         AMOUNT(s)
       _________________________________________________________________________
       _________________________________________________________________________
       _________________________________________________________________________
       _________________________________________________________________________
                                         TOTAL WITHDRAWAL ______________________

       There is NO penalty for early withdrawals used for this payment.
- --------------------------------------------------------------------------------
(5)[ ] Check here if you are a DIRECTOR,  OFFICER or EMPLOYEE of Cohoes  Savings
       Bank or a member of such person's immediate family (same household).

(6) PURCHASER INFORMATION (CHECK ONE)
a.[ ]  Eligible  Account  Holder Check here if you were a depositor with $100.00
       or more on deposit at Cohoes  Savings  Bank as of March 31,  1997.  Enter
       information below for all deposit accounts that you had at Cohoes Savings
       Bank on March 31, 1997.
b.[ ]  Supplemental Eligible Account Holder - Check here if you were a depositor
       with $100.00  or more  on deposit at Cohoes  Savings Bank as of September
       30, 1998 but  are  not an  Eligible  Account  Holder.  Enter  information
       below for all  deposit  accounts that you  had at Cohoes  Savings Bank on
       September 30, 1998.
c.[ ]  Other Member - Check here if you were a member of Cohoes  Savings Bank as
       of October 31,  1998  but  are  not  an  Eligible  Account  Holder  or  a
       supplemental Eligible Account  Holder.  Enter  information  below for all
       accounts that you had at Cohoes Savings Bank on October 31, 1998.

       ACCOUNT TITLE (NAMES ON ACCOUNTS)                ACCOUNT NUMBER
       _________________________________________________________________________
       _________________________________________________________________________
       _________________________________________________________________________
       _________________________________________________________________________
       _________________________________________________________________________
      (additional  space on  back of form)  PLEASE NOTE:  FAILURE TO LIST ALL OF
      YOUR ACCOUNTS MAY RESULT IN THE LOSS OF PART  OR ALL OF  YOUR SUBSCRIPTION
      RIGHTS.
- --------------------------------------------------------------------------------


<PAGE>


(7) STOCK REGISTRATION - Please PRINT Legibly and Fill Out Completely
    (Note:  The stock certificate  and all correspondence related to  this stock
    order will be mailed to the address provided below)

    [ ]Individual         [ ]Uniform Transfer to Minors [ ]Partnership
    [ ]Joint Tenants      [ ]Uniform Gift to Minors     [ ]Individual Retirement
                                                           Account
    [ ]Tenants in Common  [ ]Corporation                [ ]Fiduciary/Trust(Under
                                                           Agreement Dated_____)
- --------------------------------------------------------------------------------
Name                                                 Social Security or Tax I.D.
- --------------------------------------------------------------------------------
Name                                                 Social Security or Tax I.D.
- --------------------------------------------------------------------------------
Mailing                                                      Daytime
Address                                                      Telephone
- --------------------------------------------------------------------------------
                                    Zip                      Evening
City            State               Code        County       Telephone
================================================================================

[ ] NASD  AFFILIATION  (This section only applies to those  individuals who meet
    the delineated criteria)
Check  here  if you are a  member  of the  National  Association  of  Securities
Dealers, Inc. ("NASD"), a person associated with an NASD member, a member of the
immediate family of any such person who contributes to your support, directly or
indirectly,  or the  holder  of an  account  in which as NASD  member  or person
associated  with an NASD  member  has a  beneficial  interest.  To  comply  with
conditions under which an exemption from the NASD's  Interpretation With Respect
to Free-Riding and Withholding is available,  you agree, if you have checked the
NASD affiliation  box: (1) not to sell,  transfer or hypothecate the stock for a
period  of  three  months   following  the  issuance  and  (2)  to  report  this
subscription  in writing to the  applicable  NASD  member  within one day of the
payment therefor.
- --------------------------------------------------------------------------------
ACKNOWLEDGMENT  By signing below, I acknowledge  receipt of the Prospectus dated
November  xx,  1998 at least 48 hours prior to delivery of this Stock Order Form
and understand I may not change or revoke my order once it is received by Cohoes
Bancorp, Inc.. I also  certify that this stock order is for my account and there
is no agreement or understanding regarding any further sale or transfer of these
shares.  Applicable  regulations  prohibit  any persons  from  transferring,  or
entering  into any agreement  directly or  indirectly to transfer,  the legal or
beneficial ownership of subscription rights or the underlying  securities to the
account of another person.  Cohoes  Bancorp,  Inc. will pursue any and all legal
and  equitable  remedies  in the  event  it  becomes  aware of the  transfer  of
subscription  rights and will not honor orders  involving such  transfer.  Under
penalties of perjury,  I further certify that: (1) the social security number or
taxpayer  identification number given above is correct; and (2) I am not subject
to  backup  withholding.  You must  cross out item (2)  above,  if you have been
notified  by the  Internal  Revenue  Service  that  you are  subject  to  backup
withholding because of under-reporting interest or dividends on your tax return.
By signing below, I also acknowledge that I have not waived any rights under the
Securities Act of 1933 and the Securities Exchange Act of 1934.

THE COMMON SHARES OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS AND ARE NOT INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE SAVINGS ASSOCIATION
INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY.

Signature  THIS FORM MUST BE SIGNED AND DATED  TWICE:  Here and on the  attached
Certification  Form.  THIS ORDER IS NOT VALID  UNLESS  THE STOCK  ORDER FORM AND
CERTIFICATION  FORM ARE BOTH SIGNED.  YOUR ORDER IS SUBJECT TO THE PROVISIONS OF
THE PLAN OF CONVERSION AND AS DESCRIBED IN THE PROSPECTUS.  When purchasing as a
custodian,  corporate  officer,  etc.,  include your full title.  An  additional
signature  is required  only if payment is by  withdrawal  from an account  that
requires more than one signature to withdraw funds.

- --------------------------------------------------------------------------------
Signature                                                       Date
- --------------------------------------------------------------------------------
Signature                                                       Date
- --------------------------------------------------------------------------------
                                 TURN PAGE OVER
- --------------------------------------------------------------------------------
FOR OFFICE        Date Rec'd ___/___/___          Check #   ______________
USE               Amount $ _____________          Category  ______________
Batch #           Order # -                       Deposit $ ______________
- --------------------------------------------------------------------------------


<PAGE>


                                   PROXY CARD



  Please Detach, sign, Date & Return ALL Proxies in the enclosed BLUE envelope
- --------------------------------------------------------------------------------


                              COHOES BANCORP, INC.

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


   ITEM (6) CONTINUED; PURCHASER INFORMATION

   ACCOUNT TITLE (NAMES ON ACCOUNTS)                     ACCOUNT NUMBER
   __________________________________________________________________________
   __________________________________________________________________________
   __________________________________________________________________________
   __________________________________________________________________________
   __________________________________________________________________________
   __________________________________________________________________________


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


                               CERTIFICATION FORM

    (THIS CERTIFICATION MUST BE SIGNED IN ADDITION TO THE STOCK ORDER FORM)

I ACKNOWLEDGE THAT THE COMMON SHARES,  $0.01 VALUE PER SHARE, OF COHOES BANCORP,
INC. ARE NOT DEPOSITS OR AN ACCOUNT AND ARE NOT FEDERALLY  INSURED OR GUARANTEED
BY COHOES SAVINGS BANK OR BY THE FEDERAL GOVERNMENT.

If anyone asserts that the common shares are federally insured or guaranteed, or
are as safe as an insured deposit,  I should call the Superintendent of Banks of
the State of New York at (xxx) xxx-xxxx.

I further certify that,  before  purchasing the common shares of Cohoes Bancorp,
Inc.,  I  received  a copy of the  Prospectus  dated  November  xx,  1998  which
disclosed the nature of the common  shares being  offered  thereby and describes
the  following  risks  involved in an  investment in the common shares under the
heading "Risk Factors" beginning on page xx of the Prospectus:

1.   Decreased Return on Average Equity and Increased Expenses Immediately After
     Conversion
2.   Risks Related to the Merger
3.   Dilutive Effect of Issuance of Additional Shares
4.   Interest Rate Risk Exposure
5.   Risks related to Multi-Family and Commercial real Estate Loans:  Geographic
     Concentration of Loans
6.   Competition
7.   Takeover Defensive provisions
8.   Post Conversion Compensation and Other Expense
9.   Absence of Active Market for the Common Stock
10.  Year 2000 Compliance
11.  Risks Associated with the Establishment of the Charitable Foundation


_________________________________             __________________________________
Signature         Date                        Signature              Date
_________________________________             __________________________________

(NOTE: IF SHARES TO BE HELD JOINTLY, BOTH PARTIES MUST SIGN)


<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.

Your vote is important to us, and we,  therefore,  are requesting  that you sign
the  enclosed  proxy card and return it  promptly in the  enclosed  postage-paid
envelope.

Voting for the Conversion  does not obligate you to purchase stock or affect the
terms or 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 (xxx) xxx-xxxx.




                                                                    Exhibit 99.5



                           CONSENT TO BE IDENTIFIED AS
                               A PROPOSED DIRECTOR


     I, Joseph H.  Giaquinto,  President  of SFS Bancorp,  Inc. and  Schenectady
Federal  Savings  Bank,  a  Federal  Savings  Bank,  hereby  consents  to  being
identified as a proposed  director of Cohoes  Bancorp,  Inc. (the "Company") and
Cohoes Savings Bank in the Company's prospectus to be included in a registration
statement on Form S-1 and on Application for Conversion on Form 86-AC.



                                        By:  /s/ Joseph H. Giaquinto
                                             -----------------------
                                             Joseph H. Giaquinto


Dated: September 16, 1998





SFS BANCORP, INC.                                                REVOCABLE PROXY


     THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF SFS BANCORP,
INC. ("SFS") FOR THE SPECIAL MEETING OF STOCKHOLDERS TO BE HELD ON DECEMBER ___,
1998.

     The  undersigned  stockholder of SFS hereby appoints the Board of Directors
of SFS or any successors  thereto as proxies,  with full powers of substitution,
to represent and to vote as proxy, as designated,  all shares of common stock of
SFS Bancorp,  Inc. held of record by the  undersigned on _________,  1998 at the
Special Meeting of Stockholders  (the "Special  Meeting") to be held at the main
office of SFS  located  at  251-263  State  Street,  Schenectady,  New York,  on
________,  December __, 1998, at 10:00 a.m., Eastern Time, or at any adjournment
or postponement  thereof,  upon the matters described in the accompanying Notice
of Special Meeting and Proxy Statement/Prospectus and upon such other matters as
may properly come before the Special Meeting.

     This proxy,  when properly  executed,  will be voted in the manner directed
herein by the undersigned stockholder. If no direction is given, this Proxy will
be voted FOR Proposal 1.

     The  undersigned  hereby  acknowledges  receipt  of the  Notice of  Special
Meeting  of  Stockholders  and the Proxy  Statement/Prospectus  for the  Special
Meeting.

            PLEASE MARK, SIGN AND DATE THIS PROXY ON THE REVERSE SIDE
                     AND RETURN IT IN THE ENCLOSED ENVELOPE


                                       33

<PAGE>

     The Board of Directors unanimously recommends a vote "FOR" Proposal 1.


     I.   Approval  of the  Agreement  and Plan of Merger,  dated as of July 31,
          1998,  by and among Cohoes  Savings Bank and SFS  Bancorp,  Inc.  (the
          "Merger  Agreement"),  pursuant to which SFS Bancorp,  Inc. will merge
          with and into Cohoes Bancorp, Inc.

          [ ]  FOR                [ ]  AGAINST                [ ]  ABSTAIN

          In their  discretion,  the proxies are authorized to vote with respect
     to  approval of the minutes of the last  meeting of  stockholders,  matters
     incident to the conduct of the meeting,  and upon such other matters as may
     properly come before the meeting.


                                        Dated: ___________________________, 1998


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


                                        ----------------------------------------
                                        Signature(s)

                                        Please sign exactly as your name appears
                                        hereon.  Joint owners  should each sign.
                                        If  signing   as   attorney,   executor,
                                        administrator,   trustee  or   guardian,
                                        please   include   your    full   title.
                                        Corporate or  partnership proxies should
                                        be signed by an authorized officer.


                                       34


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